Form 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2009
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission File Number: 001-32307
Primus Guaranty, Ltd.
(Exact name of registrant as specified in its charter)
|
|
|
Bermuda
(State or other jurisdiction of
incorporation or organization)
|
|
98-0402357
(I.R.S. Employer Identification No.) |
Clarendon House
2 Church Street
Hamilton HM 11, Bermuda
(Address of principal executive offices, including zip code)
441-296-0519
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period
that the registrant was required to submit and post such files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non- accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer þ
|
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
As of November 2, 2009, the number of shares outstanding of the issuers common shares, $0.08 par
value, was 39,494,314.
Primus Guaranty, Ltd.
Form 10-Q
For the three months ended September 30, 2009
INDEX
2
Part I. Financial Information
|
|
|
Item 1. |
|
Financial Statements |
Primus Guaranty, Ltd.
Condensed Consolidated Statements of Financial Condition
(in thousands except share amounts)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(unaudited) |
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
568,684 |
|
|
$ |
280,912 |
|
Investments |
|
|
178,779 |
|
|
|
486,870 |
|
Accrued interest receivable |
|
|
1,763 |
|
|
|
3,704 |
|
Accrued premiums and receivables on credit swaps |
|
|
2,383 |
|
|
|
2,764 |
|
Unrealized gain on credit swaps, at fair value |
|
|
670 |
|
|
|
|
|
Fixed assets and software costs, net |
|
|
2,525 |
|
|
|
3,308 |
|
Debt issuance costs, net |
|
|
4,896 |
|
|
|
6,153 |
|
Goodwill |
|
|
3,922 |
|
|
|
|
|
Intangible assets, net |
|
|
4,290 |
|
|
|
|
|
Other assets |
|
|
6,047 |
|
|
|
10,520 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
773,959 |
|
|
$ |
794,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity (deficit) |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
2,592 |
|
|
$ |
1,737 |
|
Accrued compensation |
|
|
4,374 |
|
|
|
1,768 |
|
Unrealized loss on credit swaps, at fair value |
|
|
1,027,166 |
|
|
|
2,173,461 |
|
Payable to broker for securities transactions |
|
|
20,433 |
|
|
|
|
|
Payable for credit events |
|
|
840 |
|
|
|
3,186 |
|
Long-term debt |
|
|
252,910 |
|
|
|
317,535 |
|
Other liabilities |
|
|
7,532 |
|
|
|
979 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,315,847 |
|
|
|
2,498,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Equity (deficit) |
|
|
|
|
|
|
|
|
Common shares, $0.08 par value, 62,500,000
shares authorized, 39,737,639 and 40,781,538
shares issued and outstanding at September 30,
2009 and December 31, 2008 |
|
|
3,179 |
|
|
|
3,263 |
|
Additional paid-in capital |
|
|
284,003 |
|
|
|
281,596 |
|
Accumulated other comprehensive income (loss) |
|
|
1,272 |
|
|
|
908 |
|
Retained earnings (deficit) |
|
|
(923,444 |
) |
|
|
(2,088,723 |
) |
|
|
|
|
|
|
|
Total shareholders equity (deficit) of
Primus Guaranty, Ltd. |
|
|
(634,990 |
) |
|
|
(1,802,956 |
) |
Preferred securities of subsidiary |
|
|
93,102 |
|
|
|
98,521 |
|
|
|
|
|
|
|
|
Total equity (deficit) |
|
|
(541,888 |
) |
|
|
(1,704,435 |
) |
|
|
|
|
|
|
|
Total liabilities and equity (deficit) |
|
$ |
773,959 |
|
|
$ |
794,231 |
|
|
|
|
|
|
|
|
See accompanying notes.
3
Primus Guaranty, Ltd.
Condensed Consolidated Statements of Operations
(in thousands except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net credit swap revenue (loss) |
|
$ |
471,835 |
|
|
$ |
(387,683 |
) |
|
$ |
1,154,599 |
|
|
$ |
(780,308 |
) |
Asset management and advisory fees |
|
|
1,270 |
|
|
|
1,096 |
|
|
|
2,076 |
|
|
|
3,276 |
|
Interest income |
|
|
1,218 |
|
|
|
6,212 |
|
|
|
4,716 |
|
|
|
21,725 |
|
Gain on retirement of long-term debt |
|
|
643 |
|
|
|
|
|
|
|
39,591 |
|
|
|
|
|
Impairment losses on available-for-sale investments |
|
|
|
|
|
|
|
|
|
|
(761 |
) |
|
|
|
|
Other income (loss) |
|
|
548 |
|
|
|
(140 |
) |
|
|
3,022 |
|
|
|
(267 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues (losses) |
|
|
475,514 |
|
|
|
(380,515 |
) |
|
|
1,203,243 |
|
|
|
(755,574 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and employee benefits |
|
|
6,418 |
|
|
|
1,739 |
|
|
|
15,699 |
|
|
|
13,894 |
|
Professional and legal fees |
|
|
2,253 |
|
|
|
796 |
|
|
|
5,631 |
|
|
|
3,100 |
|
Depreciation and amortization |
|
|
344 |
|
|
|
336 |
|
|
|
853 |
|
|
|
999 |
|
Technology and data |
|
|
847 |
|
|
|
854 |
|
|
|
2,397 |
|
|
|
2,865 |
|
Interest expense |
|
|
2,026 |
|
|
|
3,974 |
|
|
|
7,094 |
|
|
|
12,838 |
|
Other |
|
|
1,352 |
|
|
|
596 |
|
|
|
3,398 |
|
|
|
3,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
13,240 |
|
|
|
8,295 |
|
|
|
35,072 |
|
|
|
36,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income taxes |
|
|
462,274 |
|
|
|
(388,810 |
) |
|
|
1,168,171 |
|
|
|
(792,489 |
) |
Provision for income taxes |
|
|
5 |
|
|
|
12 |
|
|
|
152 |
|
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
462,269 |
|
|
|
(388,822 |
) |
|
|
1,168,019 |
|
|
|
(792,550 |
) |
Distributions on preferred securities of subsidiary |
|
|
726 |
|
|
|
1,397 |
|
|
|
2,740 |
|
|
|
5,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shares |
|
$ |
461,543 |
|
|
$ |
(390,219 |
) |
|
$ |
1,165,279 |
|
|
$ |
(797,694 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
11.54 |
|
|
$ |
(8.63 |
) |
|
$ |
28.82 |
|
|
$ |
(17.65 |
) |
Diluted |
|
$ |
11.14 |
|
|
$ |
(8.63 |
) |
|
$ |
28.26 |
|
|
$ |
(17.65 |
) |
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
39,999 |
|
|
|
45,230 |
|
|
|
40,430 |
|
|
|
45,187 |
|
Diluted |
|
|
41,414 |
|
|
|
45,230 |
|
|
|
41,238 |
|
|
|
45,187 |
|
See accompanying notes.
4
Primus Guaranty, Ltd.
Condensed Consolidated Statements of Cash Flows
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(unaudited) |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income (loss) available to common shares |
|
$ |
1,165,279 |
|
|
$ |
(797,694 |
) |
Distributions on preferred securities of subsidiary |
|
|
2,740 |
|
|
|
5,144 |
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
1,168,019 |
|
|
|
(792,550 |
) |
Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
Non-cash items included in net income (loss): |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
853 |
|
|
|
999 |
|
Share-based compensation |
|
|
3,275 |
|
|
|
3,522 |
|
Net unrealized (gains) losses on credit swaps |
|
|
(1,146,965 |
) |
|
|
769,675 |
|
Net amortization of premium and discount on
securities |
|
|
(562 |
) |
|
|
(1,552 |
) |
Gain on retirement of long-term debt |
|
|
(39,591 |
) |
|
|
|
|
Impairment losses on available-for-sale investments |
|
|
761 |
|
|
|
|
|
Amortization of debt issuance costs |
|
|
192 |
|
|
|
234 |
|
Loss on disposal of assets |
|
|
286 |
|
|
|
|
|
Increase (decrease) in cash resulting from changes in: |
|
|
|
|
|
|
|
|
Accrued interest receivable |
|
|
1,941 |
|
|
|
3,664 |
|
Accrued premiums and receivables on credit swaps |
|
|
381 |
|
|
|
1,575 |
|
Other assets |
|
|
601 |
|
|
|
930 |
|
Trading account assets |
|
|
3,715 |
|
|
|
|
|
Accounts payable and accrued expenses |
|
|
(572 |
) |
|
|
(434 |
) |
Accrued compensation |
|
|
2,606 |
|
|
|
(3,028 |
) |
Payable for credit events |
|
|
(2,346 |
) |
|
|
84,491 |
|
Accrued premiums and payables on credit and
other swaps |
|
|
|
|
|
|
(1,770 |
) |
Restructuring liabilities |
|
|
|
|
|
|
(1,709 |
) |
Other liabilities |
|
|
322 |
|
|
|
(471 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
(7,084 |
) |
|
|
63,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Business acquisition |
|
|
(3,208 |
) |
|
|
|
|
Fixed asset purchases and capitalized software costs |
|
|
(97 |
) |
|
|
(702 |
) |
Payments received from CLO investments |
|
|
94 |
|
|
|
2,798 |
|
Purchases of available-for-sale investments |
|
|
(154,559 |
) |
|
|
(1,424,539 |
) |
Maturities and sales of available-for-sale investments |
|
|
479,627 |
|
|
|
1,420,051 |
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
321,857 |
|
|
|
(2,392 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Retirement of long-term debt |
|
|
(19,052 |
) |
|
|
|
|
Purchase and retirement of common shares |
|
|
(5,463 |
) |
|
|
(201 |
) |
Purchase of preferred securities of subsidiary |
|
|
(908 |
) |
|
|
|
|
Net preferred distributions of subsidiary |
|
|
(2,740 |
) |
|
|
(5,144 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(28,163 |
) |
|
|
(5,345 |
) |
|
|
|
|
|
|
|
Net effect of exchange rate changes on cash |
|
|
168 |
|
|
|
(169 |
) |
Net increase in cash |
|
|
286,778 |
|
|
|
55,670 |
|
Cash and cash equivalents at beginning of period |
|
|
280,912 |
|
|
|
242,665 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
567,690 |
|
|
$ |
298,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
8,292 |
|
|
$ |
13,038 |
|
Cash paid for taxes |
|
$ |
128 |
|
|
$ |
38 |
|
See accompanying notes.
5
Primus Guaranty, Ltd.
Condensed Consolidated Statements of Equity (Deficit)
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
Year Ended |
|
|
|
September 30, 2009 |
|
|
December 31, 2008 |
|
|
|
(unaudited) |
|
|
|
|
Common shares |
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
$ |
3,263 |
|
|
$ |
3,603 |
|
Shares purchased and retired |
|
|
(158 |
) |
|
|
(359 |
) |
Shares vested under employee compensation plans |
|
|
74 |
|
|
|
19 |
|
|
|
|
|
|
|
|
Balance at end of period |
|
|
3,179 |
|
|
|
3,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital |
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
|
281,596 |
|
|
|
280,224 |
|
Common shares purchased and retired |
|
|
(4,810 |
) |
|
|
(3,220 |
) |
Shares vested under employee compensation plans |
|
|
2,706 |
|
|
|
4,592 |
|
Preferred shares purchased by subsidiary |
|
|
4,511 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
|
284,003 |
|
|
|
281,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income (loss) |
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
|
908 |
|
|
|
(4,712 |
) |
Foreign currency translation adjustments |
|
|
168 |
|
|
|
(447 |
) |
Change in unrealized holding gains (losses) on
available-for-sale securities |
|
|
196 |
|
|
|
6,067 |
|
|
|
|
|
|
|
|
Balance at end of period |
|
|
1,272 |
|
|
|
908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings (deficit) |
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
|
(2,088,723 |
) |
|
|
(372,577 |
) |
Net income (loss) |
|
|
1,168,019 |
|
|
|
(1,709,504 |
) |
Distributions on preferred securities of subsidiary |
|
|
(2,740 |
) |
|
|
(6,642 |
) |
|
|
|
|
|
|
|
Balance at end of period |
|
|
(923,444 |
) |
|
|
(2,088,723 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity (deficit) of Primus
Guaranty, Ltd. |
|
|
(634,990 |
) |
|
|
(1,802,956 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred securities of subsidiary |
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
|
98,521 |
|
|
|
98,521 |
|
Net purchase of preferred shares |
|
|
(5,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
|
93,102 |
|
|
|
98,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity (deficit) at end of period |
|
$ |
(541,888 |
) |
|
$ |
(1,704,435 |
) |
|
|
|
|
|
|
|
See accompanying notes.
6
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
1. Organization and Basis of Presentation
Primus Guaranty, Ltd., together with its consolidated subsidiaries (Primus Guaranty or the
Company), is a Bermuda holding company that conducts business currently through its two principal
operating subsidiaries, Primus Asset Management, Inc. (Primus Asset Management) and Primus
Financial Products, LLC, together with its subsidiary (Primus Financial).
Primus Asset Management, a Delaware corporation, acts as an investment manager to affiliated
companies and third party entities. It also manages the credit swap and cash investment portfolios
of its affiliate, Primus Financial. On July 9, 2009, Primus Asset Management completed the
acquisition of CypressTree Investment Management, LLP and its subsidiaries (CypressTree).
CypressTree operates as a wholly owned subsidiary of Primus Asset Management. See note 12 of notes
to condensed consolidated financial statements for further discussion of this acquisition.
Following the CypressTree acquisition, Primus Asset Management manages eight collateralized loan
obligations (CLOs). CLOs issue securities backed by a diversified pool of primarily below
investment grade rated senior secured loans of corporations. Additionally, Primus Asset Management
manages five collateralized swap obligations (CSOs) and separately managed accounts on behalf of
third parties. CSOs issue securities backed by one or more credit swaps sold against a diversified
pool of investment grade corporate or sovereign issuers. Primus Asset Management receives fees for
its investment management services to these investment vehicles. In general, such management fees
are calculated based on percentage of assets under management, subject to applicable contractual
terms. As of September 30, 2009, Primus Asset Management managed Primus Financials credit swap
portfolio of $19.6 billion in notional amount and CLO and CSO assets of approximately $3.7 billion.
Primus Asset Management also has entered into a Services Agreement with its affiliates, whereby it
provides services to its affiliates including management, consulting and information technology.
Primus Financial is a Delaware limited liability company that, as a credit derivative product
company (CDPC), was established to sell credit swaps primarily to global financial institutions
and major credit swap dealers, referred to as counterparties, against primarily investment grade
credit obligations of corporate and sovereign issuers. In exchange for a fixed quarterly premium,
Primus Financial has agreed, upon the occurrence of a defined credit event (e.g., bankruptcy,
failure to pay or restructuring) affecting a designated issuer, referred to as a Reference Entity,
to pay to its counterparty an amount determined through industry-sponsored auctions equivalent to
the notional amount of the credit swap less the auction-determined recovery price of the underlying
debt obligation. Primus Financial may elect to acquire the underlying security in the related
auction or otherwise and seek to sell such obligation at a later date. Credit swaps sold by Primus
Financial on a single specified Reference Entity are referred to as single name credit swaps.
Primus Financial also has sold credit swaps referencing portfolios containing obligations of
multiple Reference Entities, which are referred to as tranches. Additionally, Primus Financial
has sold credit swaps on asset-backed securities, which are referred to as CDS on ABS. These
asset-backed securities are referenced to residential mortgage-backed securities. Defined credit
events related to CDS on ABS may include any or all of the following: failure to pay principal,
write-down in the reference obligation and ratings downgrades to CCC/Caa2 (Standard & Poors
Ratings Services, or S&P/ Moodys Investors Service Inc., or Moodys) or below of the reference
obligation.
7
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
As announced earlier in the year, one of the Companys 2009 business priorities and
initiatives is to amortize Primus Financials credit swap portfolio. Under the amortization model,
Primus Financials existing credit swap contracts will expire at maturity (unless terminated early)
and it is not expected that new credit swaps will be added to its portfolio. In connection with a
credit mitigation transaction with a counterparty during the third quarter of 2009, Primus
Financial Products, LLC formed a new wholly owned subsidiary. See note 6 of notes to condensed
consolidated financial statements for further discussion.
Primus Re, Ltd. (Primus Re), a subsidiary, is a Bermuda company that is a
financial guaranty insurance company and is registered as a Class 3 insurer under the Bermuda
Insurance Act 1978, as amended, and related regulations, or the Bermuda Insurance Act. Primus Res
business is to act as a conduit, or transformer, between parties interested in buying or selling
protection in insurance form and other parties interested in assuming the opposite risk position in
the form of credit swaps. Primus Re has been inactive since 2007.
Primus Guaranty (UK) Ltd. (PGUK), a subsidiary, has been established in England to expand
the Companys presence and further develop its business and relationships across Europe. PGUK is
authorized by the United Kingdoms Financial Services Authority.
The accompanying unaudited condensed consolidated financial statements of Primus Guaranty,
Ltd. have been prepared in accordance with U.S. generally accepted accounting principles (GAAP)
for interim financial information and with the instructions to Form 10-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all of the information and footnotes required by
GAAP for complete financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have been included. The
results of operations for any interim period are not necessarily indicative of the results for a
full year. The condensed consolidated financial statements include the accounts of the Company and
its wholly owned subsidiaries. All significant intercompany balances have been eliminated.
The condensed consolidated financial statements represent a single reportable segment and are
presented in U.S. dollar equivalents. During the periods presented, the Companys credit swap
activities were conducted in U.S. dollars and euros.
Certain prior year amounts have been reclassified to conform to current year presentation.
There was no effect on net income (loss) available to common shares as a result of these
reclassifications. Foreign currency revaluation loss of $140 thousand and $267 thousand in the
condensed consolidated statements of operations during the three and nine months ended September
30, 2008, respectively, has been reclassified to Revenues Other income (loss).
2. Accounting Pronouncements
In June 2009, the Financial Accounting Standards Board (FASB) issued the Accounting
Standards Codification (ASC or Codification) which becomes the source of authoritative GAAP
recognized by the FASB. Rules and interpretive releases of the U.S. Securities and Exchange
Commission (SEC) under authority of the U.S. federal securities law are also sources of
authoritative GAAP for SEC registrants. This guidance, which is incorporated in ASC Topic 105,
Generally Accepted Accounting Principles, was adopted by the Company on July 1, 2009. As of the
effective date, the Codification supersedes all pre-existing non-SEC accounting and reporting
standards. Under the Codification, the FASB now will issue new standards in the form of Accounting
Standards Updates (ASUs).
8
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
In December 2007, the FASB issued authoritative guidance that requires the acquiring entity in
a business combination to recognize the full fair value of assets acquired and liabilities assumed
in the transaction (whether a full or partial acquisition); establishes the acquisition-date fair
value as the measurement objective for all assets acquired and liabilities assumed; requires
expensing of most transaction and restructuring costs; and requires the acquirer to disclose to
investors and other users all of the information needed to evaluate and understand the nature and
financial effect of the business combination. In April 2009, the FASB issued authoritative guidance
that amends and clarifies the accounting for acquired contingencies. This guidance, which was
incorporated into ASC Topic 805, Business Combinations, was adopted by the Company as of January 1,
2009 and is applicable to business combinations that close on or after January 1, 2009. Primus
Asset Managements acquisition of CypressTree, which was completed in the third quarter of 2009, is
accounted for under the provisions of ASC Topic 805, Business Combinations. See note 12 of notes to
condensed consolidated financial statements for further discussion of this acquisition.
In December 2007, the FASB issued authoritative guidance that requires reporting entities to
present noncontrolling interests as a separate component of equity (as opposed to liability or
mezzanine) in the condensed consolidated statements of financial condition. It also requires that
the amount of consolidated net income attributable to the parent and to the noncontrolling interest
be clearly identified and presented on the face of the condensed consolidated statements of
operations. The presentation and disclosure requirements under this guidance are to be applied
retrospectively to all periods presented. Based on the accounting guidance, the preferred shares
issued by Primus Financial meets the definition of a noncontrolling interest. This guidance, which
was incorporated into ASC Topic 810, Consolidation, was adopted by the Company on January 1, 2009
and resulted in the preferred securities of subsidiary to be reclassified from mezzanine to equity
on the condensed consolidated statements of financial condition. This reclassification had no
impact on the Companys net income (loss) available to common shares or cash flows, but did result
in certain changes in the presentation of the distributions on preferred securities of subsidiary
in the Companys condensed consolidated statements of operations and condensed consolidated
statements of cash flows.
In March 2008, the FASB issued authoritative guidance that is intended to improve transparency
in financial reporting by requiring enhanced disclosures of an entitys derivative instruments and
hedging activities and their effects on the entitys financial position, financial performance, and
cash flows. This guidance applies to all derivative instruments and non-derivative hedging
instruments and all hedged items designated and qualifying as hedges. This guidance, which was
incorporated in ASC Topic 815, Derivatives and Hedging, was adopted by the Company on January 1,
2009. The adoption of the provisions of this guidance did not affect the Companys financial
condition, results of operations or cash flows.
In December 2008, the FASB issued authoritative guidance that requires enhanced disclosures
about transfers of financial assets and interests in variable interest entities (VIEs). Effective
January 1, 2009, the Company adopted the provisions of this guidance and the adoption did not
affect the Companys financial condition, results of operations or cash flows.
In January 2009, the FASB issued authoritative guidance that amends and eliminates the
requirement that a holders best estimate of cash flows should be based upon those that a market
participant would use. Instead, the guidance requires that an other-than-temporary impairment be
recognized as a realized loss through earnings when it is probable there has been an adverse
change in the holders estimated cash flows from the cash flows previously projected. Effective
January 1, 2009, the Company adopted the provisions of this guidance and the adoption did not
affect the Companys financial condition, results of operations or cash flows.
9
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
In April 2009, the FASB also issued authoritative guidance that amends the
other-than-temporary impairment guidance for debt securities and improves the presentation and
disclosure of other-than-temporary impairments on debt and equity securities in the financial
statements. Effective in the second quarter of 2009, the Company adopted the provisions of this
guidance. The adoption did not affect the Companys financial condition, results of operations or
cash flows.
In April 2009, the FASB also issued authoritative guidance that provides additional guidance
for estimating fair value and includes guidance on identifying circumstances that indicate a
transaction is not orderly. Effective in the second quarter of 2009, the Company adopted the
provisions of this guidance. The adoption did not affect the Companys financial condition, results
of operations or cash flows.
In April 2009, the FASB issued authoritative guidance that requires that the fair value
disclosures be included in financial statements prepared for interim periods. Effective in the
second quarter of 2009, the Company adopted the provisions of this guidance and the adoption did
not affect the Companys financial condition, results of operations or cash flows.
In May 2009, the FASB issued authoritative guidance that establishes general standards of
accounting for and disclosure of events that occur after the balance sheet date but before
financial statements are issued. This guidance, which was incorporated into ASC Topic 855,
Subsequent Events, was adopted by the Company in the second quarter of 2009. The adoption of the
provisions of this guidance did not have a material effect on the Companys financial condition,
results of operations or cash flows. The Company evaluated events or transactions that occurred
after September 30, 2009 up through November 6, 2009, the date these financial statements were
issued. See note 14 of notes to condensed consolidated financial statements for disclosure of
subsequent events.
In June 2009, the FASB issued authoritative guidance that is intended to improve financial
reporting by enterprises involved with a VIE. This guidance requires an enterprise to perform an
analysis to determine whether the enterprises variable interest or interests give it a controlling
financial interest in a VIE. This guidance is effective for the first annual reporting period
beginning after November 15, 2009, with early adoption prohibited. The Company is currently
evaluating the requirements and based on this new accounting standard; the adoption may have a
significant impact on its condensed consolidated financial statements as the Company may be
required to consolidate certain CLOs that are not currently consolidated under the current
accounting standards. This new accounting standard will be effective for the Company on January 1,
2010.
In August 2009, the FASB issued ASU No. 2009-05, Measuring Liabilities at Fair Value (ASU
2009-05). This update provides amendments to ASC Topic 820, Fair Value Measurements and
Disclosures for the fair value measurement of liabilities. Effective in the third quarter of 2009,
the Company adopted the guidance of ASU 2009-05. The adoption of ASU 2009-05 did not have a
material effect on the Companys financial condition, results of operations or cash flows.
10
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
3. Investments
The Companys management determines the appropriate classification of securities at the time
of purchase which are recorded in the condensed consolidated statements of financial condition on
the trade date. At the time of purchase, debt and equity securities are classified as
available-for-sale, held-to-maturity or trading. Available-for-sale investments include U.S.
government agency obligations (including government-sponsored enterprises) rated AAA and Aaa by the
respective ratings agencies, commercial paper rated A-1 and P-1 by the respective ratings agencies,
corporate debt securities and the Companys CLO investments. Available-for-sale investments are
carried at fair value with the unrealized gains or losses reported in accumulated other
comprehensive income (loss) as a separate component of shareholders equity (deficit).
Available-for-sale investments have maturities at time of purchase greater than 90 days.
Held-to-maturity investments include corporate notes and a certificate of deposit and are recorded
at amortized cost, which are those securities that the Company has the intent and ability to hold
until maturity. Trading account investments include corporate debt securities and are carried at
fair value, with unrealized gains or losses included in the Revenues Other income (loss)
caption in the condensed consolidated statements of operations.
The following tables summarize the composition of the Companys investments at September 30,
2009 and December 31, 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Estimated |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt securities |
|
$ |
140,619 |
|
|
$ |
1,693 |
|
|
$ |
(327 |
) |
|
$ |
141,985 |
|
Collateralized loan obligations |
|
|
204 |
|
|
|
|
|
|
|
|
|
|
|
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available-for-sale |
|
|
140,823 |
|
|
|
1,693 |
|
|
|
(327 |
) |
|
|
142,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held-to-maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate notes |
|
|
36,196 |
|
|
|
|
|
|
|
|
|
|
|
36,196 |
|
Certificate of deposit |
|
|
169 |
|
|
|
|
|
|
|
|
|
|
|
169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total held-to-maturity |
|
|
36,365 |
|
|
|
|
|
|
|
|
|
|
|
36,365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt securities |
|
|
225 |
|
|
|
|
|
|
|
|
|
|
|
225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total trading |
|
|
225 |
|
|
|
|
|
|
|
|
|
|
|
225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments |
|
$ |
177,413 |
|
|
$ |
1,693 |
|
|
$ |
(327 |
) |
|
$ |
178,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Estimated |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agency obligations |
|
$ |
458,909 |
|
|
$ |
2,016 |
|
|
$ |
(39 |
) |
|
$ |
460,886 |
|
Collateralized loan obligations |
|
|
791 |
|
|
|
|
|
|
|
|
|
|
|
791 |
|
Corporate debt securities |
|
|
22,076 |
|
|
|
84 |
|
|
|
(912 |
) |
|
|
21,248 |
|
ABS |
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available-for-sale |
|
|
481,781 |
|
|
|
2,100 |
|
|
|
(951 |
) |
|
|
482,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt securities |
|
|
3,940 |
|
|
|
|
|
|
|
|
|
|
|
3,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total trading |
|
|
3,940 |
|
|
|
|
|
|
|
|
|
|
|
3,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments |
|
$ |
485,721 |
|
|
$ |
2,100 |
|
|
$ |
(951 |
) |
|
$ |
486,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The following tables summarize the fair value of investments that have been in a
continuous unrealized loss position for less than 12 months and for 12 months or more at September
30, 2009 and December 31, 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
|
Securities with Unrealized Losses |
|
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
Corporate debt securities |
|
$ |
35,861 |
|
|
$ |
(95 |
) |
|
$ |
2,619 |
|
|
$ |
(232 |
) |
|
$ |
38,480 |
|
|
$ |
(327 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
35,861 |
|
|
$ |
(95 |
) |
|
$ |
2,619 |
|
|
$ |
(232 |
) |
|
$ |
38,480 |
|
|
$ |
(327 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
|
|
Securities with Unrealized Losses |
|
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
U.S. government agency obligations |
|
$ |
24,968 |
|
|
$ |
(39 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
24,968 |
|
|
$ |
(39 |
) |
Corporate debt securities |
|
|
17,364 |
|
|
|
(912 |
) |
|
|
|
|
|
|
|
|
|
|
17,364 |
|
|
|
(912 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
42,332 |
|
|
$ |
(951 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
42,332 |
|
|
$ |
(951 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company makes an assessment to determine whether unrealized losses reflect declines
in value of securities that are other-than-temporarily impaired. The Company considers many
factors, including the length of time and significance of the decline in fair value of the
investment; the Companys intent to sell the investment or if it is more likely than not it will be
required to sell the investment before recovery in fair value; recent events specific to the issuer
or industry; credit ratings and asset quality of collateral structure; and any significant changes
in estimated cash flows of the investment. If the Company, based on its evaluation, determines that
the impairment is other-than-temporary, the carrying value of the security is written down to fair
value and the unrealized loss is recognized through a charge to earnings in the condensed
consolidated statements of operations.
As a result of defaults and downgrades in the credit ratings of the underlying collateral
loans, the level of subordination in the investment and reduced estimated future cash flows, the
Company determined that there was an other-than-temporary impairment in the fair value of the
subordinated notes representing the Companys CLO investments as of June 30, 2009. There were no
additional impairments recognized during the three months ended September 30, 2009. During the nine
months ended September 30, 2009, the Company recorded impairment losses on its CLO investments, all
of which related to credit losses of approximately $0.7 million in the condensed consolidated
statements of operations. These CLO investments have been carried at zero since June 30, 2009;
therefore, the Company no longer has exposure to future realized losses
on these CLO investments. As a result of the CypressTree acquisition, the Company has recorded
an additional investment in a CLO of approximately $0.2 million. As of September 30, 2009,
approximately 97% of the corporate debt securities will mature before September 2014. The corporate
notes are scheduled to mature in March 2013. The CLO investments are scheduled to mature between
2016 and 2021, although the actual maturity of each may be sooner.
12
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
4. Net Credit Swap Revenue (Loss) and Portfolio
Overview
Net credit swap revenue (loss) as presented in the condensed consolidated statements of
operations comprises changes in the fair value of credit swaps, realized gains or losses on the
termination of credit swaps sold before their stated maturity, realized losses on credit events and
premium income or expense. The realization of gains or losses on the termination of credit swaps
or credit events generally will result in a reduction in unrealized gains or losses and accrued
premium at the point in time realization occurs.
Credit swaps are derivative transactions that obligate one party to the transaction (the
Seller) to pay an amount to the other party to the transaction (the Buyer) should an unrelated
third party (the Reference Entity), specified in the contract be subject to a defined credit event.
The amount to be paid by the Seller following adoption of an industry-wide auction protocol
generally will be the difference between the current market value of a defined obligation of the
Reference Entity and the notional amount of the transaction (called cash settlement). In certain
cases, the Seller may elect to purchase the defined obligation of the Reference Entity in the
auction or otherwise and hold such obligation seeking to achieve a greater recovery than implied by
such auction. In exchange for taking the risk of the contract, the Seller will receive a fixed
premium for the term of the contract (or until the occurrence of a defined credit event). The fixed
premium generally is paid quarterly in arrears over the term of the transaction. Premium income is
recognized ratably over the life of the transaction as a component of net credit swap revenue
(loss). When the Company purchases credit swaps from its counterparties, the Company pays fixed
premiums over the term of the contract. Premium expense is recognized ratably over the life of the
transaction as a component of net credit swap revenue (loss).
All credit swap transactions entered into between the Buyer and the Seller are subject to an
International Swaps and Derivatives Association, Inc. Master Agreement (ISDA Master Agreement)
executed by both parties. The ISDA Master Agreement allows for the aggregation of the market
exposures and termination of all transactions between the Buyer and Seller in the event a default
(as defined in the ISDA Master Agreement) occurs in respect of either party.
The primary risks inherent in the Companys activities are (a) where the Company is a Seller,
that Reference Entities specified in its credit swap transactions will experience credit events
that will require the Company to make payments to the Buyers of the transactions. Defined credit
events may include any or all of the following: bankruptcy, failure to pay, repudiation or
moratorium, and modified or original restructuring, (b) where the Company is a Buyer of a credit
swap and a defined credit event occurs, the Seller fails to make payment to the Company, and (c)
that Buyers of the transactions from the Company will default on their required premium payments.
Defined credit events related to the Companys CDS on ABS may include any or all of the following:
failure to pay principal, write-downs in the reference obligations (principal write-downs) and
ratings downgrades to CCC/Caa2 (S&P/Moodys) or below of the reference obligation. Upon the
occurrence of a defined credit event, a counterparty has the right to present the underlying ABS,
in whole or part, to Primus Financial, in exchange for a cash payment by Primus Financial, up to
the notional amount of the credit swap (Physical Settlement). If there is a principal write-down
of the ABS, a counterparty may claim for cash compensation for the
amount of the principal write-down, up to the notional value of the credit swap without
presentation of the ABS. See note 6 of notes to condensed consolidated financial statements for
further discussion of credit events.
13
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The Company may elect to terminate a credit swap through a credit mitigation transaction
before its stated maturity in one of two ways. The Company may negotiate an agreed termination
with the original counterparty (an unwind). Alternatively, the Company may negotiate an assignment
and novation of its rights and obligations under the credit swap to a third party (an assignment).
In the event of an unwind or assignment, the Company pays or receives a cash settlement negotiated
with the counterparty or assignee, based on the fair value of the credit swap contract and the
accrued premium on the swap contract at the time of negotiation. The amounts the Company pays or
receives are recorded as a realization of fair value and as a realization of accrued premiums in
the period in which the termination occurs.
The Company carries its credit swaps on its condensed consolidated statements of financial
condition at their fair value. Changes in the fair value of the Companys credit swap portfolio
are recorded as unrealized gains or losses as a component of net credit swap revenue (loss) in the
Companys condensed consolidated statements of operations. If a credit swap has an increase or
decline in fair value during a period, the increase will add to the Companys net credit swap
revenue and the decline will subtract from the Companys net credit swap revenue for that period,
respectively. Changes in the fair value of the Companys credit swap portfolio are predominantly a
function of the notional amount and composition of the portfolio and prevailing market credit swap
premiums for comparable credit swaps and nonperformance risk adjustment. When the Company is a
Seller of credit swaps, it generally has held the credit swaps it has sold to maturity, at which
point, assuming no defined credit event has occurred, the cumulative unrealized gains and losses on
each credit swap would equal zero.
Primus Financial has entered into ISDA Master Agreements with counterparties, which are
generally financial institutions. In general, the Company aggregates fair values of individual
credit swaps by counterparty for presentation on the Companys condensed consolidated statements of
financial condition. If the aggregate total of fair values with a counterparty is a net gain, the
total is recorded as a component of unrealized gains on credit swaps, at fair value in the
condensed consolidated statements of financial condition. If the aggregate total of fair values
with a counterparty is a net loss, the total is recorded as a component of unrealized losses on
credit swaps, at fair value in the condensed consolidated statements of financial condition.
For the nine months ended September 30, 2009, two individual counterparties generated greater
than 10% of the Companys consolidated net premium revenue. Primus Financials top counterparty and
top five counterparties represented approximately 15% and 45%, respectively, of the Companys
credit swap portfolio in notional amounts outstanding at September 30, 2009.
14
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
Consolidated Net Credit Swap Revenue (Loss) and Credit Swap Portfolio Information
The following table presents the components of consolidated net credit swap revenue (loss) for
the three and nine months ended September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
Net premium income |
|
$ |
21,885 |
|
|
$ |
24,378 |
|
|
$ |
66,588 |
|
|
$ |
78,928 |
|
Net realized losses |
|
|
(21,500 |
) |
|
|
(84,415 |
) |
|
|
(58,953 |
) |
|
|
(89,466 |
) |
Net change in unrealized gains (losses) |
|
|
471,450 |
|
|
|
(327,646 |
) |
|
|
1,146,964 |
|
|
|
(769,770 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net credit swap revenue (loss) |
|
$ |
471,835 |
|
|
$ |
(387,683 |
) |
|
$ |
1,154,599 |
|
|
$ |
(780,308 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table represents the consolidated gross notional amount and fair value of
open credit swap transactions entered into with third parties at September 30, 2009 and December
31, 2008 (in thousands). Transactions with Lehman Brothers Special Financing Inc. (LBSF) are
included in the following table:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
Gross Notional Amounts: |
|
|
|
|
|
|
|
|
Credit swaps sold-single name |
|
$ |
14,589,676 |
|
|
$ |
17,477,946 |
|
Credit swaps sold-tranche |
|
|
5,000,000 |
|
|
|
5,000,000 |
|
CDS on ABS |
|
|
38,682 |
|
|
|
67,654 |
|
Credit swaps purchased-single name |
|
|
(11,740 |
) |
|
|
(11,740 |
) |
Fair Value: |
|
|
|
|
|
|
|
|
Asset |
|
|
670 |
|
|
|
|
|
Liability |
|
|
1,027,166 |
|
|
|
2,173,461 |
|
Asset in the table above represents unrealized gains on credit swaps while Liability
represents unrealized losses on credit swaps. The Liability at September 30, 2009 and December 31,
2008 includes a favorable nonperformance risk adjustment of approximately $283.8 million and $1.3
billion, respectively, as further discussed in note 5 of notes to condensed consolidated financial
statements. All credit swaps are subject to netting arrangements that have been contractually
established independently by Primus Financial with counterparties under an ISDA Master Agreement.
In the table above, the notional amounts of the credit swap contracts are presented on a gross
basis and the fair values of such contracts are netted by counterparty.
15
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The tables below summarize by credit rating of Reference Entities and of
counterparties, the notional amounts and unrealized gain or (loss) for fair values of credit swap
transactions outstanding as of September 30, 2009 and December 31, 2008 (in thousands).
Transactions with LBSF are included in the following tables and are noted as with a non rated
counterparty. See note 7 of notes to condensed consolidated financial statements for further
discussion.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
December 31, 2008 |
|
|
|
Notional |
|
|
Fair |
|
|
Notional |
|
|
Fair |
|
Moodys Rating Category |
|
Amount |
|
|
Value |
|
|
Amount |
|
|
Value |
|
By Single Name Reference
Entity/Tranche |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Single Name: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aaa |
|
$ |
190,520 |
|
|
$ |
(940 |
) |
|
$ |
525,812 |
|
|
$ |
(19,442 |
) |
Aa |
|
|
2,129,760 |
|
|
|
(20,019 |
) |
|
|
2,815,912 |
|
|
|
(83,984 |
) |
A |
|
|
5,075,800 |
|
|
|
(23,084 |
) |
|
|
5,825,968 |
|
|
|
(162,262 |
) |
Baa |
|
|
5,596,032 |
|
|
|
(40,968 |
) |
|
|
6,629,514 |
|
|
|
(321,765 |
) |
Ba |
|
|
910,244 |
|
|
|
(32,764 |
) |
|
|
1,168,506 |
|
|
|
(128,516 |
) |
B |
|
|
307,160 |
|
|
|
(16,416 |
) |
|
|
253,422 |
|
|
|
(30,355 |
) |
Caa |
|
|
70,000 |
|
|
|
(1,680 |
) |
|
|
112,812 |
|
|
|
(47,423 |
) |
Ca |
|
|
139,000 |
|
|
|
(60,785 |
) |
|
|
105,000 |
|
|
|
(48,506 |
) |
C |
|
|
160,160 |
|
|
|
(115,811 |
) |
|
|
35,000 |
|
|
|
(3,189 |
) |
D |
|
|
11,000 |
|
|
|
(5,725 |
) |
|
|
6,000 |
|
|
|
(782 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
14,589,676 |
|
|
$ |
(318,192 |
) |
|
$ |
17,477,946 |
|
|
$ |
(846,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Tranche: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aaa |
|
$ |
1,200,000 |
|
|
$ |
(36,952 |
) |
|
$ |
2,700,000 |
|
|
$ |
(495,997 |
) |
Aa |
|
|
1,700,000 |
|
|
|
(197,675 |
) |
|
|
1,350,000 |
|
|
|
(386,705 |
) |
A |
|
|
800,000 |
|
|
|
(111,279 |
) |
|
|
200,000 |
|
|
|
(73,091 |
) |
Baa |
|
|
550,000 |
|
|
|
(97,972 |
) |
|
|
600,000 |
|
|
|
(231,999 |
) |
Ba |
|
|
300,000 |
|
|
|
(60,435 |
) |
|
|
|
|
|
|
|
|
B |
|
|
300,000 |
|
|
|
(89,504 |
) |
|
|
150,000 |
|
|
|
(88,725 |
) |
Ca |
|
|
150,000 |
|
|
|
(86,251 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,000,000 |
|
|
$ |
(680,068 |
) |
|
$ |
5,000,000 |
|
|
$ |
(1,276,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDS on ABS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
|
$ |
|
|
|
$ |
|
|
|
$ |
5,000 |
|
|
$ |
(2,530 |
) |
Baa |
|
|
3,682 |
|
|
|
(2,572 |
) |
|
|
15,000 |
|
|
|
(11,089 |
) |
Ba |
|
|
|
|
|
|
|
|
|
|
5,000 |
|
|
|
(3,607 |
) |
C |
|
|
35,000 |
|
|
|
(29,550 |
) |
|
|
42,654 |
|
|
|
(36,193 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
38,682 |
|
|
$ |
(32,122 |
) |
|
$ |
67,654 |
|
|
$ |
(53,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Purchased-Single Name: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
|
$ |
(4,120 |
) |
|
$ |
88 |
|
|
$ |
(4,120 |
) |
|
$ |
536 |
|
Baa |
|
|
|
|
|
|
|
|
|
|
(3,580 |
) |
|
|
474 |
|
Ba |
|
|
|
|
|
|
|
|
|
|
(4,040 |
) |
|
|
1,689 |
|
Ca |
|
|
(7,620 |
) |
|
|
3,798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
December 31, 2008 |
|
|
|
Notional |
|
|
Fair |
|
|
Notional |
|
|
Fair |
|
Moodys Rating Category |
|
Amount |
|
|
Value |
|
|
Amount |
|
|
Value |
|
By Counterparty Buyer / (Seller) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Single Name: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aaa |
|
$ |
10,000 |
|
|
$ |
(131 |
) |
|
$ |
2,411,228 |
|
|
$ |
(94,793 |
) |
Aa |
|
|
10,789,508 |
|
|
|
(231,682 |
) |
|
|
11,930,958 |
|
|
|
(573,250 |
) |
A |
|
|
2,430,768 |
|
|
|
(42,411 |
) |
|
|
1,746,917 |
|
|
|
(100,189 |
) |
Baa |
|
|
80,000 |
|
|
|
(97 |
) |
|
|
|
|
|
|
|
|
Non rated |
|
|
1,279,400 |
|
|
|
(43,871 |
) |
|
|
1,388,843 |
|
|
|
(77,992 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
14,589,676 |
|
|
$ |
(318,192 |
) |
|
$ |
17,477,946 |
|
|
$ |
(846,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Tranche: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aa |
|
$ |
4,550,000 |
|
|
$ |
(601,053 |
) |
|
$ |
4,550,000 |
|
|
$ |
(1,132,176 |
) |
A |
|
|
450,000 |
|
|
|
(79,015 |
) |
|
|
450,000 |
|
|
|
(144,341 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,000,000 |
|
|
$ |
(680,068 |
) |
|
$ |
5,000,000 |
|
|
$ |
(1,276,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDS on ABS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aa |
|
$ |
5,000 |
|
|
$ |
(4,179 |
) |
|
$ |
43,494 |
|
|
$ |
(32,519 |
) |
A |
|
|
28,682 |
|
|
|
(23,546 |
) |
|
|
19,160 |
|
|
|
(17,093 |
) |
Non rated |
|
|
5,000 |
|
|
|
(4,397 |
) |
|
|
5,000 |
|
|
|
(3,807 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
38,682 |
|
|
$ |
(32,122 |
) |
|
$ |
67,654 |
|
|
$ |
(53,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Purchased-Single Name: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aa |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
December 31, 2008 |
|
|
|
Notional |
|
|
Fair |
|
|
Notional |
|
|
Fair |
|
S&P Rating Category |
|
Amount |
|
|
Value |
|
|
Amount |
|
|
Value |
|
By Single Name Reference
Entity/Tranche |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Single Name: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AAA |
|
$ |
395,520 |
|
|
$ |
(9,205 |
) |
|
$ |
555,812 |
|
|
$ |
(19,594 |
) |
AA |
|
|
1,611,400 |
|
|
|
(9,750 |
) |
|
|
2,276,042 |
|
|
|
(78,128 |
) |
A |
|
|
6,083,600 |
|
|
|
(30,509 |
) |
|
|
6,984,696 |
|
|
|
(200,543 |
) |
BBB |
|
|
5,087,032 |
|
|
|
(36,149 |
) |
|
|
6,427,687 |
|
|
|
(336,933 |
) |
BB |
|
|
724,444 |
|
|
|
(31,343 |
) |
|
|
722,933 |
|
|
|
(71,601 |
) |
B |
|
|
253,560 |
|
|
|
(12,095 |
) |
|
|
289,246 |
|
|
|
(71,219 |
) |
CCC |
|
|
108,960 |
|
|
|
(5,950 |
) |
|
|
180,530 |
|
|
|
(64,235 |
) |
CC |
|
|
290,160 |
|
|
|
(170,750 |
) |
|
|
|
|
|
|
|
|
C |
|
|
24,000 |
|
|
|
(6,716 |
) |
|
|
35,000 |
|
|
|
(3,189 |
) |
D |
|
|
11,000 |
|
|
|
(5,725 |
) |
|
|
6,000 |
|
|
|
(782 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
14,589,676 |
|
|
$ |
(318,192 |
) |
|
$ |
17,477,946 |
|
|
$ |
(846,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Tranche: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AAA |
|
$ |
1,300,000 |
|
|
$ |
(47,105 |
) |
|
$ |
3,600,000 |
|
|
$ |
(738,361 |
) |
AA |
|
|
1,600,000 |
|
|
|
(187,521 |
) |
|
|
450,000 |
|
|
|
(144,341 |
) |
A |
|
|
400,000 |
|
|
|
(46,477 |
) |
|
|
100,000 |
|
|
|
(37,107 |
) |
BBB |
|
|
950,000 |
|
|
|
(162,775 |
) |
|
|
500,000 |
|
|
|
(187,384 |
) |
BB |
|
|
200,000 |
|
|
|
(35,700 |
) |
|
|
200,000 |
|
|
|
(80,599 |
) |
B |
|
|
200,000 |
|
|
|
(56,447 |
) |
|
|
100,000 |
|
|
|
(60,460 |
) |
CCC |
|
|
200,000 |
|
|
|
(57,792 |
) |
|
|
50,000 |
|
|
|
(28,265 |
) |
C |
|
|
150,000 |
|
|
|
(86,251 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,000,000 |
|
|
$ |
(680,068 |
) |
|
$ |
5,000,000 |
|
|
$ |
(1,276,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDS on ABS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BBB |
|
$ |
8,682 |
|
|
$ |
(6,969 |
) |
|
$ |
15,000 |
|
|
$ |
(10,828 |
) |
BB |
|
|
|
|
|
|
|
|
|
|
10,000 |
|
|
|
(6,727 |
) |
B |
|
|
5,000 |
|
|
|
(4,179 |
) |
|
|
10,000 |
|
|
|
(6,597 |
) |
CCC |
|
|
15,000 |
|
|
|
(12,034 |
) |
|
|
10,000 |
|
|
|
(7,747 |
) |
CC |
|
|
10,000 |
|
|
|
(8,940 |
) |
|
|
22,654 |
|
|
|
(21,520 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
38,682 |
|
|
$ |
(32,122 |
) |
|
$ |
67,654 |
|
|
$ |
(53,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Purchased-Single Name: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
|
$ |
(4,120 |
) |
|
$ |
88 |
|
|
$ |
(4,120 |
) |
|
$ |
536 |
|
BBB |
|
|
|
|
|
|
|
|
|
|
(7,620 |
) |
|
|
2,163 |
|
CC |
|
|
(4,040 |
) |
|
|
2,437 |
|
|
|
|
|
|
|
|
|
C |
|
|
(3,580 |
) |
|
|
1,361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
December 31, 2008 |
|
|
|
Notional |
|
|
Fair |
|
|
Notional |
|
|
Fair |
|
S&P Rating Category |
|
Amount |
|
|
Value |
|
|
Amount |
|
|
Value |
|
By Counterparty Buyer / (Seller) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Single Name: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AA |
|
$ |
3,660,040 |
|
|
$ |
(57,998 |
) |
|
$ |
7,620,037 |
|
|
$ |
(350,248 |
) |
A |
|
|
9,650,236 |
|
|
|
(216,323 |
) |
|
|
8,469,066 |
|
|
|
(417,984 |
) |
Non rated |
|
|
1,279,400 |
|
|
|
(43,871 |
) |
|
|
1,388,843 |
|
|
|
(77,992 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
14,589,676 |
|
|
$ |
(318,192 |
) |
|
$ |
17,477,946 |
|
|
$ |
(846,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Tranche: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AA |
|
$ |
2,750,000 |
|
|
$ |
(323,961 |
) |
|
$ |
2,850,000 |
|
|
$ |
(640,545 |
) |
A |
|
|
1,800,000 |
|
|
|
(277,092 |
) |
|
|
2,150,000 |
|
|
|
(635,972 |
) |
BBB |
|
|
450,000 |
|
|
|
(79,015 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,000,000 |
|
|
$ |
(680,068 |
) |
|
$ |
5,000,000 |
|
|
$ |
(1,276,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDS on ABS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
|
$ |
33,682 |
|
|
$ |
(27,725 |
) |
|
$ |
62,654 |
|
|
$ |
(49,612 |
) |
Non rated |
|
|
5,000 |
|
|
|
(4,397 |
) |
|
|
5,000 |
|
|
|
(3,807 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
38,682 |
|
|
$ |
(32,122 |
) |
|
$ |
67,654 |
|
|
$ |
(53,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Purchased-Single Name: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The table below shows the geographical distribution of the credit swap portfolio by
domicile of the Reference Entity and domicile of the counterparty (including transactions with
LBSF, as discussed in note 7), as of September 30, 2009 and December 31, 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
December 31, 2008 |
|
|
|
Notional |
|
|
Fair |
|
|
Notional |
|
|
Fair |
|
Country of Domicile |
|
Amount |
|
|
Value |
|
|
Amount |
|
|
Value |
|
Credit Swaps Sold-Single Name |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By Reference Entity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
7,472,260 |
|
|
$ |
(255,324 |
) |
|
$ |
9,135,739 |
|
|
$ |
(481,009 |
) |
Europe |
|
|
6,426,416 |
|
|
|
(55,808 |
) |
|
|
7,456,207 |
|
|
|
(314,651 |
) |
Asia-Pacific |
|
|
522,000 |
|
|
|
(6,156 |
) |
|
|
707,000 |
|
|
|
(38,839 |
) |
Others |
|
|
169,000 |
|
|
|
(904 |
) |
|
|
179,000 |
|
|
|
(11,725 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
14,589,676 |
|
|
$ |
(318,192 |
) |
|
$ |
17,477,946 |
|
|
$ |
(846,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By Counterparty: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
6,791,356 |
|
|
$ |
(157,988 |
) |
|
$ |
8,872,732 |
|
|
$ |
(439,704 |
) |
Europe |
|
|
7,681,320 |
|
|
|
(158,642 |
) |
|
|
8,463,214 |
|
|
|
(401,245 |
) |
Asia-Pacific |
|
|
117,000 |
|
|
|
(1,562 |
) |
|
|
132,000 |
|
|
|
(5,203 |
) |
Others |
|
|
|
|
|
|
|
|
|
|
10,000 |
|
|
|
(72 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
14,589,676 |
|
|
$ |
(318,192 |
) |
|
$ |
17,477,946 |
|
|
$ |
(846,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold -Tranche |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By Counterparty: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
600,000 |
|
|
$ |
(67,526 |
) |
|
$ |
600,000 |
|
|
$ |
(143,205 |
) |
Europe |
|
|
4,400,000 |
|
|
|
(612,542 |
) |
|
|
4,400,000 |
|
|
|
(1,133,312 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,000,000 |
|
|
$ |
(680,068 |
) |
|
$ |
5,000,000 |
|
|
$ |
(1,276,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDS on ABS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By Reference Entity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
38,682 |
|
|
$ |
(32,122 |
) |
|
$ |
67,654 |
|
|
$ |
(53,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
38,682 |
|
|
$ |
(32,122 |
) |
|
$ |
67,654 |
|
|
$ |
(53,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By Counterparty: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
28,682 |
|
|
$ |
(24,175 |
) |
|
$ |
38,494 |
|
|
$ |
(27,695 |
) |
Europe |
|
|
10,000 |
|
|
|
(7,947 |
) |
|
|
29,160 |
|
|
|
(25,724 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
38,682 |
|
|
$ |
(32,122 |
) |
|
$ |
67,654 |
|
|
$ |
(53,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Purchased-Single Name |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By Reference Entity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By Counterparty: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The table below shows the distribution of the credit swap portfolio (including
transactions with LBSF, as discussed in note 7), by year of maturity as of September 30, 2009 and
December 31, 2008 (in thousands). With respect to the CDS on ABS caption below, the actual maturity
date for any contract will vary depending on the level of voluntary prepayments, defaults and
interest rates with respect to the underlying mortgage loans. As a result, the actual maturity date
for any such contract may be earlier or later than the estimated maturity indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2009 |
|
|
December 31, 2008 |
|
|
|
Notional |
|
|
Fair |
|
|
Notional |
|
|
Fair |
|
|
|
Amount |
|
|
Value |
|
|
Amount |
|
|
Value |
|
Credit Swaps Sold-Single Name |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year of Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
$ |
793,452 |
|
|
$ |
(1,580 |
) |
|
$ |
2,628,795 |
|
|
$ |
(43,412 |
) |
2010 |
|
|
5,572,540 |
|
|
|
(70,819 |
) |
|
|
5,815,475 |
|
|
|
(231,783 |
) |
2011 |
|
|
2,589,820 |
|
|
|
(114,666 |
) |
|
|
2770,195 |
|
|
|
(187,662 |
) |
2012 |
|
|
4,591,504 |
|
|
|
(127,809 |
) |
|
|
5,106,916 |
|
|
|
(325,565 |
) |
2013 |
|
|
1,042,360 |
|
|
|
(3,318 |
) |
|
|
1,156,565 |
|
|
|
(57,802 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
14,589,676 |
|
|
$ |
(318,192 |
) |
|
$ |
17,477,946 |
|
|
$ |
(846,224 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Sold-Tranche |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year of Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
$ |
1,000,000 |
|
|
$ |
(20,425 |
) |
|
$ |
1,000,000 |
|
|
$ |
(70,593 |
) |
2013 |
|
|
350,000 |
|
|
|
(127,343 |
) |
|
|
350,000 |
|
|
|
(167,083 |
) |
2014 |
|
|
3,650,000 |
|
|
|
(532,300 |
) |
|
|
3,650,000 |
|
|
|
(1,038,841 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,000,000 |
|
|
$ |
(680,068 |
) |
|
$ |
5,000,000 |
|
|
$ |
(1,276,517 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CDS on ABS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year of Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
$ |
20,000 |
|
|
$ |
(17,104 |
) |
|
$ |
10,000 |
|
|
$ |
(6,597 |
) |
2011 |
|
|
8,682 |
|
|
|
(6,751 |
) |
|
|
5,000 |
|
|
|
(4,491 |
) |
2012 |
|
|
10,000 |
|
|
|
(8,267 |
) |
|
|
14,160 |
|
|
|
(10,742 |
) |
2013 |
|
|
|
|
|
|
|
|
|
|
15,000 |
|
|
|
(12,002 |
) |
2014 |
|
|
|
|
|
|
|
|
|
|
15,000 |
|
|
|
(11,554 |
) |
2016 |
|
|
|
|
|
|
|
|
|
|
8,494 |
|
|
|
(8,033 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
38,682 |
|
|
$ |
(32,122 |
) |
|
$ |
67,654 |
|
|
$ |
(53,419 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Swaps Purchased-Single
Name |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year of Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(11,740 |
) |
|
$ |
3,886 |
|
|
$ |
(11,740 |
) |
|
$ |
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
5. Financial Instruments and Fair Value Disclosures
A significant number of the Companys financial instruments are carried at fair value with
changes in fair value recognized in earnings each period. Effective January 1, 2008, the Company
adopted the provisions of ASC Topic 820, Fair Value Measurements and Disclosures (formerly SFAS No.
157). Under this standard, fair value is defined as the price that would be received to sell an
asset or paid to transfer a liability in an orderly transaction between market participants at the
measurement date (an exit price). In determining fair value, the Company uses various valuation
techniques. ASC Topic 820, Fair Value Measurements and Disclosures establishes a hierarchy for
inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the
use of unobservable inputs by requiring that the most observable inputs be used when available.
The fair value hierarchy gives the highest priority to unadjusted quoted prices in active
markets for identical assets or liabilities (Level 1) and the lowest priority to valuation
techniques using unobservable inputs (Level 3). Observable inputs are inputs that market
participants would use in pricing the asset or liability that are based on market data obtained
from sources independent of the Company. Unobservable inputs reflect the Companys estimates of the
assumptions market participants would use in pricing the asset or liability based on the best
information available in the circumstances. These valuations techniques involve some level of
management estimation and judgment. The degree to which managements estimation and judgment is
required is generally dependent upon the market price transparency for the instruments, the
availability of observable inputs, frequency of trading in the instruments and the instruments
complexity.
In measuring the fair market values of its financial instruments, the Company maximizes the
use of observable inputs and minimizes the use of unobservable inputs based on the fair value
hierarchy. The hierarchy is categorized into three levels based on the reliability of inputs as
follows:
|
|
|
Level 1 Valuations based on unadjusted quoted prices in active markets for identical
assets of liabilities. |
Cash and cash equivalents, which include deposits in banks and money market accounts, are
categorized within Level 1. The Company does not adjust the quoted prices for such financial
instruments.
|
|
|
Level 2 Valuations based on quoted prices in markets that are not considered to be
active; or valuations for which all significant inputs are observable or can be
corroborated by observable market data, either directly or indirectly. |
U.S. government agency obligations, commercial paper, corporate debt securities, corporate
notes and interest rate swap are categorized within Level 2 of the fair value hierarchy. The
interest rate swap is included in other assets in the condensed consolidated statements of
financial condition.
|
|
|
Level 3 Valuations in which a significant input or inputs are unobservable and that
are supported by little or no market activity. |
Primus Financials fair value of its credit swap portfolio is categorized within Level 3
of the fair value hierarchy, which includes single name credit swaps, tranches and CDS on ABS.
The single name credit swap portfolio classification in Level 3 primarily is the result of the
estimation of nonperformance risk as credit spreads on Primus Financial are unobservable as
discussed below. In addition, CLO investments, trading account assets and ABS are categorized
within Level 3.
22
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
Nonperformance Risk Adjustment
The Company considers the effect of its nonperformance risk in determining the fair value of
its liabilities. Upon adoption of ASC Topic 820, Fair Value Measurements and Disclosures in the
first quarter of 2008, the Company has incorporated a nonperformance risk adjustment in the
computation of the fair value of Primus Financials credit swap portfolio. The developing industry
standard for calculating this adjustment is to incorporate changes in an entitys own credit spread
into the computation of the mark-to-market of liabilities. Primus Guaranty derives an estimate of
Primus Financials credit spread because Primus Financial does not have an observable credit
spread. This estimated credit spread was obtained by reference to similar entities that have
observable spreads. The majority of the comparative entities are engaged in the financial insurance
business.
The following table represents the effect of the nonperformance risk adjustments on the
Companys unrealized loss on credit swaps, at fair value in the condensed consolidated statements
of financial condition as of September 30, 2009 and December 31, 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
Unrealized loss on credit swaps, at fair
value, without nonperformance risk
adjustments |
|
$ |
1,310,921 |
|
|
$ |
3,427,076 |
|
Nonperformance risk adjustments |
|
|
(283,755 |
) |
|
|
(1,253,615 |
) |
|
|
|
|
|
|
|
Unrealized loss on credit swaps, at fair
value, after nonperformance risk
adjustments |
|
$ |
1,027,166 |
|
|
$ |
2,173,461 |
|
|
|
|
|
|
|
|
The following table represents the effect of the changes in nonperformance risk adjustment on
the Companys net credit swap revenue (loss) in the condensed consolidated statements of operations
for the three and nine months ended September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
Net credit swap revenue (loss)
without nonperformance risk
adjustments |
|
$ |
683,868 |
|
|
$ |
(734,313 |
) |
|
$ |
2,124,460 |
|
|
$ |
(1,496,350 |
) |
Nonperformance risk adjustments |
|
|
(212,033 |
) |
|
|
346,630 |
|
|
|
(969,861 |
) |
|
|
716,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net credit swap revenue (loss)
after nonperformance risk
adjustments |
|
$ |
471,835 |
|
|
$ |
(387,683 |
) |
|
$ |
1,154,599 |
|
|
$ |
(780,308 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
23
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The following fair value hierarchy table presents information about the Companys assets
and liabilities measured at fair value on a recurring basis as of September 30, 2009 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices |
|
|
|
|
|
|
|
|
|
|
|
|
in |
|
|
Significant |
|
|
|
|
|
|
|
|
|
Active Markets |
|
|
Other |
|
|
Significant |
|
|
|
|
|
|
for |
|
|
Observable |
|
|
Unobservable |
|
|
Assets / Liabilities |
|
|
|
Identical Assets |
|
|
Inputs |
|
|
Inputs |
|
|
at Fair |
|
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
568,684 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
568,684 |
|
Investments |
|
|
|
|
|
|
178,350 |
|
|
|
429 |
|
|
|
178,779 |
|
Unrealized gain on credit swaps |
|
|
|
|
|
|
|
|
|
|
670 |
|
|
|
670 |
|
Other assets |
|
|
|
|
|
|
2,896 |
|
|
|
|
|
|
|
2,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
568,684 |
|
|
$ |
181,246 |
|
|
$ |
1,099 |
|
|
$ |
751,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss on credit swaps |
|
$ |
|
|
|
$ |
|
|
|
$ |
1,027,166 |
|
|
$ |
1,027,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
$ |
|
|
|
$ |
|
|
|
$ |
1,027,166 |
|
|
$ |
1,027,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following fair value hierarchy table presents information about the Companys assets
and liabilities measured at fair value on a recurring basis as of December 31, 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices |
|
|
|
|
|
|
|
|
|
|
|
|
in |
|
|
Significant |
|
|
|
|
|
|
|
|
|
Active Markets |
|
|
Other |
|
|
Significant |
|
|
|
|
|
|
for |
|
|
Observable |
|
|
Unobservable |
|
|
Assets / Liabilities |
|
|
|
Identical Assets |
|
|
Inputs |
|
|
Inputs |
|
|
at Fair |
|
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
|
Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
243,909 |
|
|
$ |
37,003 |
|
|
$ |
|
|
|
$ |
280,912 |
|
Investments |
|
|
|
|
|
|
482,134 |
|
|
|
4,736 |
|
|
|
486,870 |
|
Other assets |
|
|
|
|
|
|
7,813 |
|
|
|
|
|
|
|
7,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
243,909 |
|
|
$ |
526,950 |
|
|
$ |
4,736 |
|
|
$ |
775,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized loss on credit swaps |
|
$ |
|
|
|
$ |
|
|
|
$ |
2,173,461 |
|
|
$ |
2,173,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
$ |
|
|
|
$ |
|
|
|
$ |
2,173,461 |
|
|
$ |
2,173,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The following table provides a reconciliation for the Companys assets measured at fair
value on a recurring basis using significant unobservable inputs (Level 3) for the three months
ended September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Three Months Ended |
|
|
|
September 30, 2009 |
|
|
September 30, 2008 |
|
|
|
Unrealized |
|
|
|
|
|
|
|
|
|
|
Gain on |
|
|
|
|
|
|
|
|
|
|
Credit Swaps |
|
|
Investments |
|
|
Investments |
|
|
Balance, beginning of period |
|
$ |
|
|
|
$ |
263 |
|
|
$ |
6,782 |
|
Realized gains (losses) |
|
|
|
|
|
|
262 |
|
|
|
(124 |
) |
Unrealized gains (losses) |
|
|
670 |
|
|
|
50 |
|
|
|
(904 |
) |
Purchases, sales, issuances and settlements |
|
|
|
|
|
|
(146 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period |
|
$ |
670 |
|
|
$ |
429 |
|
|
$ |
5,754 |
|
|
|
|
|
|
|
|
|
|
|
The following table provides a reconciliation for the Companys assets measured at fair
value on a recurring basis using significant unobservable inputs (Level 3) for the nine months
ended September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, 2009 |
|
|
September 30, 2008 |
|
|
|
Unrealized |
|
|
|
|
|
|
|
|
|
|
Gain on |
|
|
|
|
|
|
|
|
|
|
Credit Swaps |
|
|
Investments |
|
|
Investments |
|
|
Balance, beginning of period |
|
$ |
|
|
|
$ |
4,737 |
|
|
$ |
9,657 |
|
Realized gains (losses) |
|
|
|
|
|
|
1,832 |
|
|
|
(124 |
) |
Unrealized gains (losses) |
|
|
670 |
|
|
|
138 |
|
|
|
(3,903 |
) |
Purchases, sales, issuances and settlements |
|
|
|
|
|
|
(6,278 |
) |
|
|
124 |
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period |
|
$ |
670 |
|
|
$ |
429 |
|
|
$ |
5,754 |
|
|
|
|
|
|
|
|
|
|
|
Realized and unrealized gains and losses on Level 3 assets (unrealized gain on credit
swaps) are included in Net credit swap revenue (loss) in the condensed consolidated statements of
operations. The reconciliation above does not include credit swap premiums collected during the
period.
Unrealized gains and losses on Level 3 assets (available-for-sale investments) are recorded in
Accumulated other comprehensive income (loss), which is a component of Shareholders equity
(deficit) of Primus Guaranty, Ltd. in the condensed consolidated statements of financial
condition. Unrealized gains or losses on Level 3 assets (trading account assets) are recorded in
Revenues Other income (loss) in the condensed consolidated statements of operations.
25
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The following table provides a reconciliation for the Companys liabilities (unrealized loss
on credit swaps) measured at fair value on a recurring basis using significant unobservable inputs
(Level 3) for the three and nine months ended September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
Unrealized Loss on Credit Swaps |
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
$ |
(1,497,947 |
) |
|
$ |
(546,228 |
) |
|
$ |
(2,173,461 |
) |
|
$ |
(368,739 |
) |
Net realized losses |
|
|
21,500 |
|
|
|
|
|
|
|
58,953 |
|
|
|
4,876 |
|
Unrealized gains (losses) |
|
|
449,281 |
|
|
|
(225,685 |
) |
|
|
1,087,342 |
|
|
|
(408,050 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period |
|
$ |
(1,027,166 |
) |
|
$ |
(771,913 |
) |
|
$ |
(1,027,166 |
) |
|
$ |
(771,913 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized and unrealized gains and losses on Level 3 liabilities (unrealized loss on
credit swaps) are included in Net credit swap revenue (loss) in the condensed consolidated
statements of operations. The reconciliation above does not include credit swap premiums collected
during the period.
Level 3 assets at September 30, 2009, which include Primus Financials credit swaps sold,
investments in CLOs and trading account assets, were $1.1 million, or 0.15% of the total assets
measured at fair value. Level 3 liabilities at September 30, 2009, which include Primus Financials
credit swaps sold, were $1.0 billion, or 100% of total liabilities measured at fair value.
Level 3 assets at December 31, 2008, which include investments in CLOs and trading account
assets, were $4.7 million, or 0.6% of the total assets measured at fair value. Level 3 liabilities
at December 31, 2008, which include Primus Financials credit swaps sold, were $2.2 billion, or
100% of total liabilities measured at fair value.
Financial Instruments Not Measured at Fair Value
The Companys long-term debt is recorded at historical amounts. At September 30, 2009, the
carrying value and fair value of the 7% Senior Notes were $94.6 million and $53.4 million,
respectively. The fair value of the 7% Senior Notes, which are listed on the New York Stock
Exchange, was estimated using the quoted market price. At September 30, 2009, the carrying value of
Primus Financials subordinated deferrable interest notes was $155.4 million. It is not practicable
to estimate the fair value of Primus Financials subordinated deferrable interest notes, as such
notes are not listed on any exchange or publicly traded in any market and there is no current
market activity of which the Company is aware for such notes. The average interest rate on these
subordinated deferrable interest notes was 3.67% for the nine months ended September 30, 2009, with
the first maturity date on such notes scheduled to fall in June 2021.
Fair Value Option
Effective January 1, 2008, ASC Topic 825, Financial Instruments provides a fair value option
election that allows companies to irrevocably elect fair value as the initial and subsequent
measurement attribute for certain financial assets and liabilities, with changes in fair value
recognized in earnings as they occur. ASC Topic 825, Financial Instruments permits the fair value
option election on an instrument by instrument basis at initial recognition of an eligible asset or
eligible liability, that otherwise not accounted for at fair value under other accounting
standards. Upon adoption of ASC Topic 825, Financial Instruments as of the effective date, the
Company did not elect the fair value option on any of its existing eligible financial assets and
liabilities. Subsequent to the adoption of ASC Topic 825, Financial Instruments, the Company has
not elected the fair value option for any new transactions or instruments.
26
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
6. Credit Events and Terminations of Credit Swaps
The following table presents the components of realized losses recorded by Primus Financial,
related to credit events and terminations of credit swaps for the three and nine months ended
September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
Realized losses on single name credit swaps |
|
$ |
(21,500 |
) |
|
$ |
(84,420 |
) |
|
$ |
(31,350 |
) |
|
$ |
(85,320 |
) |
Realized losses on CDS on ABS |
|
|
|
|
|
|
|
|
|
|
(27,628 |
) |
|
|
(4,875 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total realized losses |
|
$ |
(21,500 |
) |
|
$ |
(84,420 |
) |
|
$ |
(58,978 |
) |
|
$ |
(90,195 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Mitigation Transactions
During the three months ended September 30, 2009, Primus Financial Products, LLC paid $21.5
million to two counterparties with respect to credit mitigation transactions as discussed below.
During July 2009, Primus Financial Products, LLC entered into a transaction with a significant
bank counterparty with respect to credit default swaps having a total notional principal of $1.3
billion. Under the terms of the transaction, Primus Financial Products, LLC and the bank terminated
credit default swaps with an aggregate notional principal of $40.0 million. These credit default
swaps were written primarily on a financial guaranty insurance (monoline) Reference Entity.
Primus Financial Products, LLC has paid a termination fee of $15.0 million to the counterparty to
terminate these swaps. In addition, Primus Financial Products, LLC assigned the remaining credit
default swaps that it had sold to the counterparty to a newly formed, wholly owned subsidiary.
Primus Financial Products, LLC paid an assignment fee of approximately $36.0 million to its
subsidiary. The subsidiarys potential liability under the credit default swap contracts with the
counterparty is limited to this $36.0 million plus future premiums and earned interest. Cash and
corporate notes of approximately $36.7 million have been pledged by the subsidiary in favor of a
counterparty.
During September 2009, Primus Financial Products, LLC terminated $1.3 billion notional
principal of credit swaps with a significant counterparty. These credit swaps represent the
counterpartys entire portfolio of credit swaps with Primus Financial Products, LLC. Primus
Financial Products, LLC paid $6.5 million to the counterparty, a significant discount to the
carrying value of the portfolio at the time of the transactions, to terminate these credit swaps.
Credit
Events on Credit Swaps Sold Single Name
During the three months ended September 30, 2009, there were no credit events. During the nine
months ended September 30, 2009, a credit event on one single name Reference Entity, Idearc Inc.,
occurred in Primus Financials credit swap portfolio with a total notional amount of $10 million.
As a result, the Company recorded a realized loss of approximately $9.9 million, net of recovery
values, related to such credit event in the condensed consolidated results of operations.
27
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
During the third quarter of 2008, credit events on four single name Reference Entities
occurred in Primus Financials credit swap portfolio with a total notional amount of $280.1
million. As a result, the Company recorded a realized loss of approximately $84.4 million, net of
recovery values, related to these credit events in the condensed consolidated results of
operations.
Credit Events on CDS on ABS
During the three and nine months ended September 30, 2009, Primus Financial recorded realized
losses of zero and $27.6 million, respectively, net of bond recovery values, related to Physical
Settlements, principal write-downs and terminated credit swaps in its CDS on ABS portfolio.
At September 30, 2009, Primus Financials CDS on ABS portfolio was $38.7 million (in notional
amount). The notional principal amount on the CDS on ABS, which had been downgraded to CCC/Caa2 or
below, was $35.0 million. Of these swaps, $5.0 million (in notional amount) was written with LBSF,
a defaulting counterparty, which is no longer paying premiums. Primus Financial continues to earn
and collect premiums on the remaining $30.0 million (in notional amount) of CDS on ABS which had
been downgraded to CCC/Caa2.
7. Counterparty Default LBSF
Primus Financial had entered into credit swap transactions with LBSF, pursuant to an ISDA
Master Agreement. At the time of these transactions, LBSF was an indirect subsidiary of Lehman
Brothers Holdings Inc. (LBH), and LBH was the credit support provider under these transactions.
During and subsequent to the end of the third quarter of 2008, LBSF suffered a number of events of
default under the ISDA Master Agreement, including bankruptcy, failure to pay premiums when due and
bankruptcy of its credit support provider. Primus Financial has not designated any early
termination date under the ISDA Master Agreement, and accordingly, intends to continue the credit
swap agreements. Under relevant accounting standards, Primus Financial will continue to carry
outstanding credit swaps at their fair value. LBSF has been obligated to pay approximately $9.5
million in premiums on its credit swap transactions since the third quarter of 2008, but has failed
to do so. As a consequence, Primus Financial did not recognize premium income of approximately $1.9
million and $5.5 million on the credit swaps with LBSF during the three and nine months ended
September 30, 2009, respectively. Primus Financial did not recognize premium income of
approximately $2.0 million on the credit swaps with LBSF during the three months ended September
30, 2008. The cumulative amount of $9.5 million due, but unpaid, was netted against the unrealized
losses on the credit swaps with LBSF outstanding at September 30, 2009.
8. Variable Interest Entities
A VIE is defined as an entity that has: (1) an insufficient amount of equity investment
to carry out its principal activities without additional subordinated financial support; (2) a
group of equity owners that are unable to make significant decisions about its activities; or (3) a
group of equity owners that do not have the obligation to absorb losses or the right to receive
returns generated by the entity.
The Company is required to consolidate the VIE if it is determined to be the primary
beneficiary. The primary beneficiary of the VIE is the party that absorbs a majority of the
entitys expected losses, receives a majority of the entitys expected residual returns, or both.
28
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The Company determines whether it is the primary beneficiary of a VIE at the time it becomes
involved with the entity and reconsiders that conclusion based on any significant changes to the
VIE or if certain events occur. The Companys evaluation consists of performing a qualitative
analysis of the VIE that includes a review of, among other factors, its capital structure,
contractual terms, which interests create or absorb variability, related party relationships and
the design of the VIE. When the primary beneficiary cannot be identified through a qualitative
analysis, the Company performs a quantitative analysis, which computes and allocates expected
losses or expected residual returns to variable interest holders. Under this method, the Company
calculates its share of the VIEs expected losses and expected residual returns using the specific
cash flows that would be allocated to it, based on the contractual arrangements and the Companys
position in the VIEs capital structure, under various probability-weighted scenarios.
The Company may be involved with various entities in the normal course of business that may be
deemed to be VIEs and may hold interests therein, including debt securities and derivative
instruments that may be considered variable interests. Transactions associated with these entities
include structured financing arrangements, including CLOs. The Companys current involvement with
VIEs primarily is through activities of Primus Asset Management and its subsidiary, CypressTree,
which act as collateral manager for eight CLOs and five CSOs and earns asset management fees,
subject to the terms of each collateral management agreement. The Company has no contractual
obligation to fund or provide other support to any CLO or CSO.
9. Earnings (Loss) per Share
Basic earnings (loss) per share (EPS) is calculated by dividing earnings (loss) available to
common shares by the weighted average number of common shares outstanding. Diluted EPS is similar
to basic EPS, but adjusts for the effect of the potential issuance of common shares. The following
table presents the computations of basic and diluted EPS (in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
available to common shares |
|
$ |
461,543 |
|
|
$ |
(390,219 |
) |
|
$ |
1,165,279 |
|
|
$ |
(797,694 |
) |
Weighted-average basic shares
outstanding |
|
|
39,999 |
|
|
|
45,230 |
|
|
|
40,430 |
|
|
|
45,187 |
|
Effect of dilutive instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted share units |
|
|
1,415 |
|
|
|
|
|
|
|
808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive potential shares |
|
|
1,415 |
|
|
|
|
|
|
|
808 |
|
|
|
|
|
Weighted-average diluted shares |
|
|
41,414 |
|
|
|
45,230 |
|
|
|
41,238 |
|
|
|
45,187 |
|
Basic EPS |
|
$ |
11.54 |
|
|
$ |
(8.63 |
) |
|
$ |
28.82 |
|
|
$ |
(17.65 |
) |
Diluted EPS |
|
$ |
11.14 |
|
|
$ |
(8.63 |
) |
|
$ |
28.26 |
|
|
$ |
(17.65 |
) |
For the three months ended September 30, 2009 and 2008, approximately 1.0 million shares
and 2.8 million shares, respectively, were not included in the computation of diluted EPS because
to do so would have been anti-dilutive for the periods presented.
For the nine months ended September 30, 2009 and 2008, approximately 1.4 million shares and
2.7 million shares, respectively, were not included in the computation of diluted EPS because to do
so would have been anti-dilutive for the periods presented.
29
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
10. Share Based Compensation
The Company measures and recognizes compensation expense for all share-based payment awards
made to employees and directors including share options and other forms of equity compensation
based on estimated fair values. Share-based compensation expense is recognized based on the fair
value of share options, performance shares, restricted shares and share units, as determined on the
date of grant and is being expensed over the related vesting period.
The fair value of the share options granted is determined using the Black-Scholes
option-pricing model. The use of the Black-Scholes option-pricing model requires certain estimates
for values of variables used in the model. The Company did not grant any share options during the
three and nine months ended September 30, 2009 and 2008.
Share units granted during three and nine months ended September 30, 2009 and 2008 were based
upon the fair value of the common shares on the date the award was granted. The Company used a
Monte Carlo simulation pricing model to estimate the fair value of performance shares with a share
price market condition granted during the nine months ended September 30, 2009. The use of the
Monte Carlo simulation pricing model requires certain estimates for values of variables used in the
model.
The Company recorded share-based compensation expense of approximately $1.2 million and $0.9
million during the three months ended September 30, 2009 and 2008, respectively. The Company
recorded share-based compensation expense of approximately $3.3 million and $3.5 million during the
nine months ended September 30, 2009 and 2008, respectively. Share-based compensation expense is
included in compensation and employee benefits in the condensed consolidated statements of
operations.
As of September 30, 2009, total unrecognized share-based compensation expense related to
nonvested share awards was $5.1 million. This expense is expected to be recognized over a weighted
average period of 1.8 years.
11. Comprehensive Income (Loss)
Comprehensive income (loss) for the three and nine months ended September 30, 2009 and 2008 is
as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
462,269 |
|
|
$ |
(388,822 |
) |
|
$ |
1,168,019 |
|
|
$ |
(792,550 |
) |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
51 |
|
|
|
(108 |
) |
|
|
168 |
|
|
|
(169 |
) |
Change in net unrealized gains (losses) on
available-for-sale investments |
|
|
1,603 |
|
|
|
(3,022 |
) |
|
|
196 |
|
|
|
(5,401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
|
463,923 |
|
|
|
(391,952 |
) |
|
|
1,168,383 |
|
|
|
(798,120 |
) |
Distributions on preferred securities of subsidiary |
|
|
726 |
|
|
|
1,397 |
|
|
|
2,740 |
|
|
|
5,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) available to common
shares |
|
$ |
463,197 |
|
|
$ |
(393,349 |
) |
|
$ |
1,165,643 |
|
|
$ |
(803,264 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
30
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
12. CypressTree Acquisition
On July 9, 2009, Primus Asset Management completed the acquisition of 100% of the limited
liability partnership interests of CypressTree. CypressTree was founded in 1995 and manages
leveraged loans and high yield bonds in a variety of investment products, including CLOs, CSOs and
separately managed accounts. CypressTree assets under management totaled approximately $3.7 billion
as of September 30, 2009. The Company through Primus Asset Management acquired CypressTree with the
intent of expanding its asset management business and as part of its corporate growth strategy.
CypressTree operates as a wholly owned subsidiary of Primus Asset Management. With the
addition of CypressTree, Primus Asset Management now has approximately $23.3 billion in assets
under management in structured credit vehicles. This includes the $19.6 billion notional credit
swaps portfolio of Primus Financial, as well as eight CLOs with $2.8 billion in assets and five
CSOs totaling approximately $0.9 billion.
The total purchase price consideration for this acquisition was estimated to be $9.3 million,
which consisted of cash paid at closing of $3.2 million, a deferred payment of approximately $3.9
million due one year from the acquisition date, subject to terms of the agreement and $2.2 million
of contingent consideration to the sellers, based on a fixed percentage of certain future
management fees earned through 2015.
The acquisition of CypressTree is being accounted for under the acquisition method of
accounting in accordance with ASC Topic 805, Business Combinations. Accordingly, the purchase price
consideration was allocated to assets and liabilities based on their estimated fair value at
acquisition date. The results of operations for CypressTree are included in the accompanying
condensed consolidated statements of operations since the acquisition date.
The purchase price allocation is preliminary and based on certain estimates and assumptions
that may change as a result of final valuations. The excess of the purchase price consideration
over the net tangible and identifiable assets was recorded as goodwill. Goodwill associated with
this acquisition represents the value expected from the combination of CypressTree and Primus Asset
Management loan platforms including economies of scale and depth of business relationships. All
goodwill related to this acquisition is expected to be deductible for income tax purposes.
In connection with the CypressTree acquisition, the Company recorded approximately $3.9
million of goodwill, $4.4 million of other identifiable intangible assets and net tangible assets
of $1.0 million. The identifiable intangible assets consist of $3.6 million of management contract
rights and $0.8 million of non-compete agreements, which will be amortized under the straight-line
method over their estimated useful lives of 10.5 years and 3 years, respectively. Goodwill is not
amortized but will be reviewed annually for impairment or more frequently if impairment indicators
arise in accordance with ASC Topic 350, Intangibles Goodwill and Other.
31
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The following table represents the other intangible assets recorded as a result of the
CypressTree acquisition (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value |
|
|
Accumulated |
|
|
Net Book Value |
|
|
|
July 9, 2009 |
|
|
Amortization |
|
|
September 30, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management contract rights |
|
$ |
3,600 |
|
|
$ |
60 |
|
|
$ |
3,540 |
|
Non-compete agreements |
|
|
800 |
|
|
|
50 |
|
|
|
750 |
|
|
|
|
|
|
|
|
|
|
|
Total other intangible assets |
|
$ |
4,400 |
|
|
$ |
110 |
|
|
$ |
4,290 |
|
|
|
|
|
|
|
|
|
|
|
The following table represents estimated future amortization expense related to other
intangible assets based on the straight-line method over the estimated useful lives as of September
30, 2009 (in thousands):
|
|
|
|
|
Remainder of 2009 |
|
$ |
194 |
|
2010 |
|
|
610 |
|
2011 |
|
|
610 |
|
2012 |
|
|
476 |
|
2013 |
|
|
343 |
|
2014 |
|
|
343 |
|
thereafter |
|
|
1,714 |
|
|
|
|
|
Total |
|
$ |
4,290 |
|
|
|
|
|
The following table represents combined unaudited pro forma consolidated statements of
operations for the three and nine months ended September 30, 2009 and 2008, as if the CypressTree
acquisition had been completed at the beginning of each period. The pro forma information is
presented for comparative purposes only and does not purport to be indicative of what would have
occurred had the acquisition actually been made at such date, nor is it necessarily indicative of
future operating results (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma revenues (losses) |
|
$ |
475,601 |
|
|
$ |
(377,229 |
) |
|
$ |
1,205,532 |
|
|
$ |
(745,717 |
) |
Pro forma net income (loss) available to
common shares |
|
|
460,813 |
|
|
|
(390,618 |
) |
|
|
1,162,718 |
|
|
|
(798,892 |
) |
Proforma earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma basic earnings (loss) per common
share |
|
$ |
11.52 |
|
|
$ |
(8.64 |
) |
|
$ |
28.76 |
|
|
$ |
(17.68 |
) |
Pro forma diluted earnings (loss) per
common share |
|
$ |
11.13 |
|
|
$ |
(8.64 |
) |
|
$ |
28.20 |
|
|
$ |
(17.68 |
) |
32
Primus Guaranty, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
13.
Income Taxes
The Company and certain of its
subsidiaries are currently under IRS audit for the tax years 2004 through 2006.
The audit has not yet been completed and the outcome cannot be predicted with
certainty. Should any issues considered in the audit be resolved in a manner
not consistent with management’s expectations, the Company could be
required to adjust its provision for income tax in the period such resolution
occurs. Therefore, it is reasonably possible that the Company’s
unrecognized tax benefits could materially change in the next 12 months.
However, because of the uncertainty of the potential outcome of outstanding
issues in the audit, quantification of an estimated range for any provision can
not be made at this time.
14. Subsequent Events
On November 4, 2009, Primus Financial Products, LLC has completed its third credit mitigation
transaction. Primus Financial Products, LLC assigned a portfolio of credit swaps with its largest
single counterparty, comprising notional principal of $2.65 billion of tranche transactions and
approximately $250 million of single name credit swaps, to another newly formed, wholly owned
subsidiary. In connection with this transaction, Primus Financial Products, LLC paid its
subsidiary an assignment fee of $100 million. The subsidiary and the counterparty have agreed to
restructure the portfolio such that the single name credit swaps are terminated and the tranche
transactions are revised to reflect a new notional principal totaling $1.75 billion. The subsidiary
has paid the counterparty a restructuring fee of $10 million. Future credit swap premiums payable
by the counterparty on the restructured portfolio are approximately $15 million less than the
future premiums on the portfolio prior to restructuring. The last restructured tranche matures in
December 2014.
On November 1, 2009, CIT Group Inc. (CIT) filed a petition under Chapter 11 of the U.S.
Bankruptcy Code. As of November 1, 2009, Primus Financials net single-name credit swap notional
exposure that references CIT totaled $15.4 million. The Company anticipates that, as a result of
the CIT credit event, it will make cash settlement payments to its counterparties on these
transactions, less recoveries. However, recovery levels have not been determined at this time.
Primus Financial also has credit swap exposure to CIT in its tranche portfolios, which are not
subject to first loss due to existing subordination levels. The Company does not anticipate that
Primus Financial will have to make cash settlement payments on its tranche transactions as a result
of the CIT bankruptcy filing.
33
|
|
|
Item 2. |
|
MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
The following is a discussion and analysis of our financial condition and results of
operations. This discussion should be read in conjunction with the condensed consolidated
financial statements, including the notes thereto, included elsewhere in this Quarterly Report and
our consolidated financial statements and accompanying notes which appear in the Companys 2008
Annual Report on Form 10-K. It contains forward-looking statements that involve risks and
uncertainties. Our actual results could differ materially from those anticipated in these
forward-looking statements as a result of various factors, including those discussed below and in
the Companys 2008 Annual Report on Form 10-K, particularly under Item 1A Risk Factors and the
heading Cautionary Note Regarding Forward-Looking Statements. Capitalized terms used but not
defined in this discussion are as defined elsewhere in this Quarterly Report.
Business
Primus Guaranty, Ltd. is a holding company that conducts business currently through two
principal operating subsidiaries, Primus Asset Management, an investment manager to third party
entities and affiliated companies and Primus Financial, a CDPC, and a provider of credit
protection.
Primus Asset Management
Primus Asset Management acts as an investment manager to affiliated companies and third party
entities. It also manages the credit swap and cash investment portfolios of its affiliate, Primus
Financial. On July 9, 2009, Primus Asset Management completed the acquisition of CypressTree
Investment Management, LLP (CypressTree) and its subsidiaries. CypressTree operates as a wholly
owned subsidiary of Primus Asset Management. See note 12 of notes to condensed consolidated
financial statements for further discussion of this acquisition. With the CypressTree acquisition,
Primus Asset Management currently manages eight CLOs. CLOs issue securities backed by a diversified
pool of primarily below investment grade rated senior secured loans of corporations. Additionally,
Primus Asset Management currently manages five CSOs and separately managed accounts on behalf of
third parties. CSOs issue securities backed by one or more credit swaps sold against a diversified
pool of investment grade corporate or sovereign Reference Entities. Primus Asset Management
receives fees for its investment management services to the five investment vehicles. In general,
such management fees are calculated based on percentage of assets under management, subject to
applicable contractual terms. As of September 30, 2009, Primus Asset Management managed Primus
Financials credit swap portfolio of $19.6 billion in notional amount and CLO and CSO assets of
approximately $3.7 billion.
Primus Asset Management also has entered into a Services Agreement with its affiliates,
whereby it provides services to its affiliates, including management, consulting and information
technology.
Primus Financial
Primus Financial was established to sell credit swaps primarily to global financial
institutions and major credit swap dealers, referred to as counterparties, against primarily
investment grade credit obligations of corporate and sovereign issuers.
In exchange for a fixed quarterly premium, Primus Financial agreed, upon the occurrence of a
default or other defined credit event (e.g., bankruptcy, failure to pay or restructuring) affecting
a designated issuer, referred to as a Reference Entity, to pay its counterparty an amount
determined through industry-sponsored auctions equivalent to the notional amount of the credit
swap less the auction-determined recovery price of the underlying debt obligation. Primus Financial
may elect to acquire the underlying security in the related auction or otherwise and seek to sell
such obligation at a later date. Credit swaps related to a single specified Reference Entity are
referred to as single name credit swaps.
34
Primus Financial also has sold credit swaps referencing portfolios containing obligations of
multiple Reference Entities, which are referred to as tranches. Additionally, Primus Financial
has sold credit swaps on asset-backed securities, which are referred to as CDS on ABS. These
asset-backed securities are referenced to residential mortgage-backed securities. Defined credit
events related to CDS on ABS may include any or all of the following: failure to pay principal,
write-down in the reference obligation and ratings downgrades to CCC/Caa2 (S&P/Moodys) or below of
the reference obligation.
At September 30, 2009, Primus Financials credit swap portfolio had a total notional amount of
$19.6 billion, which included $14.6 billion of single name credit swaps, $5.0 billion of tranches
and $38.7 million of CDS on ABS. See note 4 of notes to condensed consolidated financial statements
for further information.
PRS Trading / Harrier
PRS Trading Strategies, LLC (PRS Trading) commenced operations in January 2006 to trade in a
broad range of fixed income products, including credit default swaps, investment grade and high
yield bonds, as well as leveraged loans. In April 2007, Primus Guaranty formed Harrier Credit
Strategies Master Fund, LP (Harrier). During the second quarter of 2007, Primus Guaranty
transferred the trading portfolio of its subsidiary, PRS Trading, to Harrier. Harrier traded in an
expanded range of fixed income products, including credit swaps, total return swaps on loan
transactions, CDS Indices, leveraged loans and investment grade and non-investment grade
securities. PRS Trading was dissolved in May 2008.
During the fourth quarter of 2007, the Company discontinued Harrier, due in part to Harriers
performance and difficulty in raising third party capital, given the market environment at that
time. As of March 31, 2008, Harrier ceased trading activities and closed all of its remaining
trading positions. Harrier was dissolved in February 2009.
Trends and Business Outlook
The global financial and credit markets showed significant improvement during the third
quarter of 2009. Global capital markets reopened and activity levels were at a record pace for new
investment grade and high yield corporate bond issuances. The flow of investor cash into fixed
income mutual funds was also very high. There was a significant rally in credit spreads across the
investment grade and non-investment grade sectors. Global equity markets also showed strong
performance in the quarter. Notwithstanding these overall positive developments, there is an
expectation that the credit markets likely will continue to remain challenging with the prospect of
additional corporate defaults particularly from those companies without ready access to the capital
markets. These conditions could exist in 2010. Should these difficult conditions persist during
the fourth quarter of 2009 and afterwards, Primus Financial may experience a higher level of credit
events which would have a material adverse impact on our financial condition and results of
operations.
Major credit swap dealers and global banks have significantly tightened criteria for
acceptable counterparties. In almost every case, these dealer and bank counterparties are
continuing to require that counterparties post collateral to transact in the credit swap
market. Primus Financial does not have the capacity to post collateral to counterparties and
generally has not been able to write any new credit protection since the second quarter of 2008.
35
Our management team, in consultation with our board, has carefully reviewed our strengths,
weaknesses, opportunities and challenges and during the quarter of 2009 put in place a three-year
strategy that focuses on providing value to shareholders.
Our strategy includes the following business priorities and initiatives:
|
|
|
Amortizing Primus Financials credit swap portfolio; |
|
|
|
Pursuing new asset management opportunities in credit, structured credit and
derivative markets; |
|
|
|
Efficiently allocating capital; and |
|
|
|
Aligning costs with our business approach. |
In amortization, Primus Financial will not pursue new opportunities to sell credit protection.
As a result, Primus Financials portfolio of credit swaps will amortize and existing credit swap
contracts will expire at maturity (unless terminated early). The amortization of the portfolio
continued during the first nine months of 2009, with approximately $1.9 billion notional amount of
credit swap contracts maturing in the first nine months of 2009; an additional $793.5 million
maturing during the remainder of 2009 (unless terminated early). The average remaining maturity of
Primus Financials credit swap portfolio was 2.51 years at September 30, 2009, compared with 3.03
years at December 31, 2008. Managements focus in amortizing Primus Financials portfolio is to
seek to maximize the potential value within Primus Financial. There is a wide range of possible
outcomes and therefore value to shareholders from the amortization of Primus Financials
credit swap portfolio. The most important element in determining value will be the credit losses
Primus Financial may incur over the credit swap portfolios remaining life. Management has engaged
Primus Financials counterparties in discussions of various steps that could be taken to reduce the
range of possible negative outcomes for shareholders from this portfolio and these discussions are
ongoing. The overall purpose of a credit mitigation transaction is to reduce the net risk of Primus
Financials credit swap portfolio, thereby increasing the likelihood of significant amount of
capital that may be preserved by Primus Financial at the final maturity of the credit swap
portfolio. Primus Financial entered into two credit mitigation transactions during the third
quarter of 2009, as discussed below.
During July 2009, Primus Financial Products, LLC entered into a transaction with a significant
bank counterparty with respect to credit default swaps having a total notional principal of $1.3
billion. Under the terms of the transaction, Primus Financial Products, LLC and the bank terminated
credit default swaps with an aggregate notional principal of $40 million. These credit default
swaps were written primarily on a financial guaranty insurance (monoline) Reference Entity.
Primus Financial Products, LLC has paid a termination fee of $15 million to the counterparty to
terminate these swaps. In addition, Primus Financial Products, LLC assigned the remaining credit
default swaps that it had sold to the counterparty to a newly formed, wholly owned subsidiary.
Primus Financial Products, LLC paid an assignment fee of approximately $36 million to its
subsidiary. The subsidiarys potential liability under the credit default swap contracts with the
counterparty is limited to this $36 million plus future premiums and earned interest. Cash and
corporate notes of approximately $36.7 million have been pledged by the subsidiary in favor of a
counterparty.
36
During September 2009, Primus Financial Products, LLC terminated $1.3 billion notional
principal of credit swaps with a significant counterparty. These credit swaps represent the
counterpartys entire portfolio of credit swaps with Primus Financial Products, LLC. Primus
Financial Products, LLC paid $6.5 million to the counterparty, a significant discount to the
carrying value of the portfolio at the time of the transaction, to terminate these credit swaps.
Included in this portfolio were a small number of Reference Entities which Primus Financial
concluded had a high risk profile, including certain financial guarantors.
Our management believes that both these transactions have resulted in reducing our exposure to
certain Reference Entities with higher risk profiles to reduce the overall risk of paying a
counterparty claim.
The Company continues to discuss with its counterparties potential credit mitigation
transactions, as it actively manages its credit protection portfolio in amortization. Primus
Financials previously announced strategy is to address certain concentration issues in a small
number of higher risk sectors, including insurance, building/development and retail, among others.
No assurance can be given that Primus Financial will be successful in completing risk mitigation
transactions or, if successful, that Primus Financial will achieve the desired risk reductions in
its credit swap portfolio.
We are continuing to pursue opportunities to grow our assets under management. Specifically,
we see opportunities to acquire companies, asset management contracts and structured credit assets
arising from the consolidation which is likely to take place during 2009 within the structured
credit markets. As previously discussed, on July 9, 2009, Primus Asset Management completed the
acquisition of CypressTree. Primus Asset Management has developed and is beginning to market
various fund management alternatives which take advantage of its established credit platform and
track record across US/Global investment grade and high-yield credit. Primus Asset Management plans
to raise third-party capital for these funds to grow its assets under management.
Additionally, we are considering various alternatives for establishing a new credit protection
business. During the third quarter of 2009, management had discussions with a number of potential
counterparties and investors to discuss their level of interest in working with us in establishing
this business.
Critical Accounting Policies
The discussion and analysis of our financial condition and results of operations are based on
our condensed consolidated financial statements, which have been prepared in accordance with GAAP.
The preparation of these condensed consolidated financial statements requires us to make estimates
and judgments that affect the reported amounts of assets and liabilities as of the date of the
financial statements and the reported amounts of revenues and expenses during the periods
presented. Actual results could differ from those estimates, and those differences may be material.
Critical accounting policies and estimates are defined as those that require management to make
significant judgments and involve a higher degree of complexity. Management believes that there
have been no significant changes during the nine months ended September 30, 2009 to the items
disclosed as our critical accounting policies in Managements Discussion and Analysis of Financial
Condition and Results of Operations in our 2008 Annual Report on Form 10-K. See note 2 and 5 of
notes to the condensed consolidated financial statements in Part 1, Item 1 of this Quarterly Report
on Form 10-Q for information regarding new Accounting Pronouncements and Financial Instruments and
Fair Value Disclosures, respectively.
37
Counterparty Default LBSF
Primus Financial had entered into credit swap transactions with LBSF, pursuant to an ISDA
Master Agreement. At the time of these transactions, LBSF was an indirect subsidiary of LBH, and
LBH was the credit support provider under these transactions. During and subsequent to the end of
the third quarter of 2008, LBSF suffered a number of events of default under the ISDA Master
Agreement, including bankruptcy, failure to pay premiums when due and bankruptcy of its credit
support provider. Primus Financial has not designated any early termination date under the ISDA
Master Agreement, and accordingly, intends to continue the credit swap agreements. LBSF has been
obligated to pay approximately $9.5 million in premiums on its credit swap transactions since the
third quarter of 2008, but has failed to do so. As a consequence, Primus Financial did not
recognize premium income of approximately $1.9 million and $5.5 million on the credit swaps with
LBSF during the three and nine months ended September 30, 2009, respectively. The cumulative amount
of $9.5 million due, but unpaid, was netted against the unrealized losses on the credit swaps with
LBSF outstanding at September 30, 2009.
In our opinion, because the defaults of LBH and LBSF are not subject to cure, as a legal
matter, Primus Financial is not obligated to settle with LBSF with respect to any existing or
future credit events. However, under relevant accounting standards, Primus Financial will continue
to carry outstanding credit swaps with LBSF at their fair value.
Results of Operations
Introduction
The primary component of our financial results is net credit swap revenue (loss). Net credit
swap revenue (loss) incorporates credit swap premium income, together with realized gains and
losses arising from the termination of credit swaps, as a result of credit events or credit
mitigation transactions. In addition, changes in the unrealized gains (losses) fair value of credit
swap portfolio are included in net credit swap revenue (loss).
Other sources of revenue consist of interest income earned on our investments and fees earned
from our asset management activities.
Expenses include interest expense on the debt issued by Primus Guaranty and Primus Financial,
employee compensation and other expenses. Primus Financial also makes distributions on its
preferred securities. These components are discussed in more detail below.
Three Months Ended September 30, 2009 Compared With Three Months Ended September 30, 2008
Overview of Financial Results
GAAP net income available to common shares for the third quarter of 2009 was $461.5 million,
primarily attributable to mark-to-market unrealized gains of $471.5 million on Primus Financials
credit swap portfolio during the third quarter of 2009. GAAP net (loss) available to common shares
for the third quarter of 2008 was $(390.2) million, primarily attributable to mark-to-market
unrealized losses of $(327.6) million on Primus Financials credit swap portfolio during the third
quarter of 2008.
38
Net credit swap premiums earned were $21.9 million in the third quarter of 2009, compared with
$24.4 million in the third quarter of 2008. The decrease in net premiums primarily is attributable
to the amortization of Primus Financials credit swap portfolio. The components of our net credit
swap revenue (loss) for Primus Financial are discussed in greater detail below.
Interest income on our portfolio of investments was $1.2 million in the third quarter of 2009,
compared with $6.2 million in the third quarter of 2008. The decrease primarily is attributable to
lower market interest rates and lower invested balances.
During the three months ended September 30, 2009, we recorded a net gain of $0.6 million on
the retirement of long-term debt from purchases of our 7% Senior Notes.
Primus Financials perpetual preferred securities and subordinated deferrable interest notes
have been issued in the auction rate market. The turmoil in the auction rate markets that began in
August 2007 has continued thus far during 2009. As a result, Primus Financials perpetual preferred
securities and subordinated deferrable interest notes were set at the contractually specified rates
over London Interbank Offered Rate (LIBOR). These specified rates are subject to increase if the
credit ratings on these securities are downgraded. During 2008, as a result of downgrades on these
securities, the spread rates increased to, and during 2009 have remained at, the maximum rates
specified in the respective security agreements.
Interest expense and distributions on preferred securities issued by Primus Financial were
$2.8 million in the third quarter of 2009, compared with $5.4 million in the third quarter of 2008.
The decrease primarily is attributable to lower LIBOR, partially offset by the increase in the
specified spread rates on Primus Financials preferred securities and debt.
Operating expenses were $11.2 million in the third quarter of 2009, compared with $4.3 million
in the third quarter of 2008. The increase in operating expenses was principally a result of a
higher accrual for incentive bonuses, and an increase in professional and legal fees. In the third
quarter of 2008, compensation expense reflected a significant reduction in the accrual for
incentive bonuses.
Net Credit Swap Revenue (Loss)
Net credit swap revenue (loss) was $471.8 million and $(387.7) million for the three months
ended September 30, 2009 and 2008, respectively.
Net credit swap revenue (loss) includes:
|
|
|
Net realized gains (losses) on credit swaps, which include gain (losses) on terminated
credit swaps sold and losses on credit events during the period; and |
|
|
|
Net unrealized gains (losses) on credit swaps. |
39
The following table shows the components of net credit swap revenue (loss) for the three
months ended September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Net premiums earned |
|
$ |
21,885 |
|
|
$ |
24,378 |
|
Net realized gains (losses) on credit swaps |
|
|
(21,500 |
) |
|
|
(84,415 |
) |
Net unrealized gains (losses) on credit swaps |
|
|
471,450 |
|
|
|
(327,646 |
) |
|
|
|
|
|
|
|
Total net credit swap revenue (loss) |
|
$ |
471,835 |
|
|
$ |
(387,683 |
) |
|
|
|
|
|
|
|
Net Premiums Earned Primus Financial
Net premiums earned were $21.9 million and $24.4 million for the three months ended September
30, 2009 and 2008, respectively. Net premiums earned include:
|
|
|
Premium income on single name credit swaps sold; |
|
|
|
Premium income on tranches sold; |
|
|
|
Premium income on CDS on ABS; and |
|
|
|
Net premium income (expense) on credit swaps undertaken to offset credit risk. |
The following table shows the components of net premiums earned for the three months ended
September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Premium income on single name credit swaps sold |
|
$ |
16,613 |
|
|
$ |
18,959 |
|
Premium income on tranches sold |
|
|
5,200 |
|
|
|
5,202 |
|
Premium income on CDS on ABS |
|
|
85 |
|
|
|
262 |
|
Net premium income (expense) on credit swaps
undertaken to offset credit risk |
|
|
(13 |
) |
|
|
(45 |
) |
|
|
|
|
|
|
|
Total net premiums earned |
|
$ |
21,885 |
|
|
$ |
24,378 |
|
|
|
|
|
|
|
|
Premium income on single name credit swaps sold was $16.6 million and $19.0 million (excludes
premiums on credit swaps with LBSF, since the date of LBSFs initial default) during the three
months ended September 30, 2009 and 2008, respectively. The decrease primarily was attributable to
the amortization of Primus Financials credit swap portfolio.
Premium income from tranches sold was $5.2 million and $5.2 million for the three months ended
September 30, 2009 and 2008, respectively.
Premium income on CDS on ABS was $85 thousand and $262 thousand during the three months ended
September 30, 2009 and 2008, respectively.
40
Net Realized Gains (Losses) on Credit Swaps Primus Financial
Net realized gains (losses) for the three months ended September 30, 2009 and 2008 are
summarized in the following table (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Realized gains on single name credit swaps |
|
$ |
|
|
|
$ |
4 |
|
Realized gains (losses) on single name credit swaps |
|
|
|
|
|
|
(84,419 |
) |
Realized losses on terminated single name credit
swaps sold |
|
|
(21,500 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total net realized losses on credit swaps |
|
$ |
(21,500 |
) |
|
$ |
(84,415 |
) |
|
|
|
|
|
|
|
Net realized losses on credit swaps sold were $21.5 million and $84.4 million for the three
months ended September 30, 2009 and 2008, respectively. Realized losses for the three months ended
September 30, 2009 resulted from payments to two counterparties for the credit mitigation
transactions as previously discussed. The realized losses incurred during the three months ended
September 30, 2008 were primarily the result of the credit events that occurred on four single name
Reference Entities in that period.
Net Unrealized Gains (Losses) on Credit Swaps Primus Financial
The unrealized gains (losses) on credit swaps sold for the three months ended September 30,
2009 and 2008 are summarized below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Net unrealized gains (losses) on credit swaps sold |
|
$ |
214,080 |
|
|
$ |
(103,202 |
) |
Net unrealized gains (losses) on tranches sold |
|
|
261,924 |
|
|
|
(226,310 |
) |
Net unrealized gains (losses) on CDS on ABS |
|
|
(3,759 |
) |
|
|
625 |
|
Net unrealized gains (losses) on credit swaps
undertaken to offset credit risk |
|
|
(795 |
) |
|
|
1,241 |
|
|
|
|
|
|
|
|
Total net unrealized gains (losses) on credit swaps |
|
$ |
471,450 |
|
|
$ |
(327,646 |
) |
|
|
|
|
|
|
|
Net unrealized gains (losses) on credit swaps were $471.5 million and $(327.6) million for the
three months ended September 30, 2009 and 2008, respectively. The change in unrealized gains
(losses) on credit swaps reflected the change in the fair value of Primus Financials credit swap
portfolio during these periods. During the three months ended September 30, 2009 and 2008, Primus
Financial recorded nonperformance risk adjustments of $(212.0) million and $346.6 million,
respectively, which is reflected in these periods.
Asset Management and Advisory Fees
We earned $1.3 million and $1.1 million of asset management and advisory fees for the three
months ended September 30, 2009 and 2008, respectively. The increase primarily was attributable to
higher asset management fees as a result of the CypressTree acquisition, which amounted to $0.9
million from the date of acquisition. During 2009, asset management fees were reduced for the
deferral of subordinated fees on certain CLOs during the three months ended September 30, 2009. The
asset management fees have been deferred pending the cure of certain tests within the CLOs.
41
Primus Asset Management acts as collateral manager for CLOs, on behalf of third parties. Under
the terms of the collateral management agreements, Primus Asset Management receives management fees
quarterly for managing the selection, acquisition and disposition of the underlying collateral and
for monitoring the underlying collateral, subject to the terms of the agreement.
In addition, Primus Asset Management manages CSOs, on behalf of third parties. Some of the CSO
asset management contracts also provide for the receipt of contingent performance fees at the
maturity of the contracts, none of which has been earned or accrued at September 30, 2009 or 2008,
respectively.
Interest Income
We earned interest income of $1.2 million and $6.2 million for the three months ended
September 30, 2009 and 2008, respectively. The decrease in interest income is attributable to lower
yields on our investment portfolio and lower average invested balances. The decrease in yields is
attributable to generally lower short-term market rates of interest.
Weighted average yields on our cash, cash equivalents and investments were 0.67% in the three
months ended September 30, 2009, compared with 2.77% for the three months ended September 30, 2008.
The following table presents a comparison of our interest income for the three months ended
September 30, 2009 and 2008, to our total cash, cash equivalents and investments at September 30,
2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Interest income |
|
$ |
1,218 |
|
|
$ |
6,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
568,684 |
|
|
$ |
298,335 |
|
Investments |
|
|
178,779 |
|
|
|
615,472 |
|
|
|
|
|
|
|
|
Total cash, cash equivalents and investments |
|
$ |
747,463 |
|
|
$ |
913,807 |
|
|
|
|
|
|
|
|
Gain on Retirement of Long-Term Debt
During the three months ended September 30, 2009, we purchased and retired approximately $1.2
million in face value of our 7% Senior Notes at a cost of approximately $0.6 million. As a result,
we recorded a net gain of $0.6 million on the retirement of our long-term debt.
Other income (loss)
Other income (loss) includes foreign currency revaluation losses and realized and unrealized
gains or losses on trading account securities. Other income (loss) was $0.5 million and $(140)
thousand during the three months ended September 30, 2009 and 2008, respectively. Other income
during the three months ended September 30, 2009 consisted primarily of unrealized gains on
corporate bonds held by Primus Financial, as a result of the bonds delivered related to
the settlement of the Idearc Inc. credit event in the first quarter of 2009. Other loss during
the three months ended September 30, 2008 consisted of foreign currency losses.
42
We transacted credit swaps denominated in U.S. dollars and euros during the three months ended
September 30, 2009 and 2008. Euro-denominated credit swaps comprised 44% of the notional amount of
our Primus Financial single name credit swaps sold portfolio at September 30, 2009. The majority of
the euro premium receipts are sold as they are received for U.S dollars, and only a small working
cash balance in euros is retained.
Operating Expenses
Our operating expenses were $11.2 million and $4.3 million for the three months ending
September 30, 2009 and 2008, respectively, as summarized in the following table (dollars in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Compensation and employee benefits |
|
$ |
6,418 |
|
|
$ |
1,739 |
|
Professional and legal fees |
|
|
2,253 |
|
|
|
796 |
|
Depreciation and amortization |
|
|
344 |
|
|
|
336 |
|
Technology and data |
|
|
847 |
|
|
|
854 |
|
Other |
|
|
1,352 |
|
|
|
596 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
$ |
11,214 |
|
|
$ |
4,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of full-time employees, at end of period |
|
|
45 |
|
|
|
52 |
|
The largest component of our operating expenses is employee compensation, which includes
salaries, benefits, accrual for incentive bonuses and share-based compensation. Incentive bonus
awards are impacted by our financial performance. Compensation expense for the three months ended
September 30, 2009 increased by approximately $4.7 million over the comparable prior period. The
increase was principally a result of a higher accrual for incentive bonuses. In the third quarter
of 2008, compensation expense reflected a significant reduction in the accrual for incentive
bonuses. Our accrued cash incentive compensation expense was $2.6 million for the three months
ended September 30, 2009, compared with an accrued expense of $(1.8) million for the corresponding
prior period. Share-based compensation expense was approximately $1.2 million and $0.9 million for
the three months ended September 30, 2009 and 2008, respectively.
Professional and legal fees expense includes audit and tax advisor fees, legal costs,
consulting fees, recruitment fees and director and officer insurance expense. The increase in
professional fees primarily is attributable to higher director and officer insurance expense, legal
and consulting fees, which related to the CypressTree acquisition and credit mitigation
transactions and advisory fees for potential business expansion activities.
Depreciation and amortization expense decreased primarily as a result of reduced capitalized
software development costs and certain assets becoming fully depreciated. The decrease in
technology and data expense primarily was attributable to reduced technology services.
43
Other operating expenses include rent, bank fees, ratings agency fees, brokerage expense,
travel and entertainment, exchange fees and other administrative expenses. The increase in other
primarily was a result of rent related costs associated with office lease.
Interest Expense and Preferred Distributions
Primus Financials perpetual preferred securities and subordinated deferrable interest notes
have been issued in the auction rate market. The turmoil in the auction rate market that began in
August 2007 has continued thus far during 2009. As a result, Primus Financials perpetual preferred
securities and subordinated deferrable interest notes were set at the contractually specified rates
over LIBOR. These specified rates are subject to increase if the credit ratings on these securities
are downgraded. During 2008, as a result of downgrades on these securities, the spread rates
increased to, and during 2009 have remained at, the maximum rates specified in the respective
security agreements. At September 30, 2009, Primus Financials perpetual preferred securities and
subordinated deferrable interest notes were accruing interest at an all in rate of 3.24% and 3.40%,
respectively.
For the three months ended September 30, 2009 and 2008, we recorded $2.0 million and $4.0
million of interest expense, respectively. Interest expense decreased primarily as a result of
lower LIBOR during the periods and our debt buyback, partly offset by the increase in the specified
spread rates on Primus Financials debt.
Interest expense includes the interest expense on our 7% Senior Notes and the associated
interest rate swap. In February 2007, we entered into an interest rate swap agreement with a major
financial institution that effectively converted a notional amount of $75 million of our 7% Senior
Notes to floating rate debt based on the three-month LIBOR plus a fixed spread of 0.96%. The
decline in LIBOR had the effect of reducing the net interest expense on these Notes. The average
interest rate was 3.24% and 4.89% for the three months ended September 30, 2009 and 2008,
respectively.
Primus Financial also made net distributions of $0.7 million and $1.4 million during the three
months ended September 30, 2009 and 2008, respectively, on its preferred securities. The decrease
in net distributions primarily was a result of lower LIBOR, partially offset by the maximum spread
rates set on the preferred securities during 2008. The average interest rate on these securities
was 3.07% and 5.59% for the three months ended September 30, 2009 and 2008, respectively.
Income Taxes
Provision for income taxes was $5 thousand and $12 thousand for the three months ended
September 30, 2009 and 2008, respectively. Primus Guaranty had a net deferred tax asset, fully
offset by a valuation allowance, of $11.4 million and $9.8 million as of September 30, 2009 and
December 31, 2008, respectively. The change in the deferred tax asset and valuation allowance
resulted primarily from Primus Asset Managements estimated net operating loss and share-based
compensation expense. The Company believes that the income of only Primus Asset Management and its
subsidiaries, is likely to be subject to U.S. federal and local income taxes. However, were Primus
(Bermuda), Ltd. (Primus Bermuda) to be subject to income tax, at a combined U.S. federal, New
York State and New York City income tax rate of 46%, on its GAAP income or loss, then its income
tax expense (benefit), excluding interest and penalties, would have been approximately $209.0
million and $(178.9) million for the three months ended September 30, 2009 and 2008, respectively.
These figures assume that Primus Financial is not
deemed to be making distributions to Primus Bermuda; such distributions would subject Primus
Bermuda to an additional U.S. federal branch profits tax.
44
Nine Months Ended September 30, 2009 Compared With Nine Months Ended September 30, 2008
Overview of Financial Results
GAAP net income available to common shares for the nine months of 2009 was $1.2 billion,
primarily attributable to mark-to-market unrealized gains of $1.1 billion on Primus Financials
credit swap portfolio during the nine months of 2009. GAAP net (loss) available to common shares
for the nine months of 2008 was $(797.7) million, primarily attributable to mark-to-market
unrealized losses of $(769.8) million on Primus Financials credit swap portfolio during the nine
months of 2008.
Net credit swap premiums earned were $66.6 million in the first nine months of 2009, compared
with $78.9 million in the same period of 2008. The decrease in net premiums primarily is
attributable to the amortization of Primus Financials credit swap portfolio. Our operating
expenses were $28.0 million in the nine months ended September 30, 2009, compared with $24.1
million in the nine months ended September 30, 2008. The increase in operating expenses was
principally a result of a higher accrual for incentive bonuses, and an increase in professional and
legal fees. In 2008, compensation reflects a significant reduction in the accrual for incentive
bonuses.
Net Credit Swap Revenue (Loss)
Consolidated net credit swap revenue (loss) was $1.2 billion and $(780.3) million for the nine
months ended September 30, 2009 and 2008, respectively.
The following table shows the Companys consolidated net credit swap revenue (loss), which was
generated primarily by Primus Financial, for the nine months ended September 30, 2009 and 2008 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Primus Financial |
|
$ |
1,154,599 |
|
|
$ |
(781,020 |
) |
PRS Trading/Harrier |
|
|
|
|
|
|
712 |
|
|
|
|
|
|
|
|
Total consolidated net credit swap revenue (loss) |
|
$ |
1,154,599 |
|
|
$ |
(780,308 |
) |
|
|
|
|
|
|
|
During the nine months ended September 30, 2008, net credit swap revenue for Harrier primarily
consisted of realized gains on the terminations of its remaining credit swap positions outstanding
at December 31, 2007.
45
Net credit swap revenue (loss) for Primus Financial is discussed below.
Net Credit Swap Revenue (Loss) Primus Financial
Net credit swap revenue (loss) was $1.2 billion and $(781.0) million for the nine months ended
September 30, 2009 and 2008, respectively.
Net credit swap revenue (loss) includes:
|
|
|
Net realized gains (losses) on credit swaps, which include gain (losses) on terminated
credit swaps sold and losses on credit events during the period; and |
|
|
|
Net unrealized gains (losses) on credit swaps. |
The following table shows the components of net credit swap revenue (loss) for the nine months
ended September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Net premiums earned |
|
$ |
66,588 |
|
|
$ |
78,912 |
|
Net realized gains (losses) on credit swaps |
|
|
(58,953 |
) |
|
|
(90,162 |
) |
Net unrealized gains (losses) on credit swaps |
|
|
1,146,964 |
|
|
|
(769,770 |
) |
|
|
|
|
|
|
|
Total net credit swap revenue (loss) |
|
$ |
1,154,599 |
|
|
$ |
(781,020 |
) |
|
|
|
|
|
|
|
Net Premiums Earned Primus Financial
Net premiums earned were $66.6 million and $78.9 million for the nine months ended September
30, 2009 and 2008, respectively. Net premiums earned include:
|
|
|
Premium income on single name credit swaps sold; |
|
|
|
Premium income on tranches sold; |
|
|
|
Premium income on CDS on ABS; and |
|
|
|
Net premium income (expense) on credit swaps undertaken to offset credit risk. |
The following table shows the components of net premiums earned for the nine months ended
September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Premium income on single name credit swaps sold |
|
$ |
50,830 |
|
|
$ |
62,652 |
|
Premium income on tranches sold |
|
|
15,431 |
|
|
|
15,472 |
|
Premium income on CDS on ABS |
|
|
316 |
|
|
|
815 |
|
Net premium income (expense) on credit swaps
undertaken to offset credit risk |
|
|
11 |
|
|
|
(27 |
) |
|
|
|
|
|
|
|
Total net premiums earned |
|
$ |
66,588 |
|
|
$ |
78,912 |
|
|
|
|
|
|
|
|
46
Premium income on single name credit swaps sold was $50.8 million and $62.7 million (excludes
premiums on credit swaps with LBSF, since the date of LBSFs initial default) during the nine
months ended September 30, 2009 and 2008, respectively. The decrease primarily was attributable to
the amortization of Primus Financials credit swap portfolio.
Premium income from tranches sold was $15.4 million and $15.5 million for the nine months
ended September 30, 2009 and 2008, respectively.
Premium income on CDS on ABS was $316 thousand and $815 thousand during the nine months ended
September 30, 2009 and 2008, respectively.
Net Realized Gains (Losses) on Credit Swaps Primus Financial
Net realized gains (losses) for the nine months ended September 30, 2009 and 2008 are
summarized in the following table (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Realized gains on terminated single name credit
swaps sold |
|
$ |
|
|
|
$ |
28 |
|
Realized gains on single name credit swaps |
|
|
25 |
|
|
|
|
|
Realized gains (losses) on single name credit swaps |
|
|
(30,764 |
) |
|
|
(84,420 |
) |
Realized gains (losses) on CDS on ABS |
|
|
(27,628 |
) |
|
|
(4,875 |
) |
Realized gains (losses) on terminated single name
credit swaps sold |
|
|
|
|
|
|
(900 |
) |
Net realized gains (losses) on terminated credit
swaps undertaken to offset credit risk |
|
|
(586 |
) |
|
|
5 |
|
|
|
|
|
|
|
|
Total net realized losses on credit swaps |
|
$ |
(58,953 |
) |
|
$ |
(90,162 |
) |
|
|
|
|
|
|
|
Net realized losses on credit swaps sold were $59.0 million and $90.2 million for the nine
months ended September 30, 2009 and 2008, respectively. Realized losses on single name credit swaps
for the nine months ended September 30, 2009 primarily resulted from payments to two counterparties
for the credit mitigation transactions previously discussed and $9.9 million related to a credit
event on a single name Reference Entity, Idearc Inc., with a notional amount of $10 million. Total
realized losses on the CDS on ABS portfolio was $27.6 million during the nine months ended
September 30, 2009, which consisted of $23.7 million related to Physical Settlement, principal
write-downs and other realized losses of $3.9 million related to the early termination of a CDS on
ABS transaction. The realized losses incurred during the nine months ended September 30, 2008 were
primarily the result of credit events incurred during the third quarter of 2008.
47
Net Unrealized Gains (Losses) on Credit Swaps Primus Financial
The unrealized gains (losses) on credit swaps sold for the nine months ended September 30,
2009 and 2008 are summarized in the following table (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Net unrealized gains (losses) on credit swaps sold |
|
$ |
530,763 |
|
|
$ |
(368,590 |
) |
Net unrealized gains (losses) on tranches sold |
|
|
596,448 |
|
|
|
(395,299 |
) |
Net unrealized gains (losses) on CDS on ABS |
|
|
21,296 |
|
|
|
(7,876 |
) |
Net unrealized gains (losses) on credit swaps
undertaken to offset credit risk |
|
|
(1,543 |
) |
|
|
1,995 |
|
|
|
|
|
|
|
|
Total net unrealized gains (losses) on credit swaps |
|
$ |
1,146,964 |
|
|
$ |
(769,770 |
) |
|
|
|
|
|
|
|
Net unrealized gains (losses) on credit swaps were $1.1 billion and $(769.8) million for the
nine months ended September 30, 2009 and 2008, respectively. The change in unrealized gains
(losses) on credit swaps reflected the change in the fair value of Primus Financials credit swap
portfolio during these periods. During the nine months ended September 30, 2009, unrealized losses
were reduced, in part, as a result of the termination and settlement of credit swaps which had
suffered credit events, as previously discussed under net realized gains (losses). During the nine
months ended September 30, 2009 and 2008, Primus Financial recorded nonperformance risk adjustments
of $(969.9) million and $716.0 million, respectively, which is reflected in these periods.
Asset Management and Advisory Fees
We earned $2.1 million and $3.3 million of asset management and advisory fees for the nine
months ended September 30, 2009 and 2008, respectively. The decrease primarily was attributable to
lower asset management fees as a result of the deferral of subordinated fees on the CLOs, partially
offset by the additional management fees of $0.9 million from the CypressTree acquisition during
the nine months ended September 30, 2009. The asset management fees have been deferred pending the
cure of certain tests within the CLOs.
Primus Asset Management acts as collateral manager for CLOs, on behalf of third parties. Under
the terms of the collateral management agreements, Primus Asset Management receives management fees
quarterly for managing the selection, acquisition and disposition of the underlying collateral and
for monitoring the underlying collateral, subject to the terms of the agreement.
In addition, Primus Asset Management manages CSOs, on behalf of third parties. Some of the CSO
asset management contracts also provide for the receipt of contingent performance fees at the
maturity of the contracts, none of which has been earned or accrued at September 30, 2009 or 2008,
respectively.
Interest Income
We earned interest income of $4.7 million and $21.7 million for the nine months ended
September 30, 2009 and 2008, respectively. The decrease in interest income is attributable to
lower yields on our investment portfolio and lower average invested balances. The decrease in
yields is attributable to generally lower short-term market rates of interest.
48
Weighted average yields on our cash, cash equivalents and investments were 0.85% in the nine
months ended September 30, 2009 compared with 3.30% for the nine months ended September 30, 2008.
The following table presents a comparison of our interest income for the nine months ended
September 30, 2009 and 2008, to our total cash, cash equivalents and investments at September 30,
2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Interest income |
|
$ |
4,716 |
|
|
$ |
21,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
568,684 |
|
|
$ |
298,335 |
|
Investments |
|
|
178,779 |
|
|
|
615,472 |
|
|
|
|
|
|
|
|
Total cash, cash equivalents and investments |
|
$ |
747,463 |
|
|
$ |
913,807 |
|
|
|
|
|
|
|
|
Gain on Retirement of Long-Term Debt
During the nine months ended September 30, 2009, in aggregate, we recorded a net gain of $39.6
million on the retirement of long-term debt.
During the nine months ended September 30, 2009, we purchased and retired approximately $15.1
million in face value of our 7% Senior Notes at a cost of approximately $6.4 million. As a result,
we recorded a net gain of $8.3 million on the retirement of our long-term debt.
During the second quarter of 2009, Primus Financial purchased in the aggregate, approximately
$44.6 million in face value of its subordinated deferrable notes at a cost of approximately $12.7
million. The transactions resulted in a net realized gain of $31.3 million on retirement of
long-term debt.
Impairment Losses on Available-for-Sale Investments
During the nine months ended September 30, 2009, we recorded impairment losses of $761
thousand on our CLO investments. This was the result of reduced estimated future cash flows from
increased defaults and downgrades in the credit ratings of the underlying collateral loans and the
level of subordination of our CLO investments.
Other income (loss)
Other income (loss) includes foreign currency revaluation losses and realized and unrealized
gains or losses on trading account securities. Other income (loss) was $3.0 million and $(267)
thousand during the nine months ended September 30, 2009 and 2008, respectively. Other income
during the nine months ended September 30, 2009 consisted primarily of realized gains on the sale
of corporate bonds by Primus Financial, as a result of the bonds delivered related to the
settlement of a credit event involving Kaupthing Bank hf during the fourth quarter of 2008.
Other loss during the nine months ended September 30, 2008 consisted of foreign currency
losses.
49
We transacted credit swaps denominated in U.S. dollars and euros during the nine months ended
September 30, 2009 and 2008. Euro-denominated credit swaps comprised 44% of the notional amount of
our Primus Financial single name credit swaps sold portfolio at September 30, 2009. The majority of
the euro premium receipts are sold as they are received for U.S. dollars, and only a small working
cash balance in euros is retained.
Operating Expenses
Our operating expenses were $28.0 million and $24.1 million for the nine months ending
September 30, 2009 and 2008, respectively, as summarized in the following table (dollars in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
Compensation and employee benefits |
|
$ |
15,699 |
|
|
$ |
13,894 |
|
Professional and legal fees |
|
|
5,631 |
|
|
|
3,100 |
|
Depreciation and amortization |
|
|
853 |
|
|
|
999 |
|
Technology and data |
|
|
2,397 |
|
|
|
2,865 |
|
Other |
|
|
3,398 |
|
|
|
3,219 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
$ |
27,978 |
|
|
$ |
24,077 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of full-time employees, at end of period |
|
|
45 |
|
|
|
52 |
|
The largest component of our operating expenses is employee compensation, which includes
salaries, benefits, accrual for incentive bonuses and share-based compensation. Incentive bonus
awards are affected by our financial performance. Compensation expense for the nine months ended
September 30, 2009 increased by approximately $1.8 million over the comparable prior period. The
increase primarily was the result of a higher accrual for performance based incentives and employee
severance costs of approximately $1.0 million. Our accrued cash incentive compensation expense was
$4.4 million for the nine months ended September 30, 2009, compared with an accrued expense of $2.9
million for the corresponding prior period. Share-based compensation expense was approximately $3.3
million and $3.5 million for the nine months ended September 30, 2009 and 2008, respectively.
Professional and legal fees expense includes audit and tax advisor fees, legal costs,
consulting fees, recruitment fees and director and officer insurance expense. The increase in
professional fees primarily is attributable to higher director and officer insurance expense and
legal and consulting fees, which related to the CypressTree acquisition and credit mitigation
transactions and advisory fees for potential business expansion activities.
Depreciation and amortization expense decreased primarily as a result of reduced capitalized
software development costs and certain assets becoming fully depreciated. The decrease in
technology and data expense primarily was attributable to reduced technology services.
50
Other operating expenses include rent, bank fees, ratings agency fees, brokerage expense,
travel and entertainment, exchange fees and other administrative expenses. The increase in other
expenses primarily was a result of rent-related costs associated with office lease.
Interest Expense and Preferred Distributions
Primus Financials perpetual preferred securities and subordinated deferrable interest notes
have been issued in the auction rate market. The turmoil in the auction rate market that began in
August 2007 has continued thus far during 2009. As a result, Primus Financials perpetual preferred
securities and subordinated deferrable interest notes were set at the contractually specified rates
over LIBOR. These specified rates are subject to increase if the credit ratings on these securities
are downgraded. During 2008, as a result of downgrades on these securities, the spread rates
increased to, and during 2009 have remained at the maximum rates specified in the respective
security agreements. At September 30, 2009, Primus Financials perpetual preferred securities and
subordinated deferrable interest notes were accruing interest at an all in rate of 3.24% and 3.40%,
respectively. The subordinated deferrable interest notes mature in June 2021 and July 2034.
For the nine months ended September 30, 2009 and 2008, we recorded $7.1 million and $12.8
million of interest expense, respectively. Interest expense decreased primarily as a result of
lower LIBOR during the periods and our debt buyback, partly offset by the increase in the specified
spread rates on Primus Financials debt.
Interest expense includes the interest expense on our 7% Senior Notes and the associated
interest rate swap. In February 2007, we entered into an interest rate swap agreement with a major
financial institution that effectively converted a notional amount of $75 million of our 7% Senior
Notes, to floating rate debt based on the three-month LIBOR plus a fixed spread of 0.96%. The
decline in LIBOR had the effect of reducing the net interest expense on these Notes. The average
interest rate was 3.47% and 5.27% for the nine months ended September 30, 2009 and 2008,
respectively.
Primus Financial also made net distributions of $2.7 million and $5.1 million during the nine
months ended September 30, 2009 and 2008, respectively, on its preferred securities. The decrease
in net distributions primarily was a result of lower LIBOR, partially offset by the maximum spread
rates set on the preferred securities during 2008. The average interest rate on these securities
was 3.76% and 6.86% for the nine months ended September 30, 2009 and 2008, respectively.
51
Income Taxes
Provision for income taxes was $152 thousand and $61 thousand for the nine months ended
September 30, 2009 and 2008, respectively. Primus Guaranty had a net deferred tax asset, fully
offset by a valuation allowance, of $11.4 million and $9.8 million as of September 30, 2009 and
December 31, 2008, respectively. The change in the deferred tax asset and valuation allowance
resulted primarily from Primus Asset Managements estimated net operating loss and share-based
compensation expense. The Company believes that the income of only Primus Asset Management and its
subsidiaries, is likely to be subject to U.S. federal and local income taxes. However, were Primus
Bermuda to be subject to income tax, at a combined U.S. federal, New York State and New York City
income tax rate of 46%, on its GAAP income or loss, then its income tax expense or (benefit),
excluding interest and penalties, would have been approximately $534.0 million and $(363.3) million
for the nine months ended September 30, 2009 and 2008, respectively. These figures assume that
Primus Financial is not deemed to be making distributions to Primus Bermuda; such distributions
would subject Primus Bermuda to an additional U.S. federal branch profits tax.
Income Taxes
Primus Guaranty, Primus Bermuda and Primus Financial are not expected to be engaged in the
active conduct of a trade or business in the United States and as a result are not expected to be
subject to U.S. federal, state or local income tax. Primus Asset Management is a United States
domiciled corporation and is subject to U.S. federal, state and local income tax on its income,
including on fees received from Primus Financial. CypressTree is a United States domiciled limited
liability company and is subject to U.S. federal and state income tax. Primus Re may be subject to
U.S. federal, state or local income tax, or Primus Asset Management may be required to include all
or part of Primus Res income in calculating its liability for U.S. federal, state or local income
tax, depending on the manner in which Primus Re conducts its business and the tax elections it
makes. The maximum combined rate of U.S. federal, state and local income tax that could apply to
Primus Financial or Primus Bermuda, were they found to be engaged in a U.S. business in New York
City and subject to income tax, is approximately 46% (not including U.S. federal branch profits tax
that would be imposed on Primus Bermuda were Primus Financial deemed to be making distributions to
Primus Bermuda). Primus Guaranty and certain of its subsidiaries are currently undergoing U.S.
federal tax audits; however, no audit has yet been completed. For U.S. federal income tax purposes,
Primus Guaranty, Primus Bermuda and Primus Bermudas investments in the subordinated notes of
Primus CLO I, Ltd. and Primus CLO II, Ltd., respectively, are likely to be treated as passive
foreign investment companies (PFICs).
The credit mitigation transaction referred to previously may have an effect on the computation
of PFIC income in that the recognition of credit swap premium income for tax purposes may be
accelerated as a result of the early termination of credit swaps.
52
Non-GAAP Financial Measures Economic Results
In addition to the results of operations presented in accordance with GAAP, our management and
our board of directors use certain non-GAAP financial measures called Economic Results. We
believe that our Economic Results provide information useful to investors in understanding our
underlying operational performance and business trends. In addition, Economic Results are useful to
investors as they are used by management and our board of directors in establishing
performance-based incentives. Economic Results is an accrual based measure of our financial
performance, which in our view, better reflects our long-term buy and hold strategy in our credit
protection business. However, Economic Results is not a measurement of financial performance or
liquidity under GAAP; therefore, these non-GAAP financial measures should not be considered as an
alternative or substitute for GAAP.
We define Economic Results as GAAP net income (loss) available to common shares adjusted for
the following:
|
|
|
Unrealized gains (losses) on credit swaps sold by Primus Financial are excluded from
GAAP net income (loss) available to common shares; |
|
|
|
Realized gains from early termination of credit swaps sold by Primus Financial are
excluded from GAAP net income (loss) available to common shares; |
|
|
|
Realized gains from early termination of credit swaps sold by Primus Financial are
amortized over the period that would have been the remaining life of the credit swap, and
that amortization is added to GAAP net income (loss) available to common shares; and |
|
|
|
Provision for CDS on ABS credit events; and |
|
|
|
Reduction in provision for CDS on ABS credit events upon termination of credit swaps. |
We exclude unrealized gains (losses) on credit swaps sold because quarterly changes in the
fair value of the credit swap portfolio do not necessarily cause Primus Financial to take any
specific actions relative to any Reference Entity or group of Reference Entities. We manage the
Primus Financial portfolio based on our assessment of credit fundamentals with a general strategy
of holding credit swaps to maturity. At maturity, the mark-to-market values would revert to zero,
to the extent no realized gains or losses had occurred. Additionally, changes in the fair value of
the credit swap portfolio have no impact on our liquidity, as Primus Financial does not provide
counterparties with collateral. We exclude realized gains on credit swaps sold because our
strategy is focused on generation of premium income as opposed to trading gains and losses,
although we amortize these realized gains over the original remaining life of the terminated
contracts. We make provisions for estimated costs of CDS on ABS credit events in the period in
which the event occurs. Provisions are adjusted to reflect known settlement amounts in the period
in which the settlement occurs. We reduce the provision for CDS on ABS when the settlement of the
credit event occurs.
53
The following table presents a reconciliation of our Economic Results (non-GAAP measures) to
GAAP for the three and nine months ended September 30, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) available to common
shares |
|
$ |
461,543 |
|
|
$ |
(390,219 |
) |
|
$ |
1,165,279 |
|
|
$ |
(797,694 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Change in unrealized fair value of
credit swaps sold (gain) loss by Primus
Financial |
|
|
(471,450 |
) |
|
|
327,646 |
|
|
|
(1,146,964 |
) |
|
|
769,770 |
|
Less: Realized gains from early
termination of credit swaps sold by Primus
Financial |
|
|
|
|
|
|
(4 |
) |
|
|
|
|
|
|
(28 |
) |
Add: Amortization of realized gains from
the early termination of credit swap sold by
Primus Financial |
|
|
339 |
|
|
|
466 |
|
|
|
1,100 |
|
|
|
1,746 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Provision for CDS on ABS credit
events |
|
|
|
|
|
|
|
|
|
|
(15,242 |
) |
|
|
(189 |
) |
Add: Reduction in provision for CDS on ABS
credit events upon termination of credit swaps |
|
|
|
|
|
|
|
|
|
|
27,628 |
|
|
|
4,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Economic Results |
|
$ |
(9,568 |
) |
|
$ |
(62,111 |
) |
|
$ |
31,801 |
|
|
$ |
(21,520 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Economic Results earnings per diluted share |
|
$ |
(0.23 |
) |
|
$ |
(1.37 |
) |
|
$ |
0.77 |
|
|
$ |
(0.48 |
) |
Economic Results weighted average common
shares outstanding GAAP diluted |
|
|
41,414 |
|
|
|
45,230 |
|
|
|
41,238 |
|
|
|
45,187 |
|
Economic earnings per diluted share is calculated by dividing net economic results by the
weighted average number of common shares adjusted for the potential issuance of common shares
(dilutive securities).
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements (as such term is defined in Item 303 of
Regulation S-K) that are reasonably likely to have a current material effect on our financial
condition, changes in financial condition, revenues or expenses, results of operations, liquidity,
capital expenditures or capital resources through December 31, 2009.
However, we are currently evaluating the requirements of a new accounting standard, and based
on this new accounting standard, the adoption may have a significant impact on our condensed
consolidated financial statements as we may be required to consolidate certain CLOs that are not
currently consolidated under the current accounting standards. This new accounting standard will be
effective for us on January 1, 2010.
54
Contractual Obligations
The following table summarizes our contractual obligations at September 30, 2009 and the
effect that those obligations are expected to have on our liquidity and cash flows in future
periods (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment due by period |
|
|
|
|
|
|
|
Less than |
|
|
|
|
|
|
|
|
|
|
More than |
|
|
|
Total |
|
|
1 year |
|
|
13 years |
|
|
35 years |
|
|
5 years |
|
Property leases |
|
$ |
10,179 |
|
|
$ |
1,832 |
|
|
$ |
3,677 |
|
|
$ |
2,358 |
|
|
$ |
2,312 |
|
7% Senior Notes |
|
|
94,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,613 |
|
Interest on 7% Senior Notes (a)
|
|
|
173,248 |
|
|
|
2,410 |
|
|
|
8,093 |
|
|
|
13,428 |
|
|
|
149,317 |
|
Subordinated deferrable interest
notes |
|
|
155,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
155,400 |
|
Interest on subordinated
deferrable interest notes (b) |
|
|
82,373 |
|
|
|
5,362 |
|
|
|
10,739 |
|
|
|
10,724 |
|
|
|
55,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
515,813 |
|
|
$ |
9,604 |
|
|
$ |
22,509 |
|
|
$ |
26,510 |
|
|
$ |
457,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Net interest payments on the outstanding 7% Senior Notes at September 30, 2009 are
adjusted by the interest rate swap agreement, which converts a portion of the interest payment on
the 7% Senior Notes from a fixed to a floating basis, as previously discussed. Future payments of
interest on the interest rate swap will be determined by future LIBOR rates, to which a
predetermined contractual rate is added. For the purpose of this table, estimated future LIBOR
rates were based on the last rate set during the third quarter of 2009. The counterparty has the
right to terminate the interest rate swap agreement in 2011, and for the purpose of this table, the
interest rate swap is assumed to be terminated at that date. |
|
(b) |
|
Future payments for interest on our subordinated deferrable interest notes will be determined
by future LIBOR rates, to which a predetermined contractual spread is added, as previously
discussed. For the purpose of this table, estimated future LIBOR rates were based on the last rate
set during the third quarter of 2009. |
Property leases: At September 30, 2009, Primus Financial leased approximately 17,500 square
feet of office space at 360 Madison Avenue, New York, New York, at a fixed yearly rental (subject
to certain escalations specified in the lease). In 2006, Primus Financial amended the original
lease to extend its term to 2016 and added approximately 5,500 square feet of additional space. In
the third quarter of 2009, Primus Financial has subleased some of its New York office space. In
addition, in 2006, we leased approximately 2,900 square feet of office space in London under a
lease that expires in 2012. As a result of the CypressTree acquisition, we occupy approximately
13,800 square feet of office space in Boston, Massachusetts, under a lease that expires in 2012.
There are no material restrictions imposed by our lease agreements and the leases are categorized
as operating leases.
We have no other material long-term contractual obligations.
Liquidity and Capital Resources
Capital Strategy
Our consolidated cash, cash equivalents and investments were $747.5 million and $763.8 million
as of September 30, 2009 and December 31, 2008, respectively. Since our inception, we have raised
both debt and equity capital and have contributed capital to our operating subsidiaries. We are a
holding company with no direct operations of our own, and as such, we are largely dependent upon
the ability of our operating subsidiaries to generate cash to service our debt obligations and
provide for our working capital needs.
55
Since inception of our buyback program in October 2008, we have been able to purchase and
retire approximately $30.4 million in face value of our original offering of $125 million, 7%
Senior Notes at a cost of approximately $11.5 million. At September 30, 2009, the outstanding
balance of our 7% Senior Notes was $94.6 million.
Primus Financials capital resources are available to support counterparty claims to the
extent there is a defined credit event on a Reference Entity in its portfolio. Primus Financial
does not provide collateral to its counterparties. Counterparties have no right to demand capital
from Primus Financial resulting from changes in fair value on its credit swap portfolio. At
September 30, 2009 and December 31, 2008, Primus Financial had cash, cash equivalents and
investments of $690.5 million and $687.3 million, respectively, which management believes is
sufficient to operate its credit swap business in amortization. Primus Financial will continue to
collect quarterly premium payments from its counterparties on outstanding credit swap contracts. At
September 30, 2009, the average remaining tenor on the credit swap portfolio was 2.51 years and the
total future premium receipts on Primus Financials credit swap portfolio was approximately $200
million (assuming all credit swaps in the portfolio run to full maturity).
Primus Financial receives cash from the receipt of credit swap premiums, realized gains from
the early termination of credit swaps and interest income earned on its investment portfolio and
capital raising activities. Cash is used to pay operating and administrative expenses, premiums on
credit swaps purchased, realized losses from the early termination of credit swaps, settlement of
amounts for credit events, interest on debt and preferred share distributions.
During the second quarter of 2009, Primus Financial purchased in the aggregate, approximately
$44.6 million in face value of its subordinated deferrable notes at a cost of approximately $12.7
million. At September 30, 2009, the total outstanding balance of deferrable interest notes was
$155.4 million.
In addition, during the second quarter of 2009, Primus Financial purchased $5.5 million in
face value of its preferred securities at a cost of $0.9 million.
Cash Flows
Cash flows from operating activities Net cash provided by (used in) operating activities
was $(7.1) million and $63.6 million for the nine months ended September 30, 2009 and 2008,
respectively. The change primarily was attributable to realized losses on credit swaps related to
credit mitigation transactions and credit events and lower premium income on a reduced credit swap
portfolio during the first nine months of 2009 compared with the first nine months of 2008.
Cash flows from investing activities Net cash provided by (used in) investing activities
was $321.9 million and $(2.4) million for the nine months ended September 30, 2009 and 2008,
respectively. The increase primarily was attributable to the maturity of our
available-for-sale-investments during the first nine months of 2009 compared with the first nine
months of 2008.
Cash flows from financing activities Net cash used in financing activities was $28.2
million and $5.3 million for the nine months ended September 30, 2009 and 2008, respectively. The
increase primarily was attributable to our purchases of our common shares and our purchase and
retirement of long-term debt.
With our current capital resources and anticipated future credit swap premium receipts,
interest income and other income, we believe we have sufficient liquidity to pay our operating
expenses and debt service obligations and that Primus Financial has sufficient liquidity to meet
its
debt service obligations and preferred distributions, in each case over at least the next
twelve months.
56
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of
the safe harbor provisions of U.S. Private Securities Litigation Reform Act of 1995 with respect to
our future financial or business performance, strategies or expectations. Forward-looking
statements are subject to numerous assumptions, risks and uncertainties, which change over time.
All statements, other than statements of historical facts, included in this document regarding our
strategy, future operations, future financial position, future revenues, projected costs,
prospects, plans and objectives of management are forward-looking statements. The words
anticipate, believe, estimate, expect, intend, may, plan, potential, project,
opportunity, seek, will, would and similar expressions are intended to identify
forward-looking statements, although not all forward-looking statements contain these identifying
words. We may not actually achieve the plans, intentions or expectations disclosed in our
forward-looking statements and you should not place undue reliance on our forward-looking
statements. Actual results or events could differ materially from the plans, intentions and
expectations disclosed in the forward-looking statements we make and future results could differ
materially from historical performance. Our forward-looking statements do not reflect the potential
impact of any future acquisitions, mergers, dispositions, joint ventures or investments we may
make. Forward-looking statements speak only as of the date they are made, and we do not assume any
obligation to, and do not undertake to, update any forward-looking statements. The following are
some of the factors that could affect financial performance or could cause actual results to differ
materially from estimates contained in or underlying the Companys forward-looking statements:
|
|
|
fluctuations in the economic, credit, interest rate or foreign
currency environment in the United States and abroad; |
|
|
|
|
the level of activity within the national and international credit markets; |
|
|
|
|
the level of activity in the leveraged buyout and private equity markets; |
|
|
|
|
competitive conditions and pricing levels; |
|
|
|
|
change in rating agency requirements or methodology; |
|
|
|
|
counterparty limits and risk; |
|
|
|
|
legislative and regulatory developments; |
|
|
|
|
technological developments; |
|
|
|
|
changes in tax laws; |
|
|
|
|
changes in international or national political or economic conditions,
including any terrorist attacks; |
|
|
|
|
successful implementation of our 2009 Business Outlook and Strategy
and our ability to effectively integrate CypressTree acquisition and
manage its CLOs and other products; and |
|
|
|
|
uncertainties that have not been identified at this time. |
57
|
|
|
Item 3. |
|
Quantitative and Qualitative Disclosures about Market Risk |
Market risk represents the potential for gains or losses that may result from changes in the
value of a financial instrument as a consequence of changes in market conditions. Our primary
market risk is changes in market credit swap premium levels, which increase or decrease the fair
value of the credit swap portfolio. Market credit swap premium levels change as a result of
specific events or news related to a Reference Entity, such as a change in a credit rating by any
of the rating agencies. Additionally, market credit swap premium levels can vary as a result of
changes in market sentiment. As a general matter, given Primus Financials strategy of holding
credit swaps sold until maturity, we do not seek to manage our overall exposure to market credit
swap premium levels, and we expect fluctuations in the fair value of the credit swap portfolio as a
result of these changes. As of September 30, 2009, each ten basis point increase or decrease in
market credit swap premiums would decrease or increase the fair value of the credit swap portfolio
by approximately $75.6 million.
We face other market risks, which are likely to have a lesser impact upon our net income
available to common shares than those associated with market credit swap premium level risk. These
other risks include interest rate risk associated with market interest rate movements. These
movements may affect the value of the credit swap portfolio as our pricing model includes an
interest rate component, which is used to discount future expected cash flows. Interest rate
movements may also affect the carrying value of and yield on our investments. The Primus Financial
Perpetual Preferred Shares pays distributions that are based upon the auction rate preferred
market. A difference between the rates we pay in the auction rate preferred market and the interest
rates we receive on our investments may result in an additional cost to our company. Assuming that
auction results with respect to the Primus Financial Perpetual Preferred Shares reflect prevailing
short-term interest rates, each 25 basis point increase or decrease in the level of those rates
would increase or decrease Primus Financials annual distribution cost by approximately $236,500
for its perpetual preferred securities. In addition, interest rate movements may increase or
decrease the interest expense we incur on Primus Financials $155.4 million of subordinated
deferrable interest notes at September 30, 2009. A 25 basis point increase in the level of those
rates would increase Primus Financials interest expense by $388,500 annually.
In February 2007, we entered into an interest rate swap agreement with a major financial
institution that effectively converted a notional amount of $75 million of our 7% Senior Notes, to
floating rate debt based on three-month LIBOR plus a fixed spread of 0.96%. Assuming a 25 basis
point increase or decrease in three-month LIBOR, our interest expense would increase or decrease by
$187,500 annually.
58
|
|
|
Item 4. |
|
Controls and Procedures |
The Company has carried out an evaluation, under the supervision and with the participation of
the companys management, including the Chief Executive Officer and Chief Financial Officer, of the
effectiveness of disclosure controls and procedures pursuant to rules 13a-15 and 15-15d promulgated
under the Securities Exchange Act of 1934 as of the end of the period covered by this report. Based
on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the
disclosure controls and procedures are effective to provide reasonable assurance that all material
information relating to the Company required to be filed in this report have been made known to
them in a timely fashion. There have been no changes in internal control over financial reporting
that occurred during the most recent fiscal quarter that have materially affected, or are
reasonably likely to affect, internal control over financial reporting.
The Companys management, including the Chief Executive Officer and the Chief Financial
Officer, does not expect that the Companys disclosure controls or its internal controls can
prevent all errors and all fraud. Further, the design of a control system must reflect the fact
that there are resource constraints, and the benefits of controls must be considered relative to
their costs. As a result of the inherent limitations in all control systems, no evaluation of
controls can provide absolute assurance that all control issues and instances of fraud, if any,
within the Company have been detected. These inherent limitations include the realities that
judgments in decision-making are faulty, and that breakdowns can occur because of simple error or
mistake. As a result of the inherent limitations in a cost-effective control system, misstatements
due to error or fraud may occur and not be detected. Accordingly, the Companys disclosure controls
and procedures are designed to provide reasonable, not absolute, assurance that the disclosure
controls and procedures are met.
59
Part II. Other Information
|
|
|
Item 1. |
|
Legal Proceedings |
In the ordinary course of operating our business, we may encounter litigation from time to
time. However, as of September 30, 2009, we are not party to nor are we currently aware of any
material pending or overtly threatened litigation.
There have not been any material changes from the risk factors previously disclosed in our
Annual Report on Form 10-K for the year ended December 31, 2008.
|
|
|
Item 2. |
|
Unregistered Sales of Equity Securities and Use of Proceeds |
Issuer Purchases of Equity Securities
The following table provides information about our purchases of our common shares during the
third quarter ended September 30, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
|
Approximate Dollar |
|
|
|
Total |
|
|
|
|
|
|
Shares Purchased |
|
|
Value of Shares that |
|
|
|
Number of |
|
|
Average |
|
|
as Part of Publicly |
|
|
May Yet Be Purchased |
|
|
|
Shares |
|
|
Price Paid |
|
|
Announced Plans |
|
|
under the Plans or |
|
Period |
|
Purchased |
|
|
per Share |
|
|
or Programs |
|
|
Programs (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 1 31 |
|
|
336,524 |
|
|
$ |
2.47 |
|
|
|
336,524 |
|
|
$ |
19,140,073 |
|
August 1 31 |
|
|
352,244 |
|
|
$ |
3.61 |
|
|
|
352,244 |
|
|
$ |
17,868,472 |
|
September 1 30 |
|
|
261,830 |
|
|
$ |
4.07 |
|
|
|
261,830 |
|
|
$ |
16,802,824 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
950,598 |
|
|
$ |
3.33 |
|
|
|
950,598 |
|
|
|
|
|
|
|
|
(a) |
|
On October 8, 2008, our board of directors authorized the implementation of a buyback
program for the purchase of our common shares and/or the 7% Senior Notes in the aggregate up to
$25.0 million. The amounts in this column do not reflect the cost of approximately $11.5 million
for purchases of our 7% Senior Notes, since inception of our buyback program through the quarter
ended September 30, 2009. |
Exhibits:
|
|
|
|
|
|
12 |
|
|
Ratio of Earnings to Combined Fixed Charges and Preferred Share Dividend Requirements |
|
|
|
|
|
|
31.1 |
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of
2002 |
|
|
|
|
|
|
31.2 |
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of
2002 |
|
|
|
|
|
|
32 |
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C.
Section 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002 |
60
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused
this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
PRIMUS GUARANTY, LTD.
|
|
|
/s/ Richard Claiden
|
|
|
Richard Claiden |
|
|
Chief Financial and Operating Officer
(Duly Authorized Officer and Principal Financial Officer) |
|
Date: November 6, 2009
61