×

Medley Management Inc. Announces Fourth Quarter and Full Year 2014 Results and Declares $0.20 Per Share Dividend

  • Total assets under management increased to $3.7 billion, a 61% increase year over year
  • Fee earning assets under management increased to $3.1 billion, a 52% increase year over year
  • Core Net Income Per Share increased to $0.79 for the year ending December 31, 2014, a 76% increase year over year
  • Core Net Income Per Share was $0.21 for the three months ended December 31, 2014
  • U.S. GAAP net income attributable to Medley Management Inc. for the three months ended December 31, 2014 was $1.3 million
  • Declared $0.20 per share dividend for Q1 2015 payable on May 6, 2015

NEW YORK, March 30, 2015 (GLOBE NEWSWIRE) -- Medley Management Inc. (the "Company," "Medley," "we," and "our") (NYSE:MDLY) today reported its financial results for its fourth quarter and year ended December 31, 2014. As Medley was not a public company during the complete reporting period, the financial results reported herein reflect those of our operating subsidiaries, Medley LLC and Medley GP Holdings LLC and their consolidated subsidiaries prior to our initial public offering ("IPO") and the related reorganization.

"We are pleased with our growth in assets under management and earnings during 2014," commented Seth Taube, Chief Executive Officer of Medley. "We remain focused on the expansion of our underlying credit businesses and continue to evaluate new opportunities for providing yield solutions to retail and institutional investors."

Standalone Results of Operations for the Year Ended December 31, 2014

Management fees increased by 42%, or $19.4 million, to $65.8 million for the year ended December 31, 2014 as compared to $46.4 million for the same period in 2013. Performance fee revenue and other income and fees increased by 26% or $3.4 million to $16.7 million for the year ended December 31, 2014 as compared to $13.3 million for the same period in 2013. Total revenues increased by 38% or $22.8 million to $82.5 million for the year ended December 31, 2014 as compared to $59.7 million for the same period in 2013. The growth in total revenues was due in part to a 52% increase in year over year fee earning AUM for the year ended December 31, 2014.

Total expenses increased by 5%, or $1.5 million to $35.1 million for the year ended December 31, 2014, compared to $33.6 million for the same period in 2013. The increase was due primarily to a $6.6 million increase of compensation benefits and $3.7 million of other company costs associated with our growth and operating as a new public company partially offset by a decrease of $8.7 million in performance fee compensation.

Total other expense, net increased by 282%, or $5.0 million to $6.7 million for the year ended December 31, 2014, compared to $1.8 million for the same period in 2013. The increase was due primarily to a $4.0 million increase in interest expense.

Pre-Tax Core Net Income increased by 76%, or $18.1 million to $42.0 million for the year ended December 31, 2014, compared to $23.9 million for the same period in 2013. Core Net Income Per Share increased by 76% to $0.79 per share for the year ended December 31, 2014, compared to $0.45 per share for the same period in 2013.

Core EBITDA increased by 87%, or $22.3 million, to $48.0 million for the year ended December 31, 2014, compared to $25.7 million for the same period in 2013.

Standalone Results of Operations for the Three Months Ended December 31, 2014

Management fees increased by 51%, or $6.1 million, to $18.2 million for the three months ended December 31, 2014 as compared to $12.1 million for the same period in 2013. This increase was offset by a decrease in performance fee revenue and other income and fees to ($1.9) million for the three months ended December 31, 2014 compared to $7.1 million for the same period in 2013. Total revenues decreased by 15% or $2.8 million to $16.4 million for the three months ended December 31, 2014 as compared to $19.2 million for the same period in 2013.

Total expenses decreased by 39%, or $3.2, million to $5.0 million for the three months ended December 31, 2014 compared to $8.3 million for the same period in 2013. The decrease is due in part to reversals in performance fee compensation of $3.8 million for the three months ended December 31, 2014, partially offset by an increase in compensation benefits costs of $1.7 million due to higher headcount.

Total other expense, net increased by $1.9 million to $2.3 million for the three months ended December 31, 2014 compared to $0.4 million for the same period in 2013. The increase is due primarily to a $1.7 million increase in interest expense.

Pre-Tax Core Net Income increased by 6.5%, or $0.7 million, to $11.1 million for the three months ended December 31, 2014 as compared to $10.4 million for the same period in 2013. Core Net Income Per Share increased by 5% to $0.21 per share for the three months ended December 31, 2014, compared to $0.20 per share in the comparable period in 2013.

Core EBITDA increased by 23%, or $2.5 million to $13.4 million for the three months ended December 31, 2014 compared to $10.9 million for the same period in 2013.

Key Performance Indicators:

Three Months Ended
December 31,
(unaudited)

Year Ended
December 31,
2014 2013 2014 2013
(Amounts in thousands, except AUM, share and per share data)
Consolidated Financial Data:
Net income attributable to Medley Management Inc. and non-controlling interests in Medley LLC $ 9,268 $ 10,276 $ 37,750 $ 23,637
Standalone Data:
Pre-Tax Core Net Income (1) $ 11,111 $ 10,430 $ 42,036 $ 23,907
Core Net Income (1) 11,024 10,197 40,882 23,206
Core EBITDA (2) 13,363 10,904 47,957 25,662
Core Net Income Per Share (3) $ 0.21 $ 0.20 $ 0.79 $ 0.45
Core Net Income Margin (4) 38.6% 33.3% 29.2% 22.8%
Pro-Forma Weighted Average Shares Outstanding (5) 30,511,366 30,484,722 30,491,417 30,484,722
Other Data (at period end, in millions):
AUM $ 3,682 $ 2,283 $ 3,682 $ 2,283
Fee Earning AUM 3,058 2,006 3,058 2,006
(1) Pre-Tax Core Net Income is calculated as Core Net Income before income taxes. Core Net Income reflects standalone net income attributable to Medley Management Inc. and non-controlling interests in Medley LLC adjusted to exclude reimbursable expenses associated with the launch of funds, certain one-time severance costs and stock-based compensation associated with restricted stock units that were granted in connection with our IPO. In addition, Core Net Income includes the pro-forma adjustment to reflect guaranteed payments to Medley LLC members as compensation expense, that, prior to our reorganization and IPO, were recorded as distributions from members' capital. Please refer to the reconciliation of Core Net Income to Net income attributable to Medley Management Inc. and non-controlling interests in Medley LLC in Appendix B for additional details.
(2) Core EBITDA is calculated as Core Net Income before interest expense, income taxes and depreciation. Please refer to the reconciliation of Core EBITDA to Net income attributable to Medley Management Inc. and non-controlling interests in Medley LLC in Appendix B for additional details.
(3) Core Net Income Per Share is calculated as Core Net Income, adjusted for the income tax effect of assuming that all of our pre-tax earnings are subject to federal, state and local corporate income taxes, divided by Pro-Forma Weighted Average Shares Outstanding (as defined below). Please refer to the calculation of Core Net Income Per Share in Appendix B for additional details.
(4) Core Net Income Margin equals Core Net Income Per Share divided by total standalone revenue per share for the respective period presented.
(5) The calculation of Pro-Forma Weighted Average Shares Outstanding assumes that the following transactions had occurred at the beginning of each period presented: (1) the issuance of 6,000,000 Class A common shares in connection with our IPO (2) conversion by the pre-IPO holders of 23,333,333 Medley LLC units for 23,333,333 Class A shares and (3) the grant of 1,151,389 restricted stock units in connection with our IPO, adjusted for actual forfeitures and additional grants during the period.

Fee Earning AUM

The table below presents the quarter to date roll forward of our total fee earning AUM:

% of AUM
Permanent
Capital
Vehicles
Long-dated
Private Funds
and SMAs


Total
Permanent
Capital
Vehicles
Long-dated
Private Funds
and SMAs
(Dollars in millions)
Ending balance, September 30, 2014 $ 1,967 $1,069 $ 3,036 65% 35%
Commitments 136 212 348
Capital reduction -- (253) (253)
Distributions (31) (10) (41)
Change in fund value (25) (7) (32)
Ending balance, December 31, 2014 $ 2,047 $1,011 $ 3,058 67% 33%

Total fee earning AUM increased by 1%, or $22 million to $3.1 billion at December 31, 2014 compared to September 30, 2014. The permanent capital vehicles' share of fee earning AUM increased to 67% at December 31, 2014 compared to 65% at September 30, 2014.

The table below presents the year to date roll forward of our total fee earning AUM:

% of AUM
Permanent
Capital
Vehicles
Long-dated
Private Funds
and SMAs


Total
Permanent
Capital
Vehicles
Long-dated
Private Funds
and SMAs
(Dollars in millions)
Ending balance, December 31, 2013 $ 1,072 $ 934 $ 2,006 53% 47%
Commitments 1,036 439 1,475
Capital reduction -- (253) (253)
Distributions (107) (49) (156)
Change in fund value 46 (60) (14)
Ending balance, December 31, 2014 $ 2,047 $1,011 $ 3,058 67% 33%

Total fee earning AUM increased by 52%, or $1.1 billion to $3.1 billion at December 31, 2014 compared to December 31, 2013. The permanent capital vehicles' share of fee earning AUM increased to 67% at December 31, 2014 compared to 53% over the same period at December 31, 2013.

Dividend Declaration

On March 29, 2015, the Company's board of directors declared a quarterly dividend of $0.20 per share of Class A common stock, for the first quarter 2015, payable on May 6, 2015, to shareholders of record of the Company's Class A common stock as of the close of business on April 23, 2015.

Conference Call and Webcast Information

We will host an earnings conference call and audio webcast at 10:00 a.m. (Eastern Time) on Tuesday March 31, 2014 to discuss our fourth quarter and full year 2014 financial results.

All interested parties may participate in the conference call and audio webcast by dialing (866) 318-8611 approximately 5-10 minutes prior to the call, international callers should dial (617) 399-5130. Participants should reference Medley Management Inc. and the participant passcode of 58500292 when prompted. Following the call you may access a replay of the event via audio webcast. This conference call will be broadcast live over the Internet and can be accessed by all interested parties through the Company's website, http://www.mdly.com. To listen to the live call, please go to the Company's website at least 15 minutes prior to the start of the call to register and download any necessary audio software. For those who are not able to listen to the live broadcast, a replay will be available shortly after the call on the Company's website.

About Medley Management Inc.

Medley Management Inc. is an asset management firm offering yield solutions to retail and institutional investors through Medley LLC and several registered investment advisors. Medley's national direct origination franchise, with over 80 people, is a premier provider of capital to the middle market in the U.S. As of December 31, 2014, Medley had in excess of $3.7 billion of assets under management in business development companies, Medley Capital Corporation (NYSE:MCC), the Sierra Income Corporation, and private investment vehicles. Over the past 13 years, we have invested in excess of $5.1 billion to help over 280 companies grow across 35 industries in North America. For additional information, please visit Medley Management Inc. at www.mdly.com.

Forward-Looking Statements

Statements included herein may contain "forward-looking statements." Statements other than statements of historical facts included in this press release may constitute forward-looking statements and are not guarantees of future performance or results and involve a number of assumptions, risks and uncertainties, which change over time. Actual results may differ materially from those anticipated in any forward-looking statements as a result of a number of factors, including those described from time to time in filings by the Company with the Securities and Exchange Commission, including those described under the section "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2014. Except as required by law, the Company undertakes no duty to update any forward-looking statement made herein. All forward-looking statements made herein speak only as of the date of this press release.

This press release does not constitute an offer for any Medley fund.

Available Information

Medley Management Inc.'s filings with the Securities and Exchange Commission, press releases, earnings releases and other financial information are available at www.mdly.com.

Contact

Sam Anderson
212.759.0777

Exhibit A. Standalone Statements of Operations for Medley Management Inc. (Prior to September 29, 2014, Medley LLC and Medley GP Holdings LLC)

Three Months Ended
December 31,
(unaudited)

Year Ended
December 31,
2014 2013 2014 2013
(Amounts in thousands)
Revenues
Management fees $ 18,249 $ 12,109 $ 65,765 $ 46,424
Performance fees (3,587) 5,410 7,884 8,236
Other revenues and fees 1,688 1,664 8,871 5,011
Total revenues 16,350 19,183 82,520 59,671
Expenses
Compensation and benefits 5,312 3,650 20,322 13,712
Performance fee compensation (3,780) 993 (1,543) 7,192
General, administrative and other expenses 3,491 3,621 16,312 12,655
Total expenses 5,023 8,264 35,091 33,559
Other income (expense)
Dividend income 221 221 886 886
Interest expense (2,140) (396) (5,520) (1,479)
Other expenses, net (390) (232) (2,097) (1,168)
Total other expense, net (2,309) (407) (6,731) (1,761)
Income before income taxes $ 9,018 $ 10,512 $ 40,698 $ 24,351
Provision for income taxes (11) 236 1,015 714
Net income 9,029 10,276 39,683 23,637
Net income attributable to non-controlling interests in consolidated subsidiaries (239) -- 1,933 --
Net income attributable to Medley Management Inc. and non-controlling interests in Medley LLC $ 9,268 $ 10,276 $ 37,750 $ 23,637

Exhibit B. Reconciliation of Core Net Income and Core EBITDA (Standalone) to Net income attributable to Medley Management Inc. and non-controlling interests in Medley LLC

Three Months Ended
December 31,
(unaudited)

Year Ended
December 31,
2014 2013 2014 2013
(Amounts in thousands)
Net income attributable to Medley Management Inc. and non-controlling interests in Medley LLC $ 9,268 $ 10,276 $ 37,750 $ 23,637
Reimbursable fund startup expenses (1) 1,008 1,222 5,599 3,825
Severance expense (1) -- 12 (5) 737
IPO date award stock-based compensation (1) 748 -- 822 --
Adjustment for pre-IPO guaranteed payments to members (1)(2) -- (1,313) (3,284) (4,993)
Core Net Income $ 11,024 $ 10,197 $ 40,882 $ 23,206
Interest expense 2,140 396 5,520 1,479
Income taxes 87 233 1,154 701
Depreciation and amortization 112 78 401 276
Core EBITDA $ 13,363 $ 10,904 $ 47,957 $ 25,662
(1) Amounts are presented net of income taxes.
(2) Represents a pro-forma adjustment to reflect guaranteed payments to Medley LLC members as compensation expense, that, prior to our reorganization and IPO, were treated as distributions from members' capital.

Appendix C. Calculation of Core Net Income Per Share (Standalone)

Three Months Ended
December 31,
(unaudited)

Year ended
December 31,
2014 2013 2014 2013
Numerator
Core Net Income $ 11,024 $ 10,197 $ 40,882 $ 23,206
Add: Income taxes 87 233 1,154 701
Pre-tax Core Net Income 11,111 10,430 42,036 23,907
Denominator
Class A shares issued in IPO 6,000,000 6,000,000 6,000,000 6,000,000
Conversion of LLC Units to Class A shares 23,333,333 23,333,333 23,333,333 23,333,333
Restricted stock units (1) 1,178,033 1,151,389 1,158,084 1,151,389
Pro-Forma Weighted Average Shares Outstanding (1) 30,511,366 30,484,722 30,491,417 30,484,722
Pre-tax Core Net Income Per Share $ 0.37 $ 0.35 $ 1.38 $ 0.79
Less: corporate income taxes per share (2) (0.16) (0.15) (0.59) (0.34)
Core Net Income Per Share $ 0.21 $ 0.20 $ 0.79 $ 0.45
(1) The calculation of Pro-Forma Weighted Average Shares Outstanding assumes that the following transactions had occurred at the beginning of each period presented: (1) the issuance of 6,000,000 Class A common stock in connection with our IPO (2) the conversion by the pre-IPO holders of 23,333,333 LLC units for 23,333,333 shares of Class A common stock and (3) the grant of 1,151,389 restricted stock units on the consummation of our IPO, adjusted for actual forfeitures and additional grants during the period.
(2) Represents a per share adjustment for income taxes assuming that all of our standalone pre-tax earnings were subject to federal, state and local income taxes. We assumed an effective corporate tax rate of 43.0% for all periods presented.

Appendix D. Consolidated Statements of Operations for Medley Management Inc. (Prior to September 29, 2014, Medley LLC and Medley GP Holdings LLC)

Three Months Ended
December 31,
(unaudited)

Year Ended
December 31,
2014 2013 2014 2013
(Amounts in thousands, except share and per share data)
Revenues
Management fees $ 17,786 $ 12,317 $ 61,252 $ 36,446
Performance fees (1,287) 1,331 2,050 2,412
Other revenues and fees 1,688 1,664 8,871 5,011
Total revenues 18,187 15,312 72,173 43,869
Expenses
Compensation and benefits 5,312 3,650 20,322 13,712
Performance fee compensation (3,780) 993 (1,543) 7,192
Consolidated Funds expenses 541 304 1,670 1,225
General, administrative and other expenses 3,491 3,621 16,312 12,655
Total expenses 5,564 8,568 36,761 34,784
Other income (expense)
Dividend income 221 221 886 886
Interest expense (2,140) (396) (5,520) (1,479)
Other expenses, net (187) (308) (1,773) (483)
Interest and other income of Consolidated Funds 29,943 16,048 71,468 52,550
Interest expense of Consolidated Funds (4,365) (896) (9,951) (2,638)
Net realized gain (loss) on investments of Consolidated Funds -- 1,985 789 (16,080)
Net change in unrealized depreciation on investments of Consolidated Funds (11,971) (2,950) (20,557) (3,361)
Net change in unrealized depreciation (appreciation) on secured borrowings of Consolidated Funds 851 34 1,174 (306)
Total other income, net 3,575 11,100 36,516 29,089
Income before income taxes 16,198 17,844 71,928 38,174
Provision for income taxes 354 501 2,528 1,639
Net income 15,844 17,343 69,400 36,535
Net income attributable to non-controlling interests in Consolidated Funds 6,815 7,067 29,717 12,898
Net income attributable to non-controlling interests in consolidated subsidiaries (239) -- 1,933 --
Net income attributable to non-controlling interests in
Medley LLC
7,951 $ 10,276 36,055 $ 23,637
Net income attributable to Medley Management Inc. $ 1,317 $ 1,695
Net income per Class A common stock:
Basic $ 0.19(1) $ 0.24(1)
Diluted $ 0.19(1) $ 0.24(1)
Weighted average shares - Basic and Diluted $ 6,000,000 $ 6,000,000
(1) Based on net income attributable to Medley Management Inc. from September 29, 2014 through December 31, 2014

Appendix E. Consolidated Balance Sheets for Medley Management Inc. (Prior to September 29, 2014, Medley LLC and Medley GP Holdings LLC)

As of December 31,
2014 2013
Assets
Cash and cash equivalents $ 87,206 $ 5,395
Investment, at fair value 9,901 10,173
Management fees receivable 15,173 8,921
Performance fees receivable 5,573 3,339
Other assets 9,230 5,308
Assets of Consolidated Funds:
Cash and cash equivalents 38,111 60,355
Investments, at fair value 734,870 453,396
Interest and dividends receivable 6,654 2,969
Other assets 3,681 436
Total assets $ 910,399 $ 550,292
Liabilities and Equity
Loans payable $ 103,057 $ 27,990
Accounts payable, accrued expenses and other liabilities 27,583 17,613
Performance fee compensation payable 11,807 16,225
Liabilities of Consolidated Funds:
Accounts payable, accrued expenses and other liabilities 5,767 1,325
Secured borrowings 141,135 41,178
Total liabilities 289,349 104,331
Equity
Class A Common Stock 60 --
Class B Common Stock -- --
Capital deficit (2,384) --
Retained earnings 272 --
Total stockholder's deficit, Medley Management Inc. (2,052) --
Non-controlling interests in Consolidated Funds 625,548 464,475
Non-controlling interests in consolidated subsidiaries 1,526 40
Non-controlling interests in Medley LLC (3,972) --
Medley LLC members' deficit prior to reorganization -- (18,554)
Total equity 621,050 445,961
Total liabilities and equity $ 910,399 $ 550,292

Appendix F. Consolidating Statements of Operations and Consolidated Balance Sheets for Medley Management Inc. (Prior to September 29, 2014, Medley LLC and Medley GP Holdings LLC)

For the Year Ended December 31, 2014

Standalone
Consolidated
Funds

Eliminations

Consolidated
(Amounts in thousands)
Revenues:
Management fees $ 65,765 $ -- $ (4,513) $ 61,252
Performance fees 7,884 -- (5,834) 2,050
Other revenues and fees 8,871 -- -- 8,871
Total revenues 82,520 -- (10,347) 72,173
Expenses:
Compensation and benefits 20,322 -- -- 20,322
Performance fee compensation (1,543) -- -- (1,543)
Consolidated Funds expenses -- 6,183 (4,513) 1,670
General, administrative and other expenses 16,312 -- -- 16,312
Total operating expenses 35,091 6,183 (4,513) 36,761
Other income (expense):
Dividend income 886 -- -- 886
Interest expense (5,520) -- -- (5,520)
Other income (expenses), net (2,097) -- 324 (1,773)
Interest and other income of Consolidated Funds -- 71,468 -- 71,468
Interest expense of Consolidated Funds -- (9,951) -- (9,951)
Net realized gain on investments of Consolidated Funds -- 789 -- 789
Net change in unrealized depreciation on investments of Consolidated Funds -- (20,557) -- (20,557)
Net change in unrealized depreciation (appreciation) on secured borrowings of Consolidated Funds 1,174 1,174
Total other income (expense), net (6,731) 42,923 324 36,516
Income before income taxes 40,698 36,740 (5,510) 71,928
Provision for income taxes 1,015 1,513 -- 2,528
Net income 39,683 35,227 (5,510) 69,400
Net income attributable to non-controlling interests in Consolidated Funds -- -- 29,717 29,717
Net income attributable to non-controlling interests in consolidated subsidiaries 1,933 -- -- 1,933
Net income attributable to non-controlling interests in
Medley LLC
36,055 -- -- 36,055
Net income attributable to Medley Management Inc. $ 1,695 $ 35,227 $ (35,227) $ 1,695
For the Year Ended December 31, 2013

Standalone
Consolidated
Funds

Eliminations

Consolidated
(Amounts in thousands)
Revenues:
Management fees $ 46,424 $ -- $ (9,978) $ 36,446
Performance fees 8,236 -- (5,824) 2,412
Other revenues and fees 5,011 -- -- 5,011
Total revenues 59,671 -- (15,802) 43,869
Expenses:
Compensation and benefits 13,712 -- -- 13,712
Performance fee compensation 7,192 -- -- 7,192
Consolidated Funds expenses -- 11,203 (9,978) 1,225
General, administrative and other expenses 12,655 -- -- 12,655
Total operating expenses 33,559 11,203 (9,978) 34,784
Other income (expense):
Dividend income 886 -- -- 886
Interest expense (1,479) -- -- (1,479)
Other income (expenses), net (1,168) -- 685 (483)
Interest and other income of Consolidated Funds -- 52,550 -- 52,550
Interest expense of Consolidated Funds (2,638) (2,638)
Net realized loss on investments of Consolidated Funds -- (16,080) -- (16,080)
Net change in unrealized depreciation on investments of Consolidated Funds -- (3,361) -- (3,361)
Net change in unrealized depreciation (appreciation) on secured borrowings of Consolidated Funds (306) (306)
Total other income (expense) (1,761) 30,165 685 29,089
Income before income taxes 24,351 18,962 (5,139) 38,174
Provision for income taxes 714 925 -- 1,639
Net income 23,637 18,037 (5,139) 36,535
Net income attributable to non-controlling interests in Consolidated Funds -- -- 12,898 12,898
Net income attributable to Medley LLC $ 23,637 $ 18,037 $ (18,037) $ 23,637
As of December 31, 2014

Standalone
Consolidated
Funds

Eliminations

Consolidated
(Amounts in thousands)
Assets
Cash and cash equivalents $ 87,206 $ -- $ -- $ 87,206
Investment, at fair value 22,143 -- (12,242) 9,901
Management fees receivable 15,173 -- -- 15,173
Performance fees receivable 5,573 -- -- 5,573
Other assets 9,230 -- -- 9,230
Assets of Consolidated Funds: --
Cash and cash equivalents -- 38,111 -- 38,111
Investments, at fair value -- 734,870 -- 734,870
Interest and dividends receivable -- 6,654 -- 6,654
Other assets -- 5,057 (1,376) 3,681
Total assets $ 139,325 $ 784,692 $ (13,618) $ 910,399
Liabilities and equity
Loans payable $ 103,057 $ -- $ -- $ 103,057
Accounts payable, accrued expenses and other liabilities 28,959 -- (1,376) 27,583
Performance fee compensation payable 11,807 -- -- 11,807
Liabilities of Consolidated Funds:
Accounts payable, accrued expenses and other liabilities -- 5,767 -- 5,767
Secured borrowings of Consolidated Funds -- 141,135 -- 141,135
Total liabilities 143,823 146,902 (1,376) 289,349
Equity
Class A Common Stock 60 -- -- 60
Class B Common Stock -- -- -- --
Capital deficit (2,384) -- -- (2,384)
Retained earnings 272 -- -- 272
Total stockholders' deficit, Medley Management Inc. (2,052) -- -- (2,052)
Non-controlling interests in Consolidated Funds -- -- 625,548 625,548
Non-controlling interests in consolidated subsidiaries 1,526 -- -- 1,526
Non-controlling interests in Medley LLC (3,972) -- -- (3,972)
Members' equity of consolidated funds -- 637,790 (637,790) --
Total (deficit) equity (4,498) 637,790 (12,242) 621,050
Total liabilities and equity $ 139,325 $ 784,692 $ (13,618) $ 910,399
As of December 31, 2013

Standalone
Consolidated
Funds

Eliminations

Consolidated
(Amounts in thousands)
Assets
Cash and cash equivalents $ 5,395 $ -- $ -- $ 5,395
Investment, at fair value 21,443 -- (11,270) 10,173
Management fees receivable 8,921 -- -- 8,921
Performance fees receivable 3,339 -- -- 3,339
Other assets 4,216 -- 1,092 5,308
Assets of Consolidated Funds:
Cash and cash equivalents -- 60,355 -- 60,355
Investments, at fair value -- 453,396 -- 453,396
Interest and dividends receivable -- 2,969 -- 2,969
Other assets -- 1,565 (1,129) 436
Total assets $ 43,314 $ 518,285 $ (11,307) $ 550,292
Liabilities and equity
Loans payable $ 27,990 $ -- $ -- $ 27,990
Accounts payable, accrued expenses and other liabilities 17,613 -- -- 17,613
Performance fee compensation payable 16,225 -- -- 16,225
Liabilities of Consolidated Funds:
Accounts payable, accrued expenses and other liabilities -- 1,363 (38) 1,325
Secured borrowings -- 41,178 -- 41,178
Total liabilities 61,828 42,541 (38) 104,331
Equity
Non-controlling interest in Consolidated Funds -- -- 464,475 464,475
Non-controlling interest in consolidated subsidiaries 40 -- -- 40
Members' (deficit) equity (18,554) 475,744 (475,744) (18,554)
Total (deficit) equity (18,514) 475,744 (11,269) 445,961
Total liabilities and equity $ 43,314 $ 518,285 $ (11,307) $ 550,292

Source:Medley Management Inc