
| 10-Q | | FORTRESS INVESTMENT GROUP LLC filed this Form 10-Q on 05/15/07 | | | << Previous Page | Next Page >> | |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
 |
 |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2007
or
 |
 |
|
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: 001-33294
Fortress Investment Group LLC
(Exact name of registrant as specified in its charter)

 |
 |
 |
 |
| Delaware |
 |
 |
20-5837959 |
(State or other jurisdiction of
incorporation or organization) |
 |
 |
(I.R.S. Employer
Identification No.) |
 |

 |
 |
 |
 |
| 1345 Avenue of the Americas, New York, NY |
 |
 |
10105 |
| (Address of principal executive offices) |
 |
 |
(Zip Code) |
 |

 |
 |
 |
 |
 |
 |
 |
| |
 |
 |
(212) 798-6100 |
 |
 |
|
| |
 |
 |
________________________________________ |
 |
 |
|
| |
 |
 |
(Registrant’s telephone number, including area code) |
 |
 |
|
| |
 |
 |
________________________________________ |
 |
 |
|
| |
 |
 |
(Former name, former address and former fiscal year, if changed since last report) |
 |
 |
|
 |
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 No ![[ ]](http://ccbn.10kwizard.com/cgi/image?quest=1&rid=12&ipage=4935210&doc=6)
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of ‘‘accelerated filer and large accelerated filer’’ in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer Accelerated filer Non-accelerated filer ![[X]](http://ccbn.10kwizard.com/cgi/image?quest=1&rid=12&ipage=4935210&doc=7)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No ![[X]](http://ccbn.10kwizard.com/cgi/image?quest=1&rid=12&ipage=4935210&doc=7)
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the last practicable date.
Class A Shares: 94,597,646 outstanding as of May 11, 2007.
Class B Shares: 312,071,550 outstanding as of May 11, 2007.
FORTRESS INVESTMENT GROUP LLC
FORM 10-Q
INDEX

 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| |
 |
 |
|
 |
 |
Page |
| PART I. FINANCIAL INFORMATION |
 |
 |
 |
 |
|
 |
| Item 1. |
 |
 |
Financial Statements |
 |
 |
 |
 |
|
 |
| |
 |
 |
Consolidated Balance Sheet as of March 31, 2007 (unaudited) and Combined Balance Sheet as of December 31, 2006 |
 |
 |
 |
 |
1 |
 |
| |
 |
 |
The following statements are presented on a combined basis prior to the date of Fortress’s reorganization (Note 1) on January 17, 2007 and consolidated thereafter: |
 |
 |
 |
 |
|
 |
| |
 |
 |
Income Statements (unaudited) for the three months ended March 31, 2007 and 2006 |
 |
 |
 |
 |
2 |
 |
| |
 |
 |
Statement of Members’ and Shareholders’ Equity (unaudited) for the three months ended March 31, 2007 |
 |
 |
 |
 |
3 |
 |
| |
 |
 |
Statements of Cash Flows (unaudited) for the three months ended March 31, 2007 and 2006 |
 |
 |
 |
 |
4 |
 |
| |
 |
 |
Notes to Consolidated and Combined Financial Statements (unaudited) |
 |
 |
 |
 |
5 |
 |
| Item 2. |
 |
 |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
 |
 |
 |
 |
40 |
 |
| Item 3. |
 |
 |
Quantitative and Qualitative Disclosures About Market Risk |
 |
 |
 |
 |
72 |
 |
| Item 4. |
 |
 |
Controls and Procedures |
 |
 |
 |
 |
75 |
 |
| PART II. OTHER INFORMATION |
 |
 |
 |
 |
|
 |
| Item 1. |
 |
 |
Legal Proceedings |
 |
 |
 |
 |
76 |
 |
| Item 1A. |
 |
 |
Risk Factors |
 |
 |
 |
 |
77 |
 |
| Item 2. |
 |
 |
Unregistered Sales of Equity Securities and Use of Proceeds |
 |
 |
 |
 |
102 |
 |
| Item 3. |
 |
 |
Defaults upon Senior Securities |
 |
 |
 |
 |
102 |
 |
| Item 4. |
 |
 |
Submission of Matters to a Vote of Security Holders |
 |
 |
 |
 |
102 |
 |
| Item 5. |
 |
 |
Other Information |
 |
 |
 |
 |
102 |
 |
| Item 6. |
 |
 |
Exhibits |
 |
 |
 |
 |
103 |
 |
| |
 |
 |
SIGNATURES |
 |
 |
 |
 |
106 |
 |
 |
Table of Contents
DEFINED TERMS
As used in this Quarterly Report on Form 10-Q, unless the context otherwise requires:
‘‘Assets Under Management,’’ or ‘‘AUM,’’ refers to the assets we manage, including capital we have the right to call from our investors pursuant to their capital commitments to various funds. Our AUM equals the sum of:
 |
 |
 |
|
(i) |
the net asset value, or ‘‘NAV,’’ of our private equity funds and hedge funds plus the capital that we are entitled to call from investors pursuant to the terms of their capital commitments to those funds; |
 |
 |
 |
|
(ii) |
the NAV of managed accounts; and |
 |
 |
 |
|
(iii) |
the market capitalization of the common stock of each of our publicly traded alternative investment vehicles, which we refer to as our ‘‘Castles’’. |
We earn management fees pursuant to management agreements on a basis which varies from Fortress Fund to Fortress Fund (e.g., any of ‘‘net asset value’’, ‘‘capital commitments’’, ‘‘invested equity’’ or ‘‘gross equity,’’ each as defined in the applicable management agreement, may form the basis for a management fee calculation). Our calculation of AUM may differ from the calculations of other asset managers and, as a result, this measure may not be comparable to similar measures presented by other asset managers. Our AUM measure includes, for instance, assets under management for which we charge either no or nominal fees, generally related to our principal investments in funds as well as investments in funds by our principals, directors and employees. Our definition of AUM is not based on any definition of assets under management contained in our operating agreement or in any of our Fortress Fund management agreements.
‘‘Fortress,’’ ‘‘we,’’ ‘‘us,’’ ‘‘our,’’ and the ‘‘company’’ refer, (i) following the consummation of the reorganization and the Nomura transaction, collectively, to Fortress Investment Group LLC and its subsidiaries, including the Fortress Operating Group and all of its subsidiaries, and, (ii) prior to the consummation of the reorganization and the Nomura transaction on January 17, 2007, to the Fortress Operating Group and all of its subsidiaries, in each case not including funds that, prior to March 31, 2007, were consolidated funds, except with respect to our historical financial statements and discussion thereof unless otherwise specified. Effective March 31, 2007, all of our previously consolidated funds were deconsolidated. The financial statements contained herein represent consolidated financial statements of Fortress Investment Group LLC subsequent to the reorganization and combined financial statements of Fortress Operating Group, considered the predecessor, prior to the reorganization. See Part I, Item 1, ‘‘Financial Statements.’’
‘‘Fortress Funds’’ and ‘‘our funds’’ refers to the private investment funds and alternative asset companies that are managed by the Fortress Operating Group.
‘‘Fortress Operating Group’’ refers to the combined entities, which were wholly-owned by the Principals prior to the Nomura transaction and in each of which Fortress Investment Group LLC acquired an indirect controlling interest upon completion of the Nomura transaction (described below).
‘‘principals’’ refers to Peter Briger, Wesley Edens, Robert Kauffman, Randal Nardone and Michael Novogratz, collectively, who prior to the completion of our initial public offering and the Nomura transaction directly owned 100% of the Fortress Operating Group units and following completion of our initial public offering and the Nomura transaction own approximately 76.7% of the Fortress Operating Group units and all of the Class B shares, representing approximately 76.7% of the total combined voting power of all of our outstanding Class A and Class B shares.
Table of Contents
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
Some of the statements under Part I, Item 2, ‘‘Management’s Discussion and Analysis of Financial Condition and Results of Operations,’’ Part I, Item 3, ‘‘Quantitative and Qualitative Disclosures About Market Risk,’’ Part II, Item 1A, ‘‘Risk Factors,’’ and elsewhere in this Quarterly Report on Form 10-Q may contain forward-looking statements which reflect our current views with respect to, among other things, future events and financial performance. Readers can identify these forward-looking statements by the use of forward-looking words such as ‘‘outlook,’’ ‘‘believes,’’ ‘‘expects,’’ ‘‘potential,’’ ‘‘continues,’’ ‘‘may,’’ ‘‘will,’’ ‘‘should,’’ ‘‘seeks,’’ ‘‘approximately,’’ ‘‘predicts,’’ ‘‘intends,’’ ‘‘plans,’’ ‘‘estimates,’’ ‘‘anticipates’’ or the negative version of those words or other comparable words. Any forward-looking statements contained in this report are based upon the historical performance of us and our subsidiaries and on our current plans, estimates and expectations. The inclusion of this forward-looking information should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to our operations, financial results, financial condition, business prospects, growth strategy and liquidity. If one or more of these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, our actual results may vary materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this report. We do not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
FORTRESS INVESTMENT GROUP LLC
(PRIOR TO JANUARY 17, 2007, FORTRESS OPERATING GROUP – NOTE 1)
CONSOLIDATED AND COMBINED BALANCE SHEETS
(dollars in thousands, except share data)

 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| |
 |
 |
March 31,
2007 |
 |
 |
December 31,
2006 |
| |
 |
 |
(Unaudited) |
 |
 |
|
| Assets |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Cash and cash equivalents |
 |
 |
 |
$ |
352,509 |
 |
 |
 |
 |
$ |
61,120 |
 |
| Cash held at consolidated subsidiaries and restricted cash |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
564,085 |
 |
| Due from affiliates |
 |
 |
 |
 |
137,833 |
 |
 |
 |
 |
 |
635,748 |
 |
| Receivables from brokers and counterparties |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
109,463 |
 |
| Investment company holdings, at fair value |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Loans and securities |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
6,874,748 |
 |
| Investments in affiliates |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
14,985,578 |
 |
| Derivatives |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
84,270 |
 |
| Other investments |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Loans and securities |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
317 |
 |
| Equity method investees |
 |
 |
 |
 |
620,434 |
 |
 |
 |
 |
 |
37,250 |
 |
| Options in affiliates |
 |
 |
 |
 |
136,915 |
 |
 |
 |
 |
 |
139,266 |
 |
| Deferred tax asset |
 |
 |
 |
 |
477,568 |
 |
 |
 |
 |
 |
2,808 |
 |
| Other assets |
 |
 |
 |
 |
54,123 |
 |
 |
 |
 |
 |
187,920 |
 |
| |
 |
 |
 |
$ |
1,779,382 |
 |
 |
 |
 |
$ |
23,682,573 |
 |
| Liabilities and Shareholders’ Equity Liabilities |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Due to affiliates |
 |
 |
 |
$ |
404,132 |
 |
 |
 |
 |
$ |
15,112 |
 |
| Due to brokers and counterparties |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
187,495 |
 |
| Accrued compensation and benefits |
 |
 |
 |
 |
96,884 |
 |
 |
 |
 |
 |
159,931 |
 |
| Other liabilities |
 |
 |
 |
 |
97,848 |
 |
 |
 |
 |
 |
152,604 |
 |
| Deferred incentive income |
 |
 |
 |
 |
225,797 |
 |
 |
 |
 |
 |
1,648,782 |
 |
| Securities sold not yet purchased, at fair value |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
97,717 |
 |
| Derivative liabilities, at fair value |
 |
 |
 |
 |
2,125 |
 |
 |
 |
 |
 |
123,907 |
 |
| Investment company debt obligations payable |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
2,619,456 |
 |
| Other debt obligations payable |
 |
 |
 |
 |
352,153 |
 |
 |
 |
 |
 |
687,153 |
 |
| |
 |
 |
 |
 |
1,178,939 |
 |
 |
 |
 |
 |
5,692,157 |
 |
| Commitments and Contingencies |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Principals’ and Others’ Interests in Equity of Consolidated Subsidiaries |
 |
 |
 |
 |
419,324 |
 |
 |
 |
 |
 |
17,868,895 |
 |
| Shareholders’ Equity |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Class A shares, no par value, 1,000,000,000 shares authorized, 94,597,646 shares issued and outstanding |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
| Class B shares, no par value, 750,000,000 shares authorized, 312,071,550 shares issued and outstanding |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
| Paid-in capital |
 |
 |
 |
 |
252,323 |
 |
 |
 |
 |
 |
— |
 |
| Retained earnings (accumulated deficit) |
 |
 |
 |
 |
(71,254 |
)
|
 |
 |
 |
 |
— |
 |
| Fortress Operating Group members’ equity |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
119,561 |
 |
| Accumulated other comprehensive income |
 |
 |
 |
 |
50 |
 |
 |
 |
 |
 |
1,960 |
 |
| |
 |
 |
 |
 |
181,119 |
 |
 |
 |
 |
 |
121,521 |
 |
| |
 |
 |
 |
$ |
1,779,382 |
 |
 |
 |
 |
$ |
23,682,573 |
 |
 |
See notes to consolidated financial statements
1
Table of Contents
FORTRESS INVESTMENT GROUP LLC
(PRIOR TO JANUARY 17, 2007, FORTRESS OPERATING GROUP – NOTE 1)
CONSOLIDATED AND COMBINED INCOME STATEMENTS (Unaudited)
(dollars in thousands, except share data)

 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| |
 |
 |
Three Months Ended March 31, |
| |
 |
 |
2007 |
 |
 |
2006 |
| Revenues |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Management fees from affiliates |
 |
 |
 |
$ |
43,287 |
 |
 |
 |
 |
$ |
44,976 |
 |
| Incentive income from affiliates |
 |
 |
 |
 |
44,229 |
 |
 |
 |
 |
 |
59,982 |
 |
| Other revenues |
 |
 |
 |
 |
19,784 |
 |
 |
 |
 |
 |
16,398 |
 |
| Interest and dividend income – investment company holdings |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Interest income |
 |
 |
 |
 |
243,713 |
 |
 |
 |
 |
 |
168,009 |
 |
| Interest income from controlled affiliate investments |
 |
 |
 |
 |
4,707 |
 |
 |
 |
 |
 |
14,157 |
 |
| Dividend income |
 |
 |
 |
 |
7,436 |
 |
 |
 |
 |
 |
3,256 |
 |
| Dividend income from controlled affiliate investments |
 |
 |
 |
 |
53,174 |
 |
 |
 |
 |
 |
63,253 |
 |
| |
 |
 |
 |
 |
416,330 |
 |
 |
 |
 |
 |
370,031 |
 |
| Expenses |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Interest expense |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Investment company holdings |
 |
 |
 |
 |
132,620 |
 |
 |
 |
 |
 |
118,248 |
 |
| Other |
 |
 |
 |
 |
12,019 |
 |
 |
 |
 |
 |
6,857 |
 |
| Compensation and benefits |
 |
 |
 |
 |
355,791 |
 |
 |
 |
 |
 |
83,445 |
 |
| General, administrative and other |
 |
 |
 |
 |
39,305 |
 |
 |
 |
 |
 |
23,271 |
 |
| Depreciation and amortization |
 |
 |
 |
 |
2,009 |
 |
 |
 |
 |
 |
1,566 |
 |
| |
 |
 |
 |
 |
541,744 |
 |
 |
 |
 |
 |
233,387 |
 |
| Other Income |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Gains (losses) from investments |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Investment company holdings |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Net realized gains |
 |
 |
 |
 |
86,264 |
 |
 |
 |
 |
 |
50,637 |
 |
| Net realized gains from controlled affiliate investments |
 |
 |
 |
 |
715,024 |
 |
 |
 |
 |
 |
20,757 |
 |
| Net unrealized gains (losses) |
 |
 |
 |
 |
(19,928 |
)
|
 |
 |
 |
 |
(49,702 |
)
|
| Net unrealized gains (losses) from controlled affiliate investments |
 |
 |
 |
 |
(1,428,837 |
)
|
 |
 |
 |
 |
870,393 |
 |
| Other investments |
 |
 |
 |
 |
|
 |
 |
 |
 |
 |
|
 |
| Net realized gains |
 |
 |
 |
 |
1,789 |
 |
 |
 |
 |
 |
1,040 |
 |
| Net realized gains from affiliate investments |
 |
 |
 |
 |
136,041 |
 |
 |
 |
 |
 |
— |
 |
| Net unrealized gains (losses) |
 |
 |
 |
 |
(280 |
)
|
 |
 |
 |
 |
(549 |
)
|
| Net unrealized gains (losses) from affiliate investments |
 |
 |
 |
 |
(130,828 |
)
|
 |
 |
 |
 |
81,386 |
 |
| Earnings from equity method investees |
 |
 |
 |
 |
195 |
 |
 |
 |
 |
 |
1,896 |
 |
| |
 |
 |
 |
 |
(640,560 |
)
|
 |
 |
 |
 |
975,858 |
 |
Income (Loss) Before Deferred Incentive Income, Principals’ and Others’
Interests in Income of Consolidated Subsidiaries and Income Taxes |
 |
 |
 |
 |
(765,974 |
)
|
 |
 |
 |
 |
1,112,502 |
 |
| Deferred incentive income |
 |
 |
 |
 |
307,034 |
 |
 |
 |
 |
 |
(151,706 |
)
|
| Principals’ and others’ interests in loss (income) of consolidated subsidiaries |
 |
 |
 |
 |
535,530 |
 |
 |
 |
 |
 |
(825,372 |
)
|
| Income Before Income Taxes |
 |
 |
 |
 |
76,590 |
 |
 |
 |
 |
 |
135,424 |
 |
| Income tax expense |
 |
 |
 |
 |
(14,447 |
)
|
 |
 |
 |
 |
(5,144 |
)
|
| Net Income (Loss) |
 |
 |
 |
$ |
62,143 |
 |
 |
 |
 |
$ |
130,280 |
 |
| Dividends declared per Class A share |
 |
 |
 |
$ |
0.1674 |
 |
 |
 |
 |
 |
|
 |
| Earnings Per Unit – Fortress Operating Group |
 |
 |
January 1 through
January 16 |
 |
 |
 |
 |
|
 |
| Net income per Fortress Operating Group unit |
 |
 |
 |
$ |
0.36 |
 |
 |
 |
 |
$ |
0.35 |
 |
| Weighted average number of Fortress Operating Group units outstanding |
 |
 |
 |
 |
367,143,000 |
 |
 |
 |
 |
 |
367,143,000 |
 |
| Earnings Per Class A share – Fortress Investment Group |
 |
 |
January 17 through
March 31 |
 |
 |
 |
 |
|
 |
| Net income (loss) per Class A share, basic |
 |
 |
 |
$ |
(0.87 |
)
|
 |
 |
 |
 |
|
 |
| Net income (loss) per Class A share, diluted |
 |
 |
 |
$ |
(0.87 |
)
|
 |
 |
 |
 |
|
 |
| Weighted average number of Class A shares outstanding, basic |
 |
 |
 |
 |
82,256,078 |
 |
 |
 |
 |
 |
|
 |
| Weighted average number of Class A shares outstanding, diluted |
 |
 |
 |
 |
82,256,078 |
 |
 |
 |
 |
 |
|
 |
 |
See notes to consolidated financial statements
2
FORTRESS INVESTMENT GROUP LLC
(PRIOR TO JANUARY 17, 2007, FORTRESS OPERATING GROUP – NOTE 1)
CONSOLIDATED AND COMBINED STATEMENT OF MEMBERS’ AND SHAREHOLDERS’ EQUITY (Unaudited)
FOR THE THREE MONTHS ENDED MARCH 31, 2007
(dollars in thousands)

 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| |
 |
 |
Class A
Shares |
 |
 |
Class B
Shares |
 |
 |
Paid-In
Capital |
 |
 |
Retained
Earnings
(Accumulated
Deficit)
(Subsequent to
January 16,
2007) |
 |
 |
Fortress
Operating
Group
Members’
Equity
(Prior to
January 17,
2007) |
 |
 |
Accumulated
Other
Comprehensive
Income |
 |
 |
Total
Shareholders’/
Members’
Equity |
Fortress Operating Group Members’ equity –
December 31, 2006 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
$ |
— |
 |
 |
 |
 |
$ |
— |
 |
 |
 |
 |
$ |
119,561 |
 |
 |
 |
 |
$ |
1,960 |
 |
 |
 |
 |
$ |
121,521 |
 |
| Distributions declared by Fortress Operating Group prior to January 17, 2007 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
(415,876 |
)
|
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
(415,876 |
)
|
| Reorganization and issuance of shares to Nomura |
 |
 |
 |
 |
55,071,450 |
 |
 |
 |
 |
 |
312,071,550 |
 |
 |
 |
 |
 |
888,000 |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
888,000 |
 |
| Dilution impact of Nomura transaction |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
(912,437 |
)
|
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
162,918 |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
(749,519 |
)
|
| Dividends declared after January 16, 2007 but prior to initial public offering |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
(2,474 |
)
|
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
(2,474 |
)
|
| Initial public offering of Class A shares |
 |
 |
 |
 |
39,428,900 |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
652,669 |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
652,669 |
 |
| Dilution impact of initial public offering |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
(490,648 |
)
|
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
(490,648 |
)
|
Deferred tax effects resulting from acquisition of Fortress
Operating Group units |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
89,026 |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
89,026 |
 |
| Director restricted share grant |
 |
 |
 |
 |
97,296 |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
84 |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
— |
 |
 |
 |
 |
 |
84 |
 |
| Dividends declared subsequent to initial public offering |
 |
 |
 |
 |
— |
| |
|