Apollo Global Management, LLC (NYSE: APO) and its consolidated subsidiaries (collectively, “Apollo”) today reported results for the quarter and year ended December 31, 2011.
Apollo reported total economic net income of $356.6 million for the fourth quarter of 2011, compared to $925.9 million for the fourth quarter of 2010. The change was primarily driven by Apollo’s Incentive Business, which reported economic net income of $328.6 million for the fourth quarter of 2011, compared to economic net income of $799.3 million for the fourth quarter of 2010. Apollo reported a total economic net loss of $300.5 million for the year ended December 31, 2011, compared to total economic net income of $1,317.2 million for the year ended 2010. The total economic net loss in 2011 was largely driven by lower unrealized mark-to-market valuations within Apollo’s private equity and capital markets segments.
Apollo’s Management Business reported $28.0 million of economic net income for the fourth quarter of 2011, compared to $7.5 million for the fourth quarter of 2010 after excluding a gain of $95.0 million from insurance proceeds and a $24.1 million gain related to the acquisition of Citi Property Investors (“CPI”), which were both recognized in the fourth quarter of 2010. Apollo’s Management Business reported $76.4 million of economic net income for the year ended December 31, 2011, compared to $73.4 million for 2010 after excluding a $162.5 million gain from insurance proceeds and a $24.1 million gain related to the acquisition of CPI, which were both recognized during 2010.
During the fourth quarter of 2011, Apollo’s definition of economic net income was modified to include the portion of its equity-based compensation expense that relates to new hire grants and ongoing bonus grants as well as certain non-controlling interests, the effects of which were partially offset by the exclusion of amortization pertaining to intangible assets. This definition is consistent with the way in which management uses economic net income to assess the performance of Apollo’s segments, and management believes these adjustments result in an economic net income amount that is more comparable with economic net income definitions generally used within Apollo’s industry. Segment results impacted by these adjustments are reflected in this release on a retroactive basis.
Total AUM was $75.2 billion as of December 31, 2011, compared to $67.6 billion as of December 31, 2010, an increase of $7.6 billion, or 11%. Fee-generating AUM was $58.1 billion as of December 31, 2011, compared to $47.0 billion as of December 31, 2010, an increase of $11.1 billion, or 24%. The growth in total and fee-generating AUM was driven by both organic and strategic growth in Apollo’s capital markets and real estate segments, including $6.2 billion related to Athene Life Re Ltd. and its affiliates, and $3.0 billion from the acquisition of Gulf Stream Asset Management LLC during the fourth quarter of 2011. The $7.6 billion increase in total AUM was also net of a $3.5 billion decrease in AUM related to distributions to Apollo and the limited partners in certain funds within the private equity segment. The majority of such decrease in AUM was non-fee generating.
GAAP results for the quarter ended December 31, 2011 included net income attributable to Apollo Global Management, LLC of $10.9 million, compared to net income attributable to Apollo Global Management, LLC of $206.3 million for the quarter ended December 31, 2010. For the year ended December 31, 2011, there was a net loss attributable to Apollo Global Management, LLC of $468.8 million, compared to net income attributable to Apollo Global Management, LLC of $94.6 million during the year ended December 31, 2010.
Leon Black, Chairman and Chief Executive Officer said, “2011 was an outstanding year for Apollo as we remained focused on our core investment strategies while continuing to drive growth across all of Apollo’s businesses. We generated a record $645 million of realized carry revenues in 2011, which demonstrates the value of our integrated investment platform, particularly amidst challenging market conditions. During 2011 we also successfully completed Apollo’s initial public offering, expanded our platform through a number of organic and strategic initiatives, and raised a significant amount of new investment capital, bringing total assets under management to a record level of over $75 billion. We believe this positive momentum leaves Apollo well-positioned for continued growth as we head into 2012 and beyond.”
Combined Segments
Total revenue for Apollo’s Management Business was $159.4 million during the fourth quarter of 2011, an increase of $9.0 million, or 6%, from the fourth quarter of 2010. This includes management fee revenues of $127.8 million for the fourth quarter of 2011, which increased $13.3 million, or 12%, from the fourth quarter of 2010, and net transaction and advisory fee revenue of $22.1 million for the fourth quarter of 2011, which decreased slightly from $22.3 million during the fourth quarter of 2010.
Total revenue for Apollo’s Management Business was $617.0 million for the year ended December 31, 2011, an increase of $58.7 million, or 11%, from the year ended December 31, 2010. This includes management fee revenues of $490.2 million for the year ended December 31, 2011, which increased $59.0 million, or 14%, from the year ended December 31, 2010, and net transaction and advisory fee revenue of $82.3 million for the year ended December 31, 2011, which increased slightly from $79.7 million for the year ended December 31, 2010.
Apollo’s Incentive Business reported $278.2 million of total realized gains from carried interest income for the quarter ended December 31, 2011, a 238% increase compared to the fourth quarter of 2010. Apollo’s Incentive Business had total realized gains from carried interest income of $644.6 million for the year ended December 31, 2011, a 229% increase compared to the year ended December 31, 2010. The significant increase in realized gains in carried interest income during the quarter and year ended December 31, 2011 was driven by the sale of several portfolio companies as well as recurring interest and dividend income earned within certain Apollo funds. There was also a special dividend that was declared and paid by LyondellBasell during the quarter ended December 31, 2011, which also contributed to realized gains from carried interest income during the same period.
Total expenses for Apollo’s Management Business were $130.9 million during the fourth quarter of 2011, a decrease of $14.8 million or 10% from the fourth quarter of 2010. Total compensation expense for Apollo’s Management Business was $66.3 million during the fourth quarter of 2011, a decrease of $13.3 million, or 17%, from the fourth quarter of 2010. The compensation expense decrease was impacted by the performance-based incentive plan adopted by Apollo in June 2011, whereby certain partners and employees earn discretionary compensation based on carried interest realizations. Such discretionary compensation is reflected in the Incentive Business as profit sharing expense. Non-compensation expenses for Apollo’s Management Business were $64.6 million during the fourth quarter of 2011, a decrease of $1.5 million, or 2%, from the fourth quarter of 2010.
Total expenses for Apollo’s Management Business were $543.3 million during the year ended December 31, 2011, an increase of $64.5 million, or 13%, from the year ended December 31, 2010. Total compensation expense for Apollo’s Management Business was $319.3 million during the year ended December 31, 2011, an increase of $39.1 million, or 14%, from the year ended December 31, 2010, which was primarily driven by greater equity-based compensation expense from an increase in headcount during 2011. Non-compensation expenses for Apollo’s Management Business were $224.0 million during the year ended December 31, 2011, an increase of $25.4 million, or 13%, from the fourth quarter of 2010, which was primarily driven by the continued expansion of Apollo’s global investment platform.
Private Equity Segment
The economic net income from Apollo’s private equity segment was $232.4 million for the fourth quarter of 2011, compared to $787.2 million for the fourth quarter of 2010. Apollo’s private equity segment had total carried interest income of $328.7 million for the fourth quarter of 2011, which included realized carried interest income of $240.0 million that was largely driven by the portfolio company sales of Connections Education in Fund IV and Parallel Petroleum in Fund VII, as well as the special dividend from LyondellBasell.
Aggregate revenues among Apollo’s Fund VI and Fund VII portfolio company investments were up an estimated 16% during the year ended December 31, 2011 compared to 2010, and EBITDA was up an estimated 13% in aggregate over the same period. In addition, the combined fair value of Apollo’s underlying private equity investments was 30% above cost as of December 31, 2011 and appreciated by 10% during the fourth quarter of 2011.
Apollo’s private equity funds continued to generate positive IRRs during the quarter despite the lower unrealized mark-to-market valuations in 2011. From its inception in 2008 through December 31, 2011, Fund VII generated an annual gross and net IRR of 31% and 22%, respectively. Fund VI, which began investing in 2006 during the peak of the credit and housing market boom, generated an annual gross and net IRR of 6% and 5%, respectively, since its inception through December 31, 2011.
Despite the significant volatility in global financial markets during the fourth quarter of 2011, Apollo continued to identify and execute upon a number of compelling investment opportunities around the world, with a particular emphasis on the purchase of publicly-traded distressed debt securities across several industries. Private equity capital invested during the fourth quarter of 2011 was $1.2 billion, and uncalled private equity commitments, or “dry powder”, was $8.2 billion as of December 31, 2011.
Capital Markets Segment
The economic net income from Apollo’s capital markets segment was $139.6 million for the fourth quarter of 2011, compared to economic net income of $128.6 million for the fourth quarter of 2010. Apollo’s capital markets segment had total carried interest income of $160.5 million for the fourth quarter of 2011, compared to $135.3 million during the fourth quarter of 2010. Management fees within the capital markets segment were $50.0 million for the fourth quarter of 2011, an increase of $7.4 million, or 17%, compared to the fourth quarter of 2010.
During December 2011, Apollo announced an agreement to merge Stone Tower Capital LLC and its related management companies (“Stone Tower”), a leading alternative credit manager into Apollo’s capital markets business. The transaction is expected to close in April, subject to the satisfaction of closing conditions. Apollo believes the Stone Tower transaction will bolster Apollo’s position as one of the world’s largest and most diverse credit managers by adding significant scale and several new credit product capabilities. Stone Tower manages approximately $18 billion of AUM that was not included in Apollo’s AUM as of December 31, 2011.
Real Estate Segment
Apollo’s real estate segment had an economic net loss of $15.4 million for the fourth quarter of 2011, compared to an economic net loss of $14.0 million for the fourth quarter of 2010 after adjusting for the $24.1 million gain related to the acquisition of CPI, which was completed in November 2010. Total revenues for the real estate segment during the fourth quarter of 2011 were $11.0 million, as compared to $6.4 million in the fourth quarter of 2010. The $4.6 million increase in revenues was primarily driven by increased management fees following Apollo’s acquisition of CPI in November 2010. As of December 31, 2011, Apollo’s real estate AUM was $8.0 billion, compared to $6.5 billion at December 31, 2010.
Capital and Liquidity
As of December 31, 2011, Apollo had $738.7 million of cash and cash equivalents and $738.5 million of debt. These amounts exclude cash and debt associated with Apollo’s consolidated funds and consolidated variable interest entities. As of December 31, 2011, Apollo had a $868.6 million carried interest receivable and corresponding profit sharing payable of $352.9 million as well as total investments in its private equity, capital markets and real estate funds of $353.1 million.
Distribution
Apollo Global Management, LLC has declared a fourth quarter 2011 cash distribution of $0.46 per Class A share, which comprises a regular distribution of $0.07 per Class A share and a quarterly distribution of $0.39 per Class A share attributable largely to realizations from portfolio company sales as well as interest and dividend income. This distribution will be paid on February 29, 2012 to holders of record at the close of business on February 23, 2012.
Apollo intends to distribute to its shareholders on a quarterly basis substantially all of its net after-tax cash flow in excess of amounts determined by its manager to be necessary or appropriate to provide for the conduct of its business. However, we cannot assure shareholders that they will receive any distributions.
Conference Call
Apollo will host a conference call on Friday, February 10, 2012 at 10:00 am EST. During the call Marc Spilker, President; Gene Donnelly, Chief Financial Officer; and Gary Stein, Head of Corporate Communications, will review Apollo's financial results. The conference call can be accessed by dialing (888) 868-4188 (U.S. domestic) or +1 (615) 800-6914 (international), and by providing conference call ID 45418210 when prompted by the operator. The number should be dialed at least ten minutes prior to the start of the call. A simultaneous webcast of the conference call will be available to the public on a listen-only basis and can be accessed through the Investor Relations section of Apollo's website at www.agm.com.
Following the call a replay of the event may be accessed either telephonically or via audio webcast. A telephonic replay of the live broadcast will be available approximately two hours after the live broadcast by dialing (800) 585-8367 (U.S. callers) or +1 (404) 537-3406 (non-U.S. callers), passcode 45418210. To access the audio webcast, please visit Events in the Investor Relations section of Apollo's website at www.agm.com.
About Apollo
Apollo is a leading global alternative investment manager with offices in New York, Los Angeles, Houston, London, Frankfurt, Luxembourg, Singapore, Mumbai and Hong Kong. Apollo had assets under management of approximately $75 billion as of December 31, 2011, in private equity, credit-oriented capital markets and real estate funds invested across a core group of nine industries where Apollo has considerable knowledge and resources. For more information about Apollo, please visit www.agm.com.
Forward-Looking Statements
This press release may contain forward looking statements that are within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements include, but are not limited to, discussions related to Apollo’s expectations regarding the performance of its business, its liquidity and capital resources and the other non-historical statements in the discussion and analysis. These forward-looking statements are based on management’s beliefs, as well as assumptions made by, and information currently available to, management. When used in this release, the words “believe,” “anticipate,” “estimate,” “expect,” “intend” and similar expressions are intended to identify forward-looking statements. Although management believes that the expectations reflected in these forward-looking statements are reasonable, it can give no assurance that these expectations will prove to have been correct. These statements are subject to certain risks, uncertainties and assumptions, including risks relating to our dependence on certain key personnel, our ability to raise new private equity, capital markets or real estate funds, market conditions, generally, our ability to manage our growth, fund performance, changes in our regulatory environment and tax status, the variability of our revenues, net income and cash flow, our use of leverage to finance our businesses and investments by our funds and litigation risks, among others. We believe these factors include but are not limited to those described under the section entitled “Risk Factors” in the Company’s prospectus filed in accordance with Rule 424(b) of the Securities Act with the Securities and Exchange Commission (“SEC”) on March 30, 2011, and such factors may be updated from time to time in our periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release and in other filings. We undertake no obligation to publicly update or review any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by applicable law. This release does not constitute an offer of any Apollo fund.
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | ||||||||
FOR THE THREE MONTHS ENDED DECEMBER 31, 2011 AND 2010 | ||||||||
(dollars in thousands, except share data) | ||||||||
Three Months Ended December 31, | ||||||||
| 2011 | 2010 | |||||||
| Revenues: | ||||||||
| Advisory and transaction fees from affiliates | $ | 22,144 | $ | 22,364 | ||||
| Management fees from affiliates | 125,556 | 114,460 | ||||||
Carried interest income from affiliates | 498,294 | 1,211,549 | ||||||
| Total Revenues | 645,994 | 1,348,373 | ||||||
| Expenses: | ||||||||
| Compensation and benefits: | ||||||||
| Equity-based compensation | 290,580 | 282,892 | ||||||
| Salary, bonus and benefits | 46,307 | 69,066 | ||||||
| Profit sharing expense | 211,984 | 429,918 | ||||||
| Incentive fee compensation | 694 | 8,747 | ||||||
Total Compensation and benefits | 549,565 | 790,623 | ||||||
| Interest expense | 9,851 | 7,772 | ||||||
| Professional fees | 21,959 | 29,854 | ||||||
| General, administrative and other | 19,883 | 19,418 | ||||||
| Placement fees | 806 | 510 | ||||||
| Occupancy | 10,274 | 6,377 | ||||||
| Depreciation and amortization | 6,625 | 6,229 | ||||||
| Total Expenses | 618,963 | 860,783 | ||||||
| Other Income: | ||||||||
| Net gains from investment activities | 20,580 | 165,945 | ||||||
| Net gains from investment activities of consolidated variable interest entities | 24,242 | 15,561 | ||||||
| Income from equity method investments | 43,165 | 36,164 | ||||||
Interest and dividend income | 3,191 | 507 | ||||||
| Other (loss) income, net | (973 | ) | 124,545 | |||||
| Total Other Income | 90,205 | 342,722 | ||||||
| Income before income tax provision | 117,236 | 830,312 | ||||||
| Income tax provision | (19,406 | ) | (44,099 | ) | ||||
| Net Income | 97,830 | 786,213 | ||||||
| Net income attributable to Non-Controlling Interests | (86,897 | ) | (579,930 | ) | ||||
| Net Income Attributable to Apollo Global Management, LLC | $ | 10,933 | $ | 206,283 | ||||
| Dividends Declared per Class A Share | $ | 0.20 | $ | 0.07 | ||||
| Net Income Per Class A Share: | ||||||||
| Net Income Available to Class A Shareholders | $ | 10,933 | $ | 206,283 | ||||
| Net Income Per Class A Share – Basic | $ | 0.05 | $ | 1.78 | ||||
| Net Income Per Class A Share – Diluted | $ | 0.05 | $ | 1.77 | ||||
Weighted Average Number of Class A Shares – Basic | 123,551,847 | 97,921,232 | ||||||
Weighted Average Number of Class A Shares – Diluted | 124,281,897 | 98,727,160 | ||||||
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | ||||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009 | ||||||||||||
(dollars in thousands, except share data) | ||||||||||||
| 2011 | 2010 | 2009 | ||||||||||
| Revenues: | ||||||||||||
| Advisory and transaction fees from affiliates | $ | 81,953 | $ | 79,782 | $ | 56,075 | ||||||
| Management fees from affiliates | 487,559 | 431,096 | 406,257 | |||||||||
| Carried interest (loss) income from affiliates | (397,880 | ) | 1,599,020 | 504,396 | ||||||||
| Total Revenues | 171,632 | 2,109,898 | 966,728 | |||||||||
| Expenses: | ||||||||||||
| Compensation and benefits: | ||||||||||||
| Equity-based compensation | 1,149,753 | 1,118,412 | 1,100,106 | |||||||||
| Salary, bonus and benefits | 251,095 | 249,571 | 227,356 | |||||||||
| Profit sharing expense | (63,453 | ) | 555,225 | 161,935 | ||||||||
| Incentive fee compensation | 3,383 | 20,142 | 5,613 | |||||||||
Total Compensation and benefits | 1,340,778 | 1,943,350 | 1,495,010 | |||||||||
| Interest expense | 40,850 | 35,436 | 50,252 | |||||||||
| Professional fees | 59,277 | 61,919 | 33,889 | |||||||||
| General, administrative and other | 75,558 | 65,107 | 61,066 | |||||||||
| Placement fees | 3,911 | 4,258 | 12,364 | |||||||||
| Occupancy | 35,816 | 23,067 | 29,625 | |||||||||
| Depreciation and amortization | 26,260 | 24,249 | 24,299 | |||||||||
Total Expenses | 1,582,450 | 2,157,386 | 1,706,505 | |||||||||
| Other (Loss) Income: | ||||||||||||
| Net (losses) gains from investment activities | (129,827 | ) | 367,871 | 510,935 | ||||||||
| Net gains from investment activities of consolidated variable interest entities | 24,201 | 48,206 | ― | |||||||||
| Gains from repurchase of debt | ― | ― | 36,193 | |||||||||
| Income from equity method investments | 13,923 | 69,812 | 83,113 | |||||||||
Interest and dividend income | 4,731 | 1,528 | 1,450 | |||||||||
| Other income, net | 10,066 | 195,032 | 41,410 | |||||||||
| Total Other (Loss) Income | (76,906 | ) | 682,449 | 673,101 | ||||||||
| (Loss) income before income tax provision | (1,487,724 | ) | 634,961 | (66,676 | ) | |||||||
| Income tax provision | (11,929 | ) | (91,737 | ) | (28,714 | ) | ||||||
| Net (Loss) Income | (1,499,653 | ) | 543,224 | (95,390 | ) | |||||||
| Net income (loss) attributable to Non-Controlling Interests | 1,030,827 | (448,607 | ) | (59,786 | ) | |||||||
| Net (Loss) Income Attributable to Apollo Global Management, LLC | $ | (468,826 | ) | $ | 94,617 | $ | (155,176 | ) | ||||
| Dividends Declared per Class A Share | $ | 0.83 | $ | 0.21 | $ | 0.05 | ||||||
| Net (Loss) Income Per Class A Share: | ||||||||||||
Net (Loss) Income Available to Class A Shareholders | $ | (468,826 | ) | $ | 94,617 | $ | (155,176 | ) | ||||
| Net (Loss) Income Per Class A Share – Basic and Diluted | $ | (4.18 | ) | $ | 0.83 | $ | (1.62 | ) | ||||
| Weighted Average Number of Class A Shares – Basic and Diluted | 116,364,110 | 96,964,769 | 95,815,500 | |||||||||
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||||||||||||||||||||||||||||||||||
SEGMENT RESULTS (UNAUDITED) | ||||||||||||||||||||||||||||||||||||||||
(dollars in millions, except for share data) | ||||||||||||||||||||||||||||||||||||||||
Summary of Combined Segment Results for Management Business and Incentive Business: | ||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | For the Year Ended | |||||||||||||||||||||||||||||||||||||||
March 31, 2010 | June 30, 2010 | September 30, 2010 | December 31, 2010 | March 31, 2011 | June 30, 2011 | September 30, 2011 | December 31, 2011 | December 31, 2010 | December 31, 2011 | |||||||||||||||||||||||||||||||
| Management Business: | ||||||||||||||||||||||||||||||||||||||||
| Advisory and transaction fees from affiliates | $ | 11.1 | $ | 26.8 | $ | 19.5 | $ | 22.3 | $ | 19.4 | $ | 23.6 | $ | 17.2 | $ | 22.1 | $ | 79.7 | $ | 82.3 | ||||||||||||||||||||
| Management fees from affiliates | 103.8 | 106.2 | 106.7 | 114.5 | 118.2 | 121.2 | 123.0 | 127.8 | 431.2 | 490.2 | ||||||||||||||||||||||||||||||
| Carried interest income from affiliates | ||||||||||||||||||||||||||||||||||||||||
| Realized gains | 12.1 | 10.2 | 11.5 | 13.6 | 12.5 | 11.2 | 11.3 | 9.5 | 47.4 | 44.5 | ||||||||||||||||||||||||||||||
| Total management business revenues | 127.0 | 143.2 | 137.7 | 150.4 | 150.1 | 156.0 | 151.5 | 159.4 | 558.3 | 617.0 | ||||||||||||||||||||||||||||||
Equity-based compensation(1) | 1.7 | 8.6 | 9.8 | 10.5 | 13.2 | 17.0 | 18.0 | 20.0 | 30.6 | 68.2 | ||||||||||||||||||||||||||||||
| Salary, bonus and benefits | 59.8 | 60.3 | 60.4 | 69.1 | 72.1 | 64.3 | 68.4 | 46.3 | 249.6 | 251.1 | ||||||||||||||||||||||||||||||
| Interest expense | 10.8 | 9.5 | 7.3 | 7.8 | 10.9 | 10.3 | 9.8 | 9.9 | 35.4 | 40.9 | ||||||||||||||||||||||||||||||
| Professional fees | 12.6 | 9.1 | 9.6 | 29.6 | 17.1 | 12.8 | 6.8 | 21.6 | 60.9 | 58.3 | ||||||||||||||||||||||||||||||
| General, administrative and other | 14.0 | 16.3 | 14.1 | 19.1 | 16.2 | 22.1 | 16.3 | 19.4 | 63.5 | 74.0 | ||||||||||||||||||||||||||||||
| Placement fees | 3.9 | 0.7 | (0.8 | ) | 0.5 | 0.5 | 0.6 | 2.0 | 0.8 | 4.3 | 3.9 | |||||||||||||||||||||||||||||
| Occupancy | 5.4 | 5.4 | 5.9 | 6.4 | 7.2 | 7.9 | 10.4 | 10.3 | 23.1 | 35.8 | ||||||||||||||||||||||||||||||
Depreciation and amortization(2) | 2.9 | 2.8 | 3.0 | 2.7 | 2.9 | 2.6 | 3.0 | 2.6 | 11.4 | 11.1 | ||||||||||||||||||||||||||||||
| Total non-compensation expenses | 49.6 | 43.8 | 39.1 | 66.1 | 54.8 | 56.3 | 48.3 | 64.6 | 198.6 | 224.0 | ||||||||||||||||||||||||||||||
| Total management business expenses | 111.1 | 112.7 | 109.3 | 145.7 | 140.1 | 137.6 | 134.7 | 130.9 | 478.8 | 543.3 | ||||||||||||||||||||||||||||||
| Other (loss) income | (3.0 | ) | 25.6 | 49.2 | 125.0 | 8.3 | 13.7 | (9.5 | ) | 2.3 | 196.8 | 14.8 | ||||||||||||||||||||||||||||
Non-controlling interest(3) | (2.5 | ) | (7.3 | ) | (3.4 | ) | (3.1 | ) | (3.6 | ) | (1.6 | ) | (4.1 | ) | (2.8 | ) | (16.3 | ) | (12.1 | ) | ||||||||||||||||||||
| Management Business Economic Net Income | 10.4 | 48.8 | 74.2 | 126.6 | 14.7 | 30.5 | 3.2 | 28.0 | 260.0 | 76.4 | ||||||||||||||||||||||||||||||
| Incentive Business: | ||||||||||||||||||||||||||||||||||||||||
| Carried interest income (loss): | ||||||||||||||||||||||||||||||||||||||||
| Unrealized gains (losses) | 45.2 | (117.2 | ) | 311.8 | 1,115.6 | 411.4 | (25.8 | ) | (1,683.2 | ) | 211.0 | 1,355.4 | (1,086.6 | ) | ||||||||||||||||||||||||||
| Realized gains | 51.4 | 53.3 | 9.1 | 82.4 | 134.8 | 178.7 | 52.9 | 278.2 | 196.2 | 644.6 | ||||||||||||||||||||||||||||||
| Total carried interest income (loss) | 96.6 | (63.9 | ) | 320.9 | 1,198.0 | 546.2 | 152.9 | (1,630.3 | ) | 489.2 | 1,551.6 | (442.0 | ) | |||||||||||||||||||||||||||
| Profit sharing expense: | ||||||||||||||||||||||||||||||||||||||||
| Unrealized profit sharing expense | 21.8 | (53.3 | ) | 116.7 | 419.3 | 167.6 | (9.6 | ) | (582.7 | ) | 54.1 | 504.5 | (370.6 | ) | ||||||||||||||||||||||||||
| Realized profit sharing expense | 16.8 | 20.7 | 2.7 | 10.5 | 49.5 | 80.4 | 19.3 | 157.8 | 50.7 | 307.0 | ||||||||||||||||||||||||||||||
| Total profit sharing expense | 38.6 | (32.6 | ) | 119.4 | 429.8 | 217.1 | 70.8 | (563.4 | ) | 211.9 | 555.2 | (63.6 | ) | |||||||||||||||||||||||||||
| Incentive fee compensation | 2.9 | 6.3 | 2.1 | 8.8 | 10.1 | (3.6 | ) | (3.8 | ) | 0.7 | 20.1 | 3.4 | ||||||||||||||||||||||||||||
| Net gains (losses) from investment activities | -- | -- | -- | -- | 17.8 | 2.3 | (33.4 | ) | 7.4 | -- | (5.9 | ) | ||||||||||||||||||||||||||||
| Income (loss) from equity method investments | 10.6 | (1.0 | ) | 31.4 | 39.9 | 25.1 | 6.8 | (65.7 | ) | 44.6 | 80.9 | 10.8 | ||||||||||||||||||||||||||||
| Other income (loss) | 10.6 | (1.0 | ) | 31.4 | 39.9 | 42.9 | 9.1 | (99.1 | ) | 52.0 | 80.9 | 4.9 | ||||||||||||||||||||||||||||
| Incentive Business Economic Net Income (Loss) | 65.7 | (38.6 | ) | 230.8 | 799.3 | 361.9 | 94.8 | (1,162.2 | ) | 328.6 | 1,057.2 | (376.9 | ) | |||||||||||||||||||||||||||
| Total Economic Net Income (Loss) | $ | 76.1 | $ | 10.2 | $ | 305.0 | $ | 925.9 | $ | 376.6 | $ | 125.3 | $ | (1,159.0 | ) | $ | 356.6 | $ | 1,317.2 | $ | (300.5 | ) | ||||||||||||||||||
Income Tax (Provision) Benefit on Economic Net Income(4) | $ | (4.1 | ) | $ | (12.7 | ) | $ | (30.9 | ) | $ | (44.1 | ) | $ | (25.2 | ) | $ | (7.8 | ) | $ | 66.5 | $ | (54.6 | ) | $ | (91.8 | ) | $ | (21.1 | ) | |||||||||||
| Total Economic Net Income (Loss) After Taxes | $ | 72.0 | $ | (2.5 | ) | $ | 274.1 | $ | 881.8 | $ | 351.4 | $ | 117.5 | $ | (1,092.5 | ) | $ | 302.0 | $ | 1,225.4 | $ | (321.6 | ) | |||||||||||||||||
Non-GAAP Weighted average diluted shares outstanding (in millions) | 347.7 | 348.8 | 349.4 | 350.5 | 353.6 | 376.0 | 378.0 | 379.3 | 349.1 | 371.8 | ||||||||||||||||||||||||||||||
Total ENI After Taxes per Share | $ | 0.21 | $ | (0.01 | ) | $ | 0.78 | $ | 2.52 | $ | 0.99 | $ | 0.31 | $ | (2.89 | ) | $ | 0.80 | $ | 3.51 | $ | (0.86 | ) | |||||||||||||||||
| (1) | The combined amounts relate to RSUs (excluding RSUs granted in connection with the 2007 private placement) and share options. Excludes equity-based compensation expense comprising amortization of Apollo Operating Group (AOG) units. | |
(2) | Includes amortization of leasehold improvements. | |
(3) | Reflects the remaining interest held by certain individuals who receive an allocation of income from certain of our capital markets management companies. | |
(4) | Income tax (provision) benefit on Economic Net Income has been calculated assuming that all income is allocated to Apollo Global Management, LLC, which would occur following an exchange of all AOG units for Class A shares of Apollo Global Management, LLC. The assumptions and methodology impact the 2011 implied income tax provision which is consistent with those methodologies and assumptions used in calculating the income tax provision for Apollo’s consolidated statements of operations under U.S. GAAP. |
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||||||||||||||||||||||||||||||
SEGMENT RESULTS (UNAUDITED) | ||||||||||||||||||||||||||||||||||||
(dollars in millions) | ||||||||||||||||||||||||||||||||||||
Private Equity Segment: | ||||||||||||||||||||||||||||||||||||
Three Months Ended | For the Year Ended | |||||||||||||||||||||||||||||||||||
March 31, 2010 | June 30, 2010 | September 30, 2010 | December 31, 2010 | March 31, 2011 | June 30, 2011 | September 30, 2011 | December 31, 2011 | December 31, 2010 | December 31, 2011 | |||||||||||||||||||||||||||
| Management Business: | ||||||||||||||||||||||||||||||||||||
| Advisory and transaction fees from affiliates | $ | 7.8 | $ | 24.3 | $ | 17.0 | $ | 11.4 | $ | 15.1 | $ | 21.6 | $ | 14.8 | $ | 15.4 | $ | 60.5 | $ | 66.9 | ||||||||||||||||
| Management fees from affiliates | 64.3 | 65.1 | 64.5 | 65.5 | 65.5 | 65.4 | 65.3 | 67.0 | 259.4 | 263.2 | ||||||||||||||||||||||||||
| Total management business revenues | 72.1 | 89.4 | 81.5 | 76.9 | 80.6 | 87.0 | 80.1 | 82.4 | 319.9 | 330.1 | ||||||||||||||||||||||||||
| Equity-based compensation | 0.4 | 5.4 | 5.1 | 5.3 | 7.2 | 7.5 | 8.1 | 9.0 | 16.2 | 31.8 | ||||||||||||||||||||||||||
| Salary, bonus and benefits | 33.2 | 30.3 | 34.2 | 36.3 | 37.8 | 27.8 | 32.4 | 27.1 | 134.0 | 125.1 | ||||||||||||||||||||||||||
| Other expenses | 26.4 | 23.5 | 22.3 | 25.7 | 23.6 | 26.6 | 24.8 | 24.3 | 97.9 | 99.3 | ||||||||||||||||||||||||||
| Total management business expenses | 60.0 | 59.2 | 61.6 | 67.3 | 68.6 | 61.9 | 65.3 | 60.4 | 248.1 | 256.2 | ||||||||||||||||||||||||||
| Other (loss) income | (0.9 | ) | 28.1 | 42.4 | 92.6 | 5.1 | 3.7 | (1.0 | ) | (0.7 | ) | 162.2 | 7.1 | |||||||||||||||||||||||
| Management Business Economic Net Income | 11.2 | 58.3 | 62.3 | 102.2 | 17.1 | 28.8 | 13.8 | 21.3 | 234.0 | 81.0 | ||||||||||||||||||||||||||
| Incentive Business: | ||||||||||||||||||||||||||||||||||||
| Carried interest income (loss): | ||||||||||||||||||||||||||||||||||||
| Unrealized gains (losses) | 57.5 | (83.7 | ) | 228.1 | 1,049.6 | 323.1 | (32.4 | ) | (1,399.1 | ) | 88.7 | 1,251.5 | (1,019.7 | ) | ||||||||||||||||||||||
| Realized gains | 12.4 | 44.1 | -- | 13.1 | 118.6 | 171.4 | 40.5 | 240.0 | 69.6 | 570.5 | ||||||||||||||||||||||||||
| Total carried interest income (loss) | 69.9 | (39.6 | ) | 228.1 | 1,062.7 | 441.7 | 139.0 | (1,358.6 | ) | 328.7 | 1,321.1 | (449.2 | ) | |||||||||||||||||||||||
| Profit sharing expense: | ||||||||||||||||||||||||||||||||||||
| Unrealized profit sharing expense | 34.4 | (38.3 | ) | 97.2 | 392.6 | 147.1 | (17.4 | ) | (513.1 | ) | 13.1 | 485.9 | (370.3 | ) | ||||||||||||||||||||||
| Realized profit sharing expense | 5.7 | 19.2 | -- | 8.9 | 45.1 | 77.4 | 15.8 | 131.6 | 33.8 | 269.9 | ||||||||||||||||||||||||||
| Total profit sharing expenses | 40.1 | (19.1 | ) | 97.2 | 401.5 | 192.2 | 60.0 | (497.3 | ) | 144.7 | 519.7 | (100.4 | ) | |||||||||||||||||||||||
| Income (losses) from equity method investments | 7.7 | 1.5 | 17.7 | 23.8 | 15.8 | 4.5 | (39.4 | ) | 27.1 | 50.7 | 8.0 | |||||||||||||||||||||||||
| Total other income (loss) | 7.7 | 1.5 | 17.7 | 23.8 | 15.8 | 4.5 | (39.4 | ) | 27.1 | 50.7 | 8.0 | |||||||||||||||||||||||||
| Incentive Business Economic Net Income (Loss) | 37.5 | (19.0 | ) | 148.6 | 685.0 | 265.3 | 83.5 | (900.7 | ) | 211.1 | 852.1 | (340.8 | ) | |||||||||||||||||||||||
| Total Economic Net Income (Loss) | $ | 48.7 | $ | 39.3 | $ | 210.9 | $ | 787.2 | $ | 282.4 | $ | 112.3 | $ | (886.9 | ) | $ | 232.4 | $ | 1,086.1 | $ | (259.8 | ) | ||||||||||||||
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||||||||||||||||||||||||||||||||||
SEGMENT RESULTS (UNAUDITED) | ||||||||||||||||||||||||||||||||||||||||
(dollars in millions) | ||||||||||||||||||||||||||||||||||||||||
Capital Markets Segment: | ||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | For the Year Ended | |||||||||||||||||||||||||||||||||||||||
March 31, 2010 | June 30, 2010 | September 30, 2010 | December 31, 2010 | March 31, 2011 | June 30, 2011 | September 30, 2011 | December 31, 2011 | December 31, 2010 | December 31, 2011 | |||||||||||||||||||||||||||||||
| Management Business: | ||||||||||||||||||||||||||||||||||||||||
| Advisory and transaction fees from affiliates | $ | 3.3 | $ | 2.5 | $ | 2.5 | $ | 10.9 | $ | 4.3 | $ | 2.0 | $ | 1.9 | $ | 6.5 | $ | 19.2 | $ | 14.7 | ||||||||||||||||||||
| Management fees from affiliates | 37.8 | 39.5 | 40.4 | 42.6 | 43.4 | 46.1 | 47.2 | 50.0 | 160.3 | 186.7 | ||||||||||||||||||||||||||||||
| Carried interest income from affiliates | ||||||||||||||||||||||||||||||||||||||||
| Realized gains | 12.1 | 10.2 | 11.5 | 13.6 | 12.5 | 11.2 | 11.3 | 9.5 | 47.4 | 44.5 | ||||||||||||||||||||||||||||||
| Total management business revenues | 53.2 | 52.2 | 54.4 | 67.1 | 60.2 | 59.3 | 60.4 | 66.0 | 226.9 | 245.9 | ||||||||||||||||||||||||||||||
| Equity-based compensation | 0.6 | 2.0 | 3.5 | 3.8 | 3.5 | 6.3 | 6.4 | 7.1 | 9.9 | 23.3 | ||||||||||||||||||||||||||||||
| Salary, bonus and benefits | 22.9 | 23.9 | 21.3 | 25.8 | 24.5 | 28.6 | 29.1 | 10.7 | 93.9 | 92.9 | ||||||||||||||||||||||||||||||
| Other expenses | 21.5 | 18.5 | 11.2 | 29.5 | 26.0 | 23.8 | 17.5 | 27.7 | 80.7 | 95.0 | ||||||||||||||||||||||||||||||
| Total management business expenses | 45.0 | 44.4 | 36.0 | 59.1 | 54.0 | 58.7 | 53.0 | 45.5 | 184.5 | 211.2 | ||||||||||||||||||||||||||||||
| Other (loss) income | (2.2 | ) | (2.5 | ) | 6.8 | 8.9 | 2.7 | 0.5 | (8.3 | ) | 3.1 | 11.0 | (2.0 | ) | ||||||||||||||||||||||||||
| Non-controlling interest | (2.5 | ) | (7.3 | ) | (3.4 | ) | (3.1 | ) | (3.6 | ) | (1.6 | ) | (4.1 | ) | (2.8 | ) | (16.3 | ) | (12.1 | ) | ||||||||||||||||||||
Management Business Economic Net Income | 3.5 | (2.0 | ) | 21.8 | 13.8 | 5.3 | (0.5 | ) | (5.0 | ) | 20.8 | 37.1 | 20.6 | |||||||||||||||||||||||||||
| Incentive Business: | ||||||||||||||||||||||||||||||||||||||||
Carried interest income (loss): | ||||||||||||||||||||||||||||||||||||||||
| Unrealized (losses) gains | (12.3 | ) | (33.5 | ) | 83.7 | 66.0 | 88.3 | 6.6 | (284.1 | ) | 122.3 | 103.9 | (66.9 | ) | ||||||||||||||||||||||||||
| Realized gains | 39.0 | 9.2 | 9.1 | 69.3 | 16.2 | 7.3 | 12.4 | 38.2 | 126.6 | 74.1 | ||||||||||||||||||||||||||||||
| Total carried interest income (loss) | 26.7 | (24.3 | ) | 92.8 | 135.3 | 104.5 | 13.9 | (271.7 | ) | 160.5 | 230.5 | 7.2 | ||||||||||||||||||||||||||||
| Profit sharing expense: | ||||||||||||||||||||||||||||||||||||||||
| Unrealized profit sharing expense | (12.6 | ) | (15.0 | ) | 19.5 | 26.7 | 20.5 | 7.8 | (69.6 | ) | 41.0 | 18.6 | (0.3 | ) | ||||||||||||||||||||||||||
| Realized profit sharing expense | 11.1 | 1.5 | 2.7 | 1.6 | 4.4 | 3.0 | 3.5 | 24.8 | 16.9 | 35.7 | ||||||||||||||||||||||||||||||
| Total profit sharing expense | (1.5 | ) | (13.5 | ) | 22.2 | 28.3 | 24.9 | 10.8 | (66.1 | ) | 65.8 | 35.5 | 35.4 | |||||||||||||||||||||||||||
| Incentive fee compensation | 2.9 | 6.3 | 2.1 | 8.8 | 10.1 | (3.6 | ) | (3.8 | ) | 0.7 | 20.1 | 3.4 | ||||||||||||||||||||||||||||
| Net gains (losses) from investment activities | -- | -- | -- | -- | 17.8 | 2.3 | (33.4 | ) | 7.4 | -- | (5.9 | ) | ||||||||||||||||||||||||||||
| Income (loss) from equity method investments | 3.1 | (2.7 | ) | 13.6 | 16.6 | 9.1 | 2.0 | (26.4 | ) | 17.4 | 30.6 | 2.1 | ||||||||||||||||||||||||||||
| Total other income (loss) | 3.1 | (2.7 | ) | 13.6 | 16.6 | 26.9 | 4.3 | (59.8 | ) | 24.8 | 30.6 | (3.8 | ) | |||||||||||||||||||||||||||
| Incentive Business Economic Net Income (Loss) | 28.4 | (19.8 | ) | 82.1 | 114.8 | 96.4 | 11.0 | (261.6 | ) | 118.8 | 205.5 | (35.4 | ) | |||||||||||||||||||||||||||
| Total Economic Net Income (Loss) | $ | 31.9 | $ | (21.8 | ) | $ | 103.9 | $ | 128.6 | $ | 101.7 | $ | 10.5 | $ | (266.6 | ) | $ | 139.6 | $ | 242.6 | $ | (14.8 | ) | |||||||||||||||||
APOLLO GLOBAL MANAGEMENT, LLC | |||||||||||||||||||||||||||||||||||||||
SEGMENT RESULTS (UNAUDITED) | |||||||||||||||||||||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||||||||||||||||||
Real Estate Segment: | |||||||||||||||||||||||||||||||||||||||
| Three Months Ended | For the Year Ended | ||||||||||||||||||||||||||||||||||||||
March 31, 2010 | June 30, 2010 | September 30, 2010 | December 31, 2010 | March 31, 2011 | June 30, 2011 | September 30, 2011 | December 31, 2011 | December 31, 2010 | December 31, 2011 | ||||||||||||||||||||||||||||||
| Management Business: | |||||||||||||||||||||||||||||||||||||||
| Advisory and transaction fees from affiliates | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | 0.5 | $ | 0.2 | $ | -- | $ | 0.7 | |||||||||||||||||||
| Management fees from affiliates | 1.6 | 1.6 | 1.8 | 6.4 | 9.3 | 9.7 | 10.5 | 10.8 | 11.4 | 40.3 | |||||||||||||||||||||||||||||
| Total management business revenues | 1.6 | 1.6 | 1.8 | 6.4 | 9.3 | 9.7 | 11.0 | 11.0 | 11.4 | 41.0 | |||||||||||||||||||||||||||||
| Equity-based compensation | 0.7 | 1.2 | 1.2 | 1.4 | 2.5 | 3.2 | 3.5 | 3.9 | 4.5 | 13.1 | |||||||||||||||||||||||||||||
| Salary, bonus and benefits | 3.7 | 6.1 | 4.9 | 7.0 | 9.8 | 7.9 | 6.9 | 8.5 | 21.7 | 33.1 | |||||||||||||||||||||||||||||
| Other expenses | 1.7 | 1.8 | 5.6 | 10.9 | 5.2 | 5.9 | 6.0 | 12.6 | 20.0 | 29.7 | |||||||||||||||||||||||||||||
| Total management business expenses | 6.1 | 9.1 | 11.7 | 19.3 | 17.5 | 17.0 | 16.4 | 25.0 | 46.2 | 75.9 | |||||||||||||||||||||||||||||
| Other income (loss) | 0.1 | -- | -- | 23.5 | 0.5 | 9.5 | (0.2 | ) | (0.1 | ) | 23.6 | 9.7 | |||||||||||||||||||||||||||
| Management Business Economic Net (Loss) Income | (4.4 | ) | (7.5 | ) | (9.9 | ) | 10.6 | (7.7 | ) | 2.2 | (5.6 | ) | (14.1 | ) | (11.2 | ) | (25.2 | ) | |||||||||||||||||||||
| Incentive Business: | |||||||||||||||||||||||||||||||||||||||
| Carried interest income: | |||||||||||||||||||||||||||||||||||||||
| Unrealized gains | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||||||||||
| Realized gains | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||||||||||
| Total carried interest income | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||||||||||
| Profit sharing expense: | |||||||||||||||||||||||||||||||||||||||
| Unrealized profit sharing expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | |||||||||||||||||||||||||||||
| Realized profit sharing expense | -- | -- | -- | -- | -- | -- | -- | 1.4 | -- | 1.4 | |||||||||||||||||||||||||||||
| Total profit sharing expense | -- | -- | -- | -- | -- | -- | -- | 1.4 | -- | 1.4 | |||||||||||||||||||||||||||||
| (Loss) income from equity method investments | (0.1 | ) | 0.2 | 0.1 | (0.5 | ) | 0.1 | 0.3 | 0.2 | 0.1 | (0.3 | ) | 0.7 | ||||||||||||||||||||||||||
| Incentive Business Economic Net (Loss) Income | (0.1 | ) | 0.2 | 0.1 | (0.5 | ) | 0.1 | 0.3 | 0.2 | (1.3 | ) | (0.3 | ) | (0.7 | ) | ||||||||||||||||||||||||
| Total Economic Net (Loss) Income | $ | (4.5 | ) | $ | (7.3 | ) | $ | (9.8 | ) | $ | 10.1 | $ | (7.6 | ) | $ | 2.5 | $ | (5.4 | ) | (15.4 | ) | $ | (11.5 | ) | $ | (25.9 | ) | ||||||||||||
APOLLO GLOBAL MANAGEMENT, LLC | |||||||||||||||||||||||||||||||||||||
RECONCILIATION OF U.S. GAAP NET INCOME (LOSS) TO ECONOMIC NET INCOME (LOSS) (UNAUDITED) | |||||||||||||||||||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||||||||||||||||
Reconciliation of U.S. GAAP Net (Loss) Income to Economic Net Income (Loss): | |||||||||||||||||||||||||||||||||||||
Three Months Ended | For the Year-Ended | ||||||||||||||||||||||||||||||||||||
March 31, 2010 | June 30, 2010 | September 30, 2010 | December 31, 2010 | March 31, 2011 | June 30, 2011 | September 30, 2011 | December 31, 2011 | December 31, 2010 | December 31, 2011 | ||||||||||||||||||||||||||||
Net (Loss) Income Attributable to Apollo Global Management, LLC | $ | (60.7 | ) | $ | (75.1 | ) | $ | 24.1 | $ | 206.3 | $ | 38.2 | $ | (51.0 | ) | $ | (467.0 | ) | $ | 11.0 | $ | 94.6 | $ | (468.8 | ) | ||||||||||||
| Impact of non-cash charges related to equity-based compensation: | |||||||||||||||||||||||||||||||||||||
| AOG units | 258.3 | 258.4 | 258.0 | 258.2 | 258.2 | 258.2 | 258.2 | 258.2 | 1,032.9 | 1,032.8 | |||||||||||||||||||||||||||
RSUs Private placement awards(1) | 12.8 | 12.1 | 11.9 | 11.8 | 11.9 | 11.9 | 11.4 | 11.8 | 48.6 | 47.0 | |||||||||||||||||||||||||||
ARI restricted stock awards, ARI RSUs and AMTG RSUs | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.8 | 1.3 | |||||||||||||||||||||||||||
| AAA RDUs | 0.6 | 0.7 | 2.0 | 2.2 | 0.1 | 0.1 | 0.2 | 0.1 | 5.5 | 0.5 | |||||||||||||||||||||||||||
Total non-cash charges related to equity-based compensation | 271.9 | 271.4 | 272.1 | 272.4 | 270.4 | 270.4 | 270.2 | 270.6 | 1,087.8 | 1,081.6 | |||||||||||||||||||||||||||
| Income tax provision (benefit) | 4.1 | 12.7 | 30.9 | 44.1 | 8.8 | 3.6 | (19.9 | ) | 19.4 | 91.8 | 11.9 | ||||||||||||||||||||||||||
| Income (loss) from consolidated VIEs | -- | -- | -- | -- | -- | -- | 0.7 | (0.7 | ) | -- | -- | ||||||||||||||||||||||||||
| Amortization of intangible assets associated with the 2007 Reorganization and acquisitions | 3.2 | 3.2 | 3.0 | 3.4 | 3.2 | 4.3 | 3.6 | 4.0 | 12.8 | 15.1 | |||||||||||||||||||||||||||
| Net loss (income) of Metals Trading Fund | 1.2 | 1.3 | (0.2 | ) | -- | -- | -- | -- | -- | 2.3 | -- | ||||||||||||||||||||||||||
Net (loss) income attributable to Non-Controlling Interests in Apollo Operating Group | (143.6 | ) | (203.3 | ) | (24.9 | ) | 399.7 | 56.0 | (102.0 | ) | (946.6 | ) | 52.3 | 27.9 | (940.3 | ) | |||||||||||||||||||||
| Economic Net Income (Loss) | $ | 76.1 | $ | 10.2 | $ | 305.0 | $ | 925.9 | $ | 376.6 | $ | 125.3 | $ | (1,159.0 | ) | $ | 356.6 | $ | 1,317.2 | $ | (300.5 | ) | |||||||||||||||
(1) Represents awards granted in connection with the 2007 private placement.
APOLLO GLOBAL MANAGEMENT, LLC | |||||||||
ASSETS UNDER MANAGEMENT | |||||||||
(UNAUDITED) | |||||||||
Assets Under Management—Fee-Generating and Non-Fee Generating | |||||||||
The table below displays fee-generating and non-fee generating AUM by segment as of December 31, 2011, 2010 and 2009: | |||||||||
As of December 31, | |||||||||
| 2011 | 2010 | 2009 | |||||||
| (in millions) | |||||||||
| Private Equity | $ | 35,384 | $ | 38,799 | $ | 34,002 | |||
| Fee-generating | 28,031 | 27,874 | 28,092 | ||||||
| Non-fee generating | 7,353 | 10,925 | 5,910 | ||||||
| Capital Markets | 31,867 | 22,283 | 19,112 | ||||||
| Fee-generating | 26,553 | 16,484 | 14,854 | ||||||
| Non-fee generating | 5,314 | 5,799 | 4,258 | ||||||
| Real Estate | 7,971 | 6,469 | 495 | ||||||
| Fee-generating | 3,537 | 2,679 | 279 | ||||||
| Non-fee generating | 4,434 | 3,790 | 216 | ||||||
| Total Assets Under Management | 75,222 | 67,551 | 53,609 | ||||||
| Fee-generating | 58,121 | 47,037 | 43,225 | ||||||
| Non-fee generating | 17,101 | 20,514 | 10,384 | ||||||
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||||||||||||||
ASSETS UNDER MANAGEMENT | ||||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||||
The following tables summarize changes in total AUM and AUM for each of our segments for the three months ended December 31, 2011 and 2010 and years ended December 31, 2011, 2010 and 2009: | ||||||||||||||||||||
For the Three Months Ended December 31, | For the Year Ended December 31, | |||||||||||||||||||
| 2011 | 2010 | 2011 | 2010 | 2009 | ||||||||||||||||
| (in millions) | ||||||||||||||||||||
| Change in Total AUM: | ||||||||||||||||||||
| Beginning of Period | $ | 65,085 | $ | 57,776 | $ | 67,551 | $ | 53,609 | $ | 44,202 | ||||||||||
| Income (loss) | 2,619 | 4,664 | (1,477 | ) | 8,623 | 9,465 | ||||||||||||||
| Subscriptions/Capital raised | 856 | 80 | 3,797 | 617 | 1,828 | |||||||||||||||
| Other inflows/Acquisitions | 7,958 | 3,714 | 9,355 | 3,713 | -- | |||||||||||||||
| Distributions | (1,369 | ) | (267 | ) | (5,153 | ) | (2,518 | ) | (1,372 | ) | ||||||||||
| Redemptions | (237 | ) | (49 | ) | (532 | ) | (338 | ) | (261 | ) | ||||||||||
| Leverage | 310 | 1,633 | 1,681 | 3,845 | (253 | ) | ||||||||||||||
| End of Period | $ | 75,222 | $ | 67,551 | $ | 75,222 | $ | 67,551 | $ | 53,609 | ||||||||||
| Change in Private Equity AUM: | ||||||||||||||||||||
| Beginning of Period | $ | 34,779 | $ | 35,269 | $ | 38,799 | $ | 34,002 | $ | 29,094 | ||||||||||
| Income (loss) | 1,547 | 3,673 | (1,612 | ) | 6,387 | 6,215 | ||||||||||||||
| Subscriptions/Capital raised | 259 | -- | 417 | -- | -- | |||||||||||||||
| Distributions | (1,052 | ) | (20 | ) | (3,464 | ) | (1,568 | ) | (827 | ) | ||||||||||
| Net segment transfers | (61 | ) | (210 | ) | 167 | (68 | ) | 216 | ||||||||||||
| Leverage | (88 | ) | 87 | 1,077 | 46 | (696 | ) | |||||||||||||
| End of Period | $ | 35,384 | $ | 38,799 | $ | 35,384 | $ | 38,799 | $ | 34,002 | ||||||||||
| Change in Capital Markets AUM: | ||||||||||||||||||||
| Beginning of Period | $ | 22,406 | $ | 19,910 | $ | 22,283 | $ | 19,112 | $ | 15,108 | ||||||||||
| Income (loss) | 1,098 | 1,056 | (110 | ) | 2,207 | 3,253 | ||||||||||||||
| Subscriptions/Capital raised | 547 | 80 | 3,094 | 512 | 1,617 | |||||||||||||||
| Other inflows/Acquisitions | 7,958 | -- | 9,355 | -- | -- | |||||||||||||||
| Distributions | (271 | ) | (190 | ) | (1,237 | ) | (698 | ) | (545 | ) | ||||||||||
| Redemptions | (237 | ) | (49 | ) | (532 | ) | (338 | ) | (261 | ) | ||||||||||
| Net segment transfers | (127 | ) | 210 | (1,353 | ) | (291 | ) | (322 | ) | |||||||||||
| Leverage | 493 | 1,266 | 367 | 1,779 | 262 | |||||||||||||||
| End of Period | $ | 31,867 | $ | 22,283 | $ | 31,867 | $ | 22,283 | $ | 19,112 | ||||||||||
| Change in Real Estate AUM: | ||||||||||||||||||||
| Beginning of Period | $ | 7,900 | $ | 2,597 | $ | 6,469 | $ | 495 | $ | -- | ||||||||||
| (Loss) income | (26 | ) | (65 | ) | 245 | 29 | (3 | ) | ||||||||||||
| Subscriptions/Capital raised | 50 | -- | 286 | 105 | 211 | |||||||||||||||
| Other inflows/Acquisitions | -- | 3,714 | -- | 3,713 | -- | |||||||||||||||
| Distributions | (46 | ) | (57 | ) | (452 | ) | (252 | ) | -- | |||||||||||
| Net segment transfers | 188 | -- | 1,186 | 359 | 106 | |||||||||||||||
| Leverage | (95 | ) | 280 | 237 | 2,020 | 181 | ||||||||||||||
| End of Period | $ | 7,971 | $ | 6,469 | $ | 7,971 | $ | 6,469 | $ | 495 | ||||||||||
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||||||||||
ASSETS UNDER MANAGEMENT | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
The following tables summarize changes in total fee-generating AUM and fee-generating AUM for each of our segments for the three months and years ended December 31, 2011 and 2010: | ||||||||||||||||
For the Three Months Ended December 31, | For the Year Ended December 31, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
(in millions) | ||||||||||||||||
| Change in Total Fee-Generating AUM: | ||||||||||||||||
| Beginning of Period | $ | 49,651 | $ | 44,152 | $ | 47,037 | $ | 43,224 | ||||||||
| Income (loss) | 149 | 698 | (393 | ) | 1,244 | |||||||||||
| Subscriptions/Capital raised | 677 | 60 | 2,547 | 1,234 | ||||||||||||
| Other inflows/Acquisitions | 7,960 | 2,131 | 9,355 | 2,130 | ||||||||||||
| Distributions | (135 | ) | (583 | ) | (734 | ) | (1,327 | ) | ||||||||
| Redemptions | (226 | ) | (10 | ) | (481 | ) | (291 | ) | ||||||||
| Net movements between Fee-Generating/Non Fee-Generating | 511 | -- | 761 | (197 | ) | |||||||||||
| Leverage | (466 | ) | 589 | 29 | 1,020 | |||||||||||
| End of Period | $ | 58,121 | $ | 47,037 | $ | 58,121 | $ | 47,037 | ||||||||
| Change in Private Equity AUM: | ||||||||||||||||
| Beginning of Period | $ | 27,786 | $ | 27,665 | $ | 27,874 | $ | 28,092 | ||||||||
Income (loss) | 70 | 407 | (112 | ) | 391 | |||||||||||
| Subscriptions/Capital raised | 260 | -- | 410 | -- | ||||||||||||
| Distributions | (17 | ) | (72 | ) | (272 | ) | (432 | ) | ||||||||
| Net segment transfers | (62 | ) | (202 | ) | (88 | ) | (59 | ) | ||||||||
| Net movements between Fee-Generating/Non Fee-Generating | 135 | -- | 285 | (218 | ) | |||||||||||
| Leverage | (141 | ) | 76 | (66 | ) | 100 | ||||||||||
| End of Period | $ | 28,031 | $ | 27,874 | $ | 28,031 | $ | 27,874 | ||||||||
| Change in Capital Markets AUM: | ||||||||||||||||
| Beginning of Period | $ | 18,507 | $ | 15,930 | $ | 16,484 | $ | 14,854 | ||||||||
Income | 83 | 159 | 301 | 842 | ||||||||||||
| Subscriptions/Capital raised | 317 | 60 | 1,795 | 1,234 | ||||||||||||
| Other inflows/Acquisitions | 7,960 | -- | 9,355 | -- | ||||||||||||
| Distributions | (13 | ) | (494 | ) | (283 | ) | (696 | ) | ||||||||
| Redemptions | (226 | ) | (10 | ) | (481 | ) | (291 | ) | ||||||||
| Net segment transfers | (106 | ) | 202 | (638 | ) | (300 | ) | |||||||||
| Net movements between Fee-Generating/Non Fee-Generating | 356 | -- | 356 | 21 | ||||||||||||
| Leverage | (325 | ) | 637 | (336 | ) | 820 | ||||||||||
| End of Period | $ | 26,553 | $ | 16,484 | $ | 26,553 | $ | 16,484 | ||||||||
| Change in Real Estate AUM: | ||||||||||||||||
| Beginning of Period | $ | 3,358 | $ | 557 | $ | 2,679 | $ | 278 | ||||||||
| (Loss) income | (4 | ) | 132 | (582 | ) | 11 | ||||||||||
| Subscriptions/Capital raised | 100 | -- | 342 | -- | ||||||||||||
| Other inflows/Acquisitions | -- | 2,131 | -- | 2,130 | ||||||||||||
| Distributions | (105 | ) | (17 | ) | (179 | ) | (199 | ) | ||||||||
| Net segment transfers | 168 | -- | 726 | 359 | ||||||||||||
| Net movements between Fee-Generating/Non Fee-Generating | 20 | -- | 120 | -- | ||||||||||||
| Leverage | -- | (124 | ) | 431 | 100 | |||||||||||
| End of Period | $ | 3,537 | $ | 2,679 | $ | 3,537 | $ | 2,679 | ||||||||
APOLLO GLOBAL MANAGEMENT, LLC | |||||||||||||||||||||||||||||||||||
FUND PERFORMANCE (UNAUDITED) | |||||||||||||||||||||||||||||||||||
Investment Record | |||||||||||||||||||||||||||||||||||
Private Equity | |||||||||||||||||||||||||||||||||||
The following table summarizes the investment record of certain of our private equity fund portfolios. All amounts are as of December 31, 2011, unless otherwise noted: | |||||||||||||||||||||||||||||||||||
Vintage Year | Committed Capital | Total Invested Capital | Realized | Unrealized(1) | Total Value | As of December 31, 2011 | As of December 31, 2010 | As of December 31, 2009 | |||||||||||||||||||||||||||
Gross IRR | Net IRR | Gross IRR | Net IRR | Gross IRR | Net IRR | ||||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||||||||
| Fund VII | 2008 | $ | 14,676 | $ | 10,623 | $ | 5,607 | $ | 9,769 | $ | 15,376 | 31 | % | 22 | % | 46 | % | 32 | % | NM(2) | NM(2) | ||||||||||||||
| Fund VI | 2006 | 10,136 | 11,766 | 4,572 | 9,268 | 13,840 | 6 | 5 | 13 | 10 | 5 | % | 4 | % | |||||||||||||||||||||
| Fund V | 2001 | 3,742 | 5,192 | 11,155 | 1,446 | 12,601 | 61 | 44 | 62 | 45 | 62 | 46 | |||||||||||||||||||||||
| Fund IV | 1998 | 3,600 | 3,481 | 6,693 | 140 | 6,833 | 12 | 9 | 11 | 9 | 11 | 8 | |||||||||||||||||||||||
| Fund III | 1995 | 1,500 | 1,499 | 2,615 | 87 | 2,702 | 18 | 12 | 18 | 12 | 18 | 11 | |||||||||||||||||||||||
| Fund I, II & MIA(3) | 1990/92 | 2,220 | 3,773 | 7,924 | -- | 7,924 | 47 | 37 | 47 | 37 | 47 | 37 | |||||||||||||||||||||||
| Total | $ | 35,874 | $ | 36,334 | $ | 38,566 | $ | 20,710 | $ | 59,276 | 39 | %(4) | 25 | %(4) | 39 | %(4) | 26 | %(4) | 39 | %(4) | 26 | %(4) | |||||||||||||
| (1) | Figures include the market values, estimated fair value of certain unrealized investments and capital committed to investments. | |
| (2) | Fund VII only commenced investing capital within 24 months prior to the period indicated. Given the limited investment period and overall longer investment period for private equity funds, the return information was deemed not meaningful. | |
| (3) | Fund I and Fund II were structured such that investments were made from either fund depending on which fund had available capital. We do not differentiate between Fund I and Fund II investments for purposes of performance figures because they are not meaningful on a separate basis and do not demonstrate the progression of returns over time. | |
| (4) | Total IRR is calculated based on total cash flows for all funds presented. |
Capital Markets | |||||||||||||||||||||||||||||||||
The following table summarizes the investment record for certain funds with a defined maturity date, and internal rate of return since inception, or “IRR”, which is computed based on the actual dates of capital contributions, distributions and ending limited partners’ capital as of the specified date. All amounts are as of December 31, 2011, unless otherwise noted: | |||||||||||||||||||||||||||||||||
As of December 31, 2011 | As of December 31, 2010 | As of December 31, 2009 | |||||||||||||||||||||||||||||||
Year of Inception | Committed Capital | Total Invested Capital | Realized | Unrealized(1) | Total Value | Gross IRR | Net IRR | Gross IRR | Net IRR | Gross IRR | Net IRR | ||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||||||
| AIE II(2) | 2008 | $ | 267.7 | $ | 614.4 | $ | 549.2 | $ | 237.9 | $ | 787.1 | 18.2 | % | 14.2 | % | 27.5 | % | 21.8 | % | NM(3) | NM(3) | ||||||||||||
| COF I | 2008 | 1,484.9 | 1,613.2 | 1,028.0 | 1,910.2 | 2,938.2 | 25.0 | 22.4 | 32.5 | 29.0 | NM(3) | NM(3) | |||||||||||||||||||||
| COF II | 2008 | 1,583.0 | 2,194.7 | 1,074.7 | 1,465.4 | 2,540.1 | 10.3 | 8.5 | 17.4 | 14.9 | NM(3) | NM(3) | |||||||||||||||||||||
| ACLF | 2007 | 984.0 | 1,448.5 | 785.4 | 709.3 | 1,494.7 | 10.1 | 9.2 | 12.1 | 11.2 | NM(3) | NM(3) | |||||||||||||||||||||
| Artus | 2007 | 106.6 | 190.1 | 30.7 | 171.4 | 202.1 | 3.6 | 3.4 | 3.0 | 2.8 | NM(3) | NM(3) | |||||||||||||||||||||
| EPF(2) | 2007 | 1,678.8 | 1,410.7 | 843.2 | 966.7 | 1,809.9 | 16.6 | 8.8 | 14.8 | 7.9 | NM(3) | NM(3) | |||||||||||||||||||||
| Totals | $ | 6,105.0 | $ | 7,471.6 | $ | 4,311.2 | $ | 5,460.9 | $ | 9,772.1 | |||||||||||||||||||||||
| (1) | Figures include the market values, estimated fair value of certain unrealized investments and capital committed to investments. | |
| (2) | Fund is denominated in Euros and translated into U.S. dollars at an exchange rate of €1.00 to $1.30 as of December 31, 2011. | |
| (3) | Returns have not been presented as the fund only commenced investing capital within 24 months prior to the period indicated and therefore such return information was deemed not meaningful. |
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||||||||||||||
FUND PERFORMANCE (UNAUDITED) | ||||||||||||||||||||
The following table summarizes the investment record for certain funds with no maturity date, except AIE I which is winding down. All amounts are as of December 31, 2011, unless otherwise noted: | ||||||||||||||||||||
| Net Return | ||||||||||||||||||||
Year of Inception | Net Asset Value as of December 31, 2011 | Since Inception to December 31, 2011 | For the Year Ended December 31, 2011 | For the Year Ended December 31, 2010 | For the Year Ended December 31, 2009 | |||||||||||||||
| (in millions) | ||||||||||||||||||||
| AMTG(1)(2) | 2011 | $ | 201.1 | (2) | NM(1) | NM(1) | N/A(2) | N/A(2) | ||||||||||||
| AFT(1)(3) | 2011 | 273.6 | NM(1) | NM(1) | N/A(3) | N/A(3) | ||||||||||||||
| AAOF | 2007 | 230.6 | 7.4 | % | (7.3) | % | 12.5 | % | 16.2 | % | ||||||||||
| SOMA(4) | 2007 | 963.0 | 25.9 | (10.5) | 16.9 | 87.1 | ||||||||||||||
| AIE I(5) | 2006 | 38.2 | (50.0) | (4.4) | 32.4 | 77.9 | ||||||||||||||
AINV(6) | 2004 | 1,607.4 | 34.1 | (5.1) | 4.8 | 17.0 | ||||||||||||||
Value Funds(7) | 2003/2006 | 765.6 | 50.0 | (9.6) | 12.2 | 57.7 | ||||||||||||||
| (1) | Returns have not been presented as the fund only commenced investing capital within 24 months prior to the period indicated and therefore such return information was deemed not meaningful. | |
| (2) | In July 2011, Apollo Residential Mortgage, Inc. (“AMTG”) completed its initial public offering raising approximately $203.0 million in net proceeds. The net asset value is shown as of September 30, 2011. See www.apolloresidentialmortgage.com for most recent public financial information on AMTG. | |
| (3) | The Apollo Senior Floating Rate Fund Inc. (“AFT”) completed its initial public offering during the first quarter of 2011. See www.agmfunds.com for the most recent financial information on AFT. | |
| (4) | SOMA returns for primary mandate, which follows similar strategies as the Value Funds and excludes SOMA’s investments in other Apollo funds. | |
| (5) | Fund is denominated in Euros and translated into U.S. dollars at an exchange rate of €1.00 to $1.30 as of December 31, 2011. | |
(6) | Net return for AINV represents NAV return including reinvested dividends. | |
(7) | Value Funds consist of Apollo Strategic Value Master Fund, L.P., together with its feeder funds (“SVF”) and Apollo Value Investment Master Fund, L.P., together with its feeder funds (“VIF”). |
APOLLO GLOBAL MANAGEMENT, LLC | |||||||||||||||||||||||||
FUND PERFORMANCE (UNAUDITED) | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||
The following table summarizes the investment record for certain funds with a defined maturity date, and internal rate of return since inception, or “IRR”, which is computed based on the actual dates of capital contributions, distributions and ending limited partners’ capital as of the specified date. All amounts are as of December 31, 2011, unless otherwise noted: | |||||||||||||||||||||||||
As of December 31, 2011 | As of December 31, 2010 | ||||||||||||||||||||||||
Year of Inception | Committed Capital | Total Invested Capital | Realized | Unrealized(1) | Total Value | Gross IRR | Net IRR | Gross IRR | Net IRR | ||||||||||||||||
| (in millions) | |||||||||||||||||||||||||
| AGRE U.S. Real Estate Fund, L.P(2)(3) | 2011 | $ | 384.9 | $ | 37.1 | $ | -- | $ | 37.0 | $ | 37.0 | NM(2) | NM(2) | N/A(3) | N/A(3) | ||||||||||
| CPI Capital Partners North America(4) | 2006 | 600.0 | 451.8 | 218.3 | 125.7 | 344.0 | N/A(4) | N/A(4) | N/A(4) | N/A(4) | |||||||||||||||
| CPI Capital Partners Asia Pacific(4)(5) | 2006 | 1,291.6 | 1,075.4 | 731.9 | 570.4 | 1,302.3 | N/A(4) | N/A(4) | N/A(4) | N/A(4) | |||||||||||||||
| CPI Capital Partners Europe(4)(6) | 2006 | 1,506.4 | 924.5 | 52.8 | 418.6 | 471.4 | N/A(4) | N/A(4) | N/A(4) | N/A(4) | |||||||||||||||
| CPI Other(7) | Various | 4,791.6 | N/A(7) | N/A(7) | N/A(7) | N/A(7) | N/A(7) | N/A(7) | N/A(7) | N/A(7) | |||||||||||||||
| Totals | $ | 8,574.5 | $ | 2,488.8 | $ | 1,003.0 | $ | 1,151.7 | $ | 2,154.7 | |||||||||||||||
| (1) | Figures include market values, estimated fair value of certain unrealized investments and capital committed to investments. | |
| (2) | Returns have not been presented as the fund only commenced investing capital within 24 months prior to the period indicated and therefore such return information was deemed not meaningful. | |
| (3) | AGRE U.S. Real Estate Fund, L.P., a newly formed closed-end private investment fund that intends to make real estate-related investments principally located in the United States, held closings in January 2011 and June 2011 for a total of $134.9 million in base capital commitments and $250 million in additional commitments. | |
| (4) | As part of the CPI acquisition, Apollo acquired general partner interests in fully invested funds. The net IRRs from the inception of the respective fund to December 31, 2011 were (11.0)%, 3.5% and (17.2)% for the CPI Capital Partners North America, Asia Pacific and Europe, respectively. These net IRRs were primarily achieved during a period in which Apollo did not make the initial investment decisions and Apollo has only become the general partner or manager of these funds since completing the acquisition on November 12, 2010. | |
| (5) | CPI Capital Partners Asia Pacific is a U.S. dollar denominated fund. | |
| (6) | Fund is denominated in Euros and translated into U.S. dollars at an exchange rate of €1.00 to $1.30 as of December 31, 2011. | |
| (7) | Other consists of funds or individual investments of which we are not the general partner or manager and only receive fees pursuant to either a sub-advisory agreement or an investment management and administrative agreement. CPI Other fund performance is a result of invested capital prior to Apollo’s management of these funds. Return and certain other performance data is therefore not considered meaningful as we perform primarily an administrative role. |
APOLLO GLOBAL MANAGEMENT, LLC | |||||||||||
FUND PERFORMANCE (UNAUDITED) | |||||||||||
The following table summarizes the investment record for certain funds with no maturity date. All amounts are as of December 31, 2011, unless otherwise noted: | |||||||||||
Year of Inception | Raised Capital(1) | Gross Assets | Current Net Asset Value | ||||||||
| (in millions) | |||||||||||
| ARI(2) | 2009 | $ | 353.7 | $ | 909.7 | $ | 336.0 | ||||
| CMBS Funds(3) | Various | 653.5 | 2,216.9 | 465.7 | |||||||
| AGRE Debt Fund I, L.P.(3) | 2011 | 155.5 | 156.1 | 155.7 | |||||||
| (1) | Reflects initial gross raised capital and does not include distributions subsequent to capital raise. | |
| (2) | Amounts presented as of September 30, 2011. See www.apolloreit.com for the most recent public financial information on ARI. | |
| (3) | Returns have not been presented as the fund only commenced investing capital within 24 months prior to the period indicated, and therefore such return information was deemed not meaningful. |
APOLLO GLOBAL MANAGEMENT, LLC | |||||||||||||||
SUPPLEMENTAL SEGMENT INFORMATION (UNAUDITED) | |||||||||||||||
Supplemental Segment Information | |||||||||||||||
Private Equity Dollars Invested and Uncalled Commitments | |||||||||||||||
The following table summarizes the private equity dollars invested during the specified reporting periods: | |||||||||||||||
For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||
| 2011 | 2010 | 2011 | 2010 | 2009 | |||||||||||
| (in millions) | |||||||||||||||
| Private equity dollars invested | $ | 1,226 | $ | 334 | $ | 3,350 | $ | 3,863 | $ | 3,476 | |||||
The following table summarizes the uncalled private equity commitments as of December 31, 2011, December 31, 2010 and December 31, 2009: | |||||||||
As of December 31, | |||||||||
| 2011 | 2010 | 2009 | |||||||
| (in millions) | |||||||||
| Uncalled private equity commitments | $ | 8,204 | $ | 10,345 | $ | 13,027 | |||
Cost and Fair Value of our Funds’ Investments by Segment | |||||||||||
The following table provides a summary of the cost and fair value of our funds’ investments by segment. The cost and fair values of our private equity investments represent the current invested capital and unrealized values, respectively, in Fund VII, Fund VI, Fund V and Fund IV: | |||||||||||
As of December 31, 2011 | As of December 31, 2010 | As of December 31, 2009 | |||||||||
| (in millions) | |||||||||||
| Private Equity: | |||||||||||
| Cost | $ | 15,956 | $ | 14,322 | $ | 12,788 | |||||
| Fair Value | 20,700 | 22,485 | 15,971 | ||||||||
| Capital Markets: | |||||||||||
| Cost | 9,812(1) | 10,226 | 8,569 | ||||||||
| Fair Value | 10,621(1) | 11,476 | 8,811 | ||||||||
| Real Estate(2): | |||||||||||
| Cost | 4,788(3) | 4,028(4) | 271 | ||||||||
| Fair Value | 4,339(3) | 3,368(4) | 270 | ||||||||
| (1) | Includes AMTG amounts as of September 30, 2011. | |
| (2) | The cost and fair value of the real estate investments represent the cost and fair value, respectively, of the current unrealized invested capital for ARI, the CMBS Funds, AGRE U.S. Real Estate Fund L.P., CPI Capital Partners NA, AGRE Debt Fund I L.P., CPI Capital Partners Asia Pacific, and CPI Capital Partners Europe. | |
| (3) | Includes CPI Funds with investment cost and fair value of $1.5 billion and $1.1 billion, respectively, as of December 31, 2011. Also includes ARI amounts as of September 30, 2011. Additionally, ARI includes loans at amortized cost. | |
| (4) | All amounts are as of September 30, 2010 and include CPI Funds’ investment cost of $1.8 billion and fair value of $1.1 billion. Additionally, ARI includes loans at amortized cost. |
As of December 31, 2011, approximately 66% of the fair value of our fund investments was determined using market-based valuation methods (i.e., reliance on broker or listed exchange quotes) and the remaining 34% was determined primarily by comparable company and industry multiples or discounted cash flow models. For our private equity, capital markets and real estate segments, the percentage determined using market-based valuation methods as of December 31, 2011 was 59%, 79% and 48%, respectively.
APOLLO GLOBAL MANAGEMENT, LLC | |||||||||||||||||||||||||||
CARRIED INTEREST RECEIVABLE AND CARRIED INTEREST INCOME | |||||||||||||||||||||||||||
(LOSS) SUMMARY (UNAUDITED) | |||||||||||||||||||||||||||
The table below presents an analysis of our (i) carried interest receivable as of December 31, 2011 and (ii) realized and unrealized carried interest (loss) income for the three months and year ended December 31, 2011: | |||||||||||||||||||||||||||
As of December 31, 2011 | For the Three Months Ended December 31, 2011 | For the Year Ended December 31, 2011 | |||||||||||||||||||||||||
Carried Interest Receivable | Unrealized Carried Interest Income (Loss) | Realized Carried Interest Income | Total Carried Interest Income (Loss) | Unrealized Carried Interest (Loss) Income | Realized Carried Interest Income | Total Carried Interest Income (Loss) | |||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||
| Private Equity Funds: | |||||||||||||||||||||||||||
| Fund VII | $ | 508.0 | $ | 208.8 | $ | 147.6 | $ | 356.4 | $ | (135.9 | ) | $ | 260.2 | $ | 124.3 | ||||||||||||
| Fund VI | -- | 2.6 | -- | 2.6 | (723.6 | )(2) | 80.7 | (642.9 | ) | ||||||||||||||||||
| Fund V | 125.0 | (18.1 | ) | -- | (18.1 | ) | (51.6 | ) | 24.9 | (26.7 | ) | ||||||||||||||||
| Fund IV | 17.9 | (109.5 | ) | 92.4 | (17.1 | ) | (118.1 | ) | 204.7 | 86.6 | |||||||||||||||||
| AAA | 22.1 | 4.9 | -- | 4.9 | 9.5 | -- | 9.5 | ||||||||||||||||||||
| Total Private Equity Funds | $ | 673.0 | $ | 88.7 | $ | 240.0 | $ | 328.7 | $ | (1,019.7 | ) | $ | 570.5 | $ | (449.2 | ) | |||||||||||
| Capital Markets Funds: | |||||||||||||||||||||||||||
| Distressed and Event-Driven Hedge Funds (Value Funds, SOMA, AAOF) | $ | 12.6 | $ | 5.2 | $ | (0.1 | ) | $ | 5.1 | $ | (22.0 | )(2) | $ | 1.7 | $ | (20.3 | ) | ||||||||||
| Mezzanine Funds (AIE II, AINV) | 17.4 | (13.2 | ) | 22.7 | 9.5 | (18.7 | ) | 54.9 | 36.2 | ||||||||||||||||||
| Non-Performing Loan Fund (EPF) | 51.5 | 27.8 | -- | 27.8 | 53.2 | -- | 53.2 | ||||||||||||||||||||
Senior Credit Funds (COF I/COF II, ACLF, GulfStream) | 114.1 | 103.0 | 25.1 | 128.1 | (79.4 | ) | 62.0 | (17.4 | ) | ||||||||||||||||||
Other (FCI I) | -- | (0.5 | ) | -- | (0.5 | ) | -- | -- | -- | ||||||||||||||||||
| Total Capital Markets Funds | $ | 195.6 | $ | 122.3 | $ | 47.7 | $ | 170.0 | $ | (66.9 | ) | $ | 118.6 | $ | 51.7 | ||||||||||||
| Total | $ | 868.6(1) | $ | 211.0 | $ | 287.7 | $ | 498.7 | $ | (1,086.6 | ) | $ | 689.1 | $ | (397.5 | ) | |||||||||||
| (1) | There was a corresponding profit sharing payable of $352.9 million as of December 31, 2011 that results in a net carried interest receivable amount of $515.7 million as of December 31, 2011. | |
| (2) | See the following table summarizing the fair value gains on investments and income needed to generate carried interest for funds and the related general partner obligation to return previously distributed carried interest income. |
The following table summarizes the fair value gains on investments and income needed to generate carried interest income for funds that are currently not generating carried interest income and have a general partner obligation to return previously distributed carried interest income based on the current fair value of the underlying funds’ investments as of December 31, 2011: | ||||||||||
| Fund | General Partner Obligation(1) | Fair Value of Investments/Net Asset Value as of December 31, 2011 | Fair Value Gain on Investments and Income to Cross Carried Interest Income Threshold | |||||||
| (in millions) | ||||||||||
| Fund VI | $ | 75.3 | $ | 9,267.5(2) | $ | 1,553.2 | ||||
| SOMA | 18.1 | 963.0(3) | 111.8 | |||||||
| Total | $ | 93.4 | $ | 10,230.5 | $ | 1,665.0 | ||||
| (1) | Based upon a hypothetical liquidation of Fund VI and SOMA as of December 31, 2011, Apollo has recorded a general partner obligation to return previously distributed carried interest income, which represents amounts due to these funds. The actual determination and any required payment of a general partner obligation would not take place until the final disposition of the fund’s investments based on contractual termination of the fund. | |
| (2) | Represents fair value of investments. | |
| (3) | Represents net asset value. |
APOLLO GLOBAL MANAGEMENT, LLC | ||||||||||||||||||||||||||||||
SUPPLEMENTAL SHARE INFORMATION (UNAUDITED) | ||||||||||||||||||||||||||||||
The table below details Apollo’s ENI for the three months and years ended December 31, 2011 and 2010. Total ENI includes segment income (loss), excluding the impact of non-cash charges related to RSUs granted in connection with the 2007 private placement and equity-based compensation expense comprising amortization of AOG units, income taxes, amortization of intangibles associated with the 2007 reorganization and acquisitions and non-controlling interest with the exception of allocation of income made to certain individuals from certain of our capital markets management companies: | ||||||||||||||||||||||||||||||
For the Three Months Ended December 31, | Variance | For the December 31, | Variance | |||||||||||||||||||||||||||
| (dollars in millions except per share amounts) | 2011 | 2010 | $ | % | 2011 | 2010 | $ | % | ||||||||||||||||||||||
Total Economic Net Income(Loss) | $ | 356.6 | $ | 925.9 | $ | (569.3 | ) | (61 | )% | $ | (300.5 | ) | $ | 1,317.2 | $ | (1,617.7 | ) | (123 | )% | |||||||||||
Income Tax Provision on Economic Net Income (1) | (54.6 | ) | (44.1 | ) | (10.5 | ) | 24 | % | (21.1 | ) | (91.8 | ) | 70.7 | (77 | )% | |||||||||||||||
Economic Net Income (Loss), After Taxes | $ | 302.0 | $ | 881.8 | $ | (579.8 | ) | (66 | )% | $ | (321.6 | ) | $ | 1,225.4 | $ | (1,547.0 | ) | (126 | )% | |||||||||||
ENI After Taxes per | $ | 0.80 | $ | 2.52 | $ | (1.72 | ) | (68 | )% | $ | (0.86 | ) | $ | 3.51 | $ | (4.37 | ) | (125 | )% | |||||||||||
| (1) | Income tax provision on Economic Net Income has been calculated assuming that all income is allocated to Apollo Global Management, LLC, which would occur following an exchange of all AOG units for Class A shares of Apollo Global Management, LLC. The assumptions and methodology impact the 2011 implied income tax provision which is consistent with those methodologies and assumptions used in calculating the income tax provision for Apollo’s consolidated statements of operations under U.S. GAAP. |
The table below presents Non-GAAP weighted average diluted shares outstanding for the three months and years ended December 31, 2011 and 2010: | ||||||||
For the December 31, | For the December 31, | |||||||
| 2011 | 2010 | 2011 | 2010 | |||||
| Total GAAP Weighted Average Outstanding Class A Shares: | ||||||||
Basic | 123,551,847 | 97,921,232 | 116,364,110 | 96,964,769 | ||||
| Non-GAAP Adjustments: | ||||||||
| AOG Units | 240,000,000 | 240,000,000 | 240,000,000 | 240,000,000 | ||||
Vested RSUs(1) | 15,745,423 | 12,553,534 | 15,448,023 | 12,132,401 | ||||
| Non-GAAP Weighted Average Diluted Shares Outstanding | 379,297,270 | 350,474,766 | 371,812,133 | 349,097,170 | ||||
| (1) | Vested RSUs have not been issued in the form of Class A shares. As a result, the amount of Vested RSUs has been excluded from the outstanding Class A share basic and diluted amounts. |
The table below presents Non-GAAP diluted shares outstanding as of December 31, 2011 and 2010: | ||||
| As of December 31, | ||||
| 2011 | 2010 | |||
| Total GAAP Outstanding Class A Shares: | ||||
Basic | 123,923,042 | 97,921,232 | ||
| Non-GAAP Adjustments: | ||||
| AOG Units | 240,000,000 | 240,000,000 | ||
Vested RSUs(1) | 20,240,008 | 15,642,921 | ||
| Non-GAAP Diluted Shares Outstanding | 384,163,050 | 353,564,153 | ||
| (1) | Vested RSUs have not been issued in the form of Class A shares. As a result, the amount of Vested RSUs has been excluded from the outstanding Class A share basic and diluted amounts. |
| Note: | In addition to fully diluted shares outstanding above, there were approximately 5.6 million and 3.5 million unvested RSUs that participate in distributions as of December 31, 2011 and 2010, respectively. |
APOLLO GLOBAL MANAGEMENT, LLC
NON-GAAP FINANCIAL
INFORMATION AND DEFINITIONS (UNAUDITED)
Non-GAAP Financial Information
Apollo discloses the following financial measures that are calculated and presented on the basis of methodologies other than in accordance with generally accepted accounting principles in the United States of America (“Non-GAAP”):
- Economic Net Income, or ENI, as well as ENI after
taxes are key performance measures used by management in
evaluating the performance of Apollo’s private equity, capital markets
and real estate segments. Management also believes the components of
ENI such as the amount of management fees, advisory and transaction
fees and carried interest income are indicative of Apollo’s
performance. Management uses these performance measures in making key
operating decisions such as the following:
- Decisions related to the allocation of resources such as staffing decisions including hiring and locations for deployment of the new hires;
- Decisions related to capital deployment such as providing capital to facilitate growth for the business and/or to facilitate expansion into new businesses; and
- Decisions related to compensation, such as determining annual discretionary bonuses and equity-based compensation awards to its employees. As it relates to compensation, management seeks to align the interests of certain professionals and selected other individuals who have a profit sharing interest in the carried interest income earned in relation to the funds, with those of the investors in such funds and those of the Company’s shareholders. To achieve that objective, a certain amount of compensation is based on the Company’s performance and growth for the year.
These measures of profitability have certain limitations in that they do not take into account certain items included under U.S. GAAP. ENI represents segment income (loss) attributable to Apollo Global Management, LLC, which excludes the impact of non-cash charges related to RSUs granted in connection with the 2007 private placement and amortization of AOG units, income tax expense, amortization of intangibles associated with the 2007 Reorganization as well as acquisitions and Non-controlling interests excluding the remaining interest held by certain individuals who receive an allocation of income from certain of our capital markets management companies. In addition, segment data excludes the assets, liabilities and operating results of the consolidated funds and VIEs that are included in the consolidated financial statements.
During the fourth quarter 2011, the Company modified the measurement of ENI to better evaluate the performance of Apollo’s private equity, capital markets and real estate segments in making key operating decisions. These modifications include a reduction to ENI for equity-based compensation expense for RSUs (excluding RSUs granted in connection with the 2007 private placement) and share options, a reduction for non-controlling interests related to the remaining interest held by certain individuals who receive an allocation of income from certain of our capital markets management companies and an add-back for amortization of intangibles associated with the 2007 Reorganization and acquisitions.
- ENI After Taxes represents ENI adjusted to reflect Income tax provision on ENI that has been calculated assuming that all income is allocated to Apollo Global Management, LLC, which would occur following an exchange of all AOG units for Class A shares of Apollo Global Management, LLC. The assumptions and methodology impact the implied income tax provision which is consistent with those methodologies and assumptions used in calculating the income tax provision for Apollo’s consolidated statements of operations under U.S. GAAP. We believe this measure is more consistent with how we assess the performance of our segments which is described above in our definition for ENI.
- ENI After Taxes per Share represents ENI After Taxes which is divided by Non-GAAP Weighted Average Diluted Shares Outstanding. We believe ENI After Taxes per Share provides useful information to shareholders because management uses ENI After Taxes per Share as the basis to derive our earnings available for the determination of distributions to Class A shareholders.
- Non-GAAP Weighted Average Diluted Shares Outstanding is calculated using the GAAP Weighted Average Outstanding Class A Shares plus Non-GAAP adjustments assuming the exchange of all of the AOG units for 240,000,000 Class A shares and weighted average vested RSUs that have not been issued in the form of Class A shares during the period which is used by management in our determination of ENI After Taxes per Share described above.
- Non-GAAP Diluted Shares Outstanding is calculated using the GAAP Outstanding Class A Shares plus Non-GAAP adjustments assuming the exchange of all of the AOG units for 240,000,000 Class A shares and vested RSUs that have not been issued in the form of Class A shares during the period which is used by management in addition to the unvested RSUs that participate in distributions in determination of our Class A shareholders eligible for cash distributions.
Definitions
- Assets Under Management (“AUM”) refers to the investments we manage or with respect to which we have control, including capital we have the right to call from our investors pursuant to their capital commitments to various funds. Our AUM equals the sum of:
| (i) | the fair value of our private equity investments plus the capital that we are entitled to call from our investors pursuant to the terms of their capital commitments plus non-recallable capital to the extent a fund is within the commitment period in which management fees are calculated based on total commitments to the fund; | ||||||
| (ii) | the net asset value, or “NAV,” of our capital markets funds, other than certain senior credit funds, which are structured as collateralized loan obligations (such as Artus, which we measure by using the mark-to-market value of the aggregate principal amount of the underlying collateralized loan obligations) or certain collateralized loan obligation and collateralized debt obligation credit funds that have a fee generating basis other than mark-to-market asset, plus used or available leverage and/or capital commitments; | ||||||
| (iii) | the gross asset values or net asset value of our real estate entities and the structured portfolio vehicle investments included within the funds we manage, which includes the leverage used by such structured portfolio vehicles; | ||||||
| (iv) | the incremental value associated with the reinsurance investments of the portfolio company assets that we manage; and | ||||||
| (v) | the fair value of any other investments that we manage plus unused credit facilities, including capital commitments for investments that may require pre-qualification before investment plus any other capital commitments available for investment that are not otherwise included in the clauses above. |
Our AUM measure includes Assets Under Management for which we charge either no or nominal fees. Our definition of AUM is not based on any definition of Assets Under Management contained in our operating agreement or in any of our Apollo fund management agreements. We consider multiple factors for determining what should be included in our definition of AUM. Such factors include but are not limited to (1) our ability to influence the investment decisions for existing and available assets; (2) our ability to generate income from the underlying assets in our funds; and (3) the AUM measures that we use internally or believe are used by other investment managers. Given the differences in the investment strategies and structures among other alternative investment managers, our calculation of AUM may differ from the calculations employed by other investment managers and, as a result, this measure may not be directly comparable to similar measures presented by other investment managers.
We use AUM as a performance measurement of our investment activities, as well as to monitor fund size in relation to professional resource and infrastructure needs.
- Fee-generating AUM consists of assets that we manage and on which we earn management fees or monitoring fees pursuant to management agreements on a basis that varies among the Apollo funds. Management fees are normally based on “net asset value,” “gross assets,” “adjusted par asset value,” “adjusted cost of all unrealized portfolio investments,” “capital commitments,” “adjusted assets,” “stockholders’ equity,” “invested capital” or “capital contributions,” each as defined in the applicable management agreement. Monitoring fees for AUM purposes are based on the total value of certain structured portfolio vehicle investments, which normally include leverage, less any portion of such total value that is already considered in fee-generating AUM.
We use fee-generating AUM as a performance measurement of our investment activities, as well as to monitor fund size in relation to professional resource and infrastructure needs.
- Non-fee generating AUM consists of assets that do not produce management fees or monitoring fees. These assets generally consist of the following:
| (i) | fair value above invested capital for those funds that earn management fees based on invested capital; | ||||||
| (ii) | net asset values related to general partner and co-investment ownership; | ||||||
| (iii) | unused credit facilities; | ||||||
| (iv) | available commitments on those funds that generate management fees on invested capital; | ||||||
| (v) | structured portfolio vehicle investments that do not generate monitoring fees; and | ||||||
| (vi) | the difference between gross assets and net asset value for those funds that earn management fees based on net asset value. We use non-fee generating AUM combined with fee-generating AUM as a performance measurement of our investment activities, as well as to monitor fund size in relation to professional resource and infrastructure needs. Non-fee generating AUM includes assets on which we could earn carried interest income. |
- Private equity dollars invested is the aggregate amount of dollars invested by certain of Apollo’s private equity funds during a given period which we believe is a useful supplemental measure because it provides shareholders with information about the capital deployed for investment opportunities in a given period.
- Uncalled private equity commitments represents unfunded capital commitments that certain of Apollo’s private equity funds have received from its limited partners to contribute capital to fund future investments which we believe is a useful supplemental measure because it provides shareholders with information about the unfunded capital commitments available to be deployed for future investments for our private equity funds.
Contacts:
Apollo Global Management, LLC
Gary
M. Stein, 212-822-0467
Head of Corporate Communications
gstein@apollolp.com
or
Patrick
M. Parmentier, CPA, 212-822-0472
Investor Relations Manager
pparmentier@apollolp.com
or
For
media inquiries regarding Apollo:
Rubenstein Associates, Inc. for
Apollo Global Management, LLC
Charles Zehren, 212-843-8590
czehren@rubenstein.com
