Attached files

file filename
8-K - ICON LEASING FUND ELEVEN, LLCbody.htm
 
Exhibit 99.1


 
 
 
 
 
 
 
 
ICON Leasing Fund Eleven, LLC
 
 
 
 
 
 
 
 
   Portfolio Overview  
     
     
  THIRD QUARTER 2015  
 
 
 
 
 
 
 
 
 
 
 
 

 
  Table of Contents    
       
       
 
Introduction to Portfolio Overview
 1  
       
  Disposition 1  
       
 
Portfolio Overview
 1  
       
  Commentary  2  
       
  Performance Analysis 2  
       
  Transactions with Related Parties 3  
       
  Financial Statements 4  
       
  Forward Looking Statements 8  
       
  Additional Information 8  
 

 
ICON Leasing Fund Eleven, LLC
 
As of January 15, 2016

Introduction to Portfolio Overview
 
 
Presented below is ICON Leasing Fund Eleven, LLC's (the "Fund") Portfolio Overview for the quarter ended September 30, 2015. References to "we," "us," and "our" are references to the Fund, and references to the "Manager" are references to the manager of the Fund, ICON Capital, LLC.

The Fund raised $365,198,690 commencing with its initial offering on April 21, 2005 through the closing of the offering on April 21, 2007. On May 1, 2014, we commenced our liquidation period. During our liquidation period, we will sell our assets and/or let our investments mature in the ordinary course of business. Our liquidation period will continue if the sale of our remaining assets is not in the best interests of our members due to, among other things, current market conditions.
 
Disposition
 
The Fund disposed of the following investment:
Murray Energy Corporation
Structure:
Lease
Collateral:
Mining equipment.
Disposition Date:
10/29/2015
 
The Fund's Investment:
$10,121,000
 
Total Proceeds Received:
$12,405,000
 
 
Portfolio Overview

As of September 30, 2015, our portfolio consisted of the following investments:
 
Jurong Aromatics Corporation Pte. Ltd.
Structure:
Loan
Collateral:
Equipment, plant, and machinery associated with the condensate splitter and aromatics complex located on Jurong Island, Singapore.
Maturity Date: 1/16/2021  
Current Status:
See Commentary
 
Murray Energy Corporation
 
Structure:
Expiration Date:
Lease
9/30/2015
Collateral:
Mining equipment.
Current Status: Performing  
 
 
1

 
ICON Leasing Fund Eleven, LLC
 
Commentary
 
Jurong Aromatics Corporation Pte. Ltd.
Jurong is a newly constructed $2 billion state-of-the art aromatics plant.  We participated in a subordinated equipment loan in April 2011 alongside Standard Chartered Bank and BP Singapore Pte. Ltd., that was part of the $2 billion financing package that included over $500 million in equity from strategic investors that include SK Energy International, Glencore International AG and Vinmar International Ltd.  While the plant was completed on time, a combination of industry headwinds, downturn in commodities and the Chinese economic slowdown has forced the company into receivership, as the company does not have the liquidity to commence operations.  As part of the receivership, we are hoping that there will be a consensual restructuring with the senior lenders, shareholders and trade creditors.  Given the current distressed situation, we have taken a credit reserve that values the asset at 30% of original cost. The Investment Manager believes that a restructuring makes sense and, given the cyclical nature of the industry that Jurong participates in, and the fact that this is the newest and arguably most technologically advanced aromatics plant in the world, if margins follow historical patterns, there is a chance the investment value will recover.
 
Performance Analysis
 
Capital Invested as of September 30, 2015
 $462,506,880
Leverage Ratio
 0.06:1*
% of Receivables Collected for the Quarter Ended September 30, 2015
 45.27%**
*    Leverage ratio is defined as total liabilities divided by total equity.
**   Collections as of December 31, 2015. The uncollected receivables relate to our investment with Jurong Aromatics Corporation Pte. Ltd.
 
2

 
ICON Leasing Fund Eleven, LLC
 
Transactions with Related Parties
 
 
We entered into certain agreements with our Manager and with CĪON Securities, LLC, formerly known as ICON Securities, LLC ("CĪON Securities"), a wholly-owned subsidiary of our Manager and the dealer-manager of our offering, whereby we pay or paid certain fees and reimbursements to those parties. Our Manager was entitled to receive an organizational and offering expense allowance of 3.5% on capital raised up to $50,000,000, 2.5% of capital raised between $50,000,001 and $100,000,000 and 1.5% of capital raised over $100,000,000.  CĪON Securities was entitled to receive a 2% underwriting fee from the gross proceeds from sales of shares to additional members.

In accordance with the terms of our amended and restated limited liability company agreement, we pay or paid our Manager (i) management fees ranging from 1% to 7% based on the type of transaction, and (ii) acquisition fees, through the end of the operating period (but not during our extended operating period), of 3% of the total purchase price (including indebtedness incurred or assumed and all fees and expenses incurred in connection therewith) of, or the value of the capital assets secured by or subject to, our investments. In addition, our Manager may be reimbursed for administrative expenses incurred in connection with our operations.

Our Manager performs certain services relating to the management of our equipment leasing and other financing activities.  Such services include, but are not limited to, the collection of lease payments from the lessees of the equipment or loan payments from borrowers, re-leasing services in connection with equipment which is off-lease, inspections of the equipment, liaising with and general supervision of lessees and borrowers to ensure that the equipment is being properly operated and maintained, monitoring performance by the lessees and borrowers of their obligations under the leases and loans, and the payment of operating expenses. Administrative expense reimbursements are costs incurred by our Manager or its affiliates that are necessary to our operations.

There were no fees or administrative expense reimbursements incurred by us to our Manager or its affiliates for the three months ended September 30, 2015 and 2014, respectively.
Our Manager also has a 1% interest in our profits, losses, distributions and liquidation proceeds.  We paid distributions to our Manager of $0 and $10,101 for the three and nine months ended September 30, 2015, respectively. We paid distributions to our Manager of $0 and $151,523 for the three and nine months ended September 30, 2014, respectively. Additionally, our Manager's interest in the net loss attributable to us was $36,253 and $101,241 for the three and nine months ended September 30, 2015, respectively. Our Manager's interest in the net (loss) income attributable to us was $(3,097) and $4,526 for the three and nine months ended September 30, 2014, respectively.

Our Manager has waived the following fees and administrative expense reimbursements in relation to services provided during the three and nine months ended September 30, 2015 and 2014:
 
           
Three Months Ended
 
Nine Months Ended
           
September 30,
 
September 30,
 Entity
 
 Capacity
 
 Description
 
2015
 
2014
 
2015 
 
2014 
 ICON Capital, LLC
 
Manager
 
Management fees
 
$
       63,869
 
$
     194,820
 
$
     191,607
 
$
497,434
 ICON Capital, LLC
 
Manager
 
Administrative expense
                       
       
     reimbursements
   
       89,459
   
     142,719
   
     283,826
   
416,702
           
$
     153,328
 
$
     337,539
 
$
     475,433
 
$
     914,136
 
At September 30, 2015, we had no related party balances. At December 31, 2014, we had a net payable due to our Manager and affiliates of $228,736 that primarily related to professional fees paid on our behalf.

We are committed to protecting the privacy of our investors in compliance with all applicable laws. Please be advised that, unless required by a regulatory authority such as FINRA or ordered by a court of competent jurisdiction, we will not share any of your personally identifiable information with any third party.
 
3

ICON Leasing Fund Eleven, LLC
(A Delaware Limited Liability Company)
Financial Statements
Consolidated Balance Sheets
 
             
September 30,
 
December 31,
              2015   2014
  (unaudited)  
Assets
Current assets:
         
 
Cash and cash equivalents
$
                8,120,509
 
$
                7,056,701
 
Current portion of net investment in notes receivable
 
                -
   
                5,350,503
 
Other current assets
 
                          352,017
   
                             -
   
Total current assets
 
              8,472,526
   
              12,407,204
Non-current assets:
         
 
Leased equipment at cost (less accumulated depreciation of
         
 
      of $13,095,960 and $8,168,854, respectively)
 
                2,542,690
   
                7,469,796
 
Investment in joint ventures
 
              4,187,901
   
              13,697,889
   
Total non-current assets
 
              6,730,591
   
              21,167,685
Total assets
$
              15,203,117
 
$
              33,574,889
                       
Liabilities and Equity
Current liabilities:
         
 
Due to Manager and affiliates, net
$
                  -
 
$
                   228,736
 
Accrued expenses and other liabilities
 
                873,774
   
                6,210,790
Total liabilities
 
                873,774
   
                6,439,526
                       
Commitments and contingencies
         
                       
Equity:
         
Members’ equity:
         
 
Additional members
 
              16,714,115
   
              27,737,035
 
Manager
 
              (3,059,133)
   
              (2,947,791)
   
Total members' equity
 
              13,654,982
   
              24,789,244
Noncontrolling interests
 
                674,361
   
                2,346,119
   
Total equity
 
              14,329,343
   
              27,135,363
Total liabilities and equity
$
              15,203,117
 
$
              33,574,889
 
4

 
ICON Leasing Fund Eleven, LLC
(A Delaware Limited Liability Company)
Financial Statements
Consolidated Statements of Comprehensive (Loss) Income (unaudited)
 
     
Three Months Ended
 
Nine Months Ended
     
September 30,
 
September 30,
      2015   2014   2015   2014
 Revenue and other income:
                     
 
Finance income
$
                   -
 
$
642,472
 
$
                   -
 
$
1,591,778
 
Rental income
 
1,908,273
   
1,906,537
   
5,724,223
   
6,060,007
 
(Loss) income from investment in joint ventures
 
(3,482,207)
   
399,024
   
(9,425,844)
   
1,209,396
 
Gain on litigation
 
                   -
   
                   -
   
           82,298
   
                   -
 
Loss on sale of leased equipment
 
                   -
   
(425,092)
   
                   -
   
(350,283)
   
Total revenue and other (loss) income
 
(1,573,934)
   
2,522,941
   
(3,619,323)
   
8,510,898
 Expenses:
                     
 
General and administrative
 
327,845
   
251,160
   
1,334,509
   
1,663,819
 
Depreciation
 
1,642,368
   
1,567,584
   
4,927,106
   
4,939,010
 
Impairment loss
 
                   -
   
28,407
   
                   -
   
302,335
 
Loss on litigation
 
                   -
   
823,059
   
                   -
   
823,059
 
Interest
 
9,465
   
8,071
   
27,481
   
26,864
 
Loss on derivative financial instruments
 
                   -
   
57,501
   
                   -
   
61,756
   
Total expenses
 
1,979,678
   
2,735,782
   
6,289,096
   
7,816,843
Net (loss) income
 
(3,553,612)
   
(212,841)
   
(9,908,419)
   
694,055
 
Less: net income attributable to noncontrolling interests
 
71,729
   
96,884
   
215,714
   
241,502
Net (loss) income attributable to Fund Eleven
 
(3,625,341)
   
(309,725)
   
(10,124,133)
   
452,553
                           
Other comprehensive loss:
                     
 
Currency translation adjustments during the period
 
                   -
   
89,122
   
                   -
   
(101,581)
   
Total other comprehensive loss
 
                   -
   
89,122
   
                   -
   
(101,581)
Comprehensive (loss) income
 
(3,553,612)
   
(301,963)
   
(9,908,419)
   
592,474
 
Less: comprehensive income attributable to noncontrolling
                     
 
         interests
 
71,729
   
96,884
   
215,714
   
241,502
Comprehensive (loss) income attributable to Fund Eleven
$
(3,625,341)
 
$
(398,847)
 
$
(10,124,133)
 
$
350,972
                           
Net (loss) income attributable to Fund Eleven allocable to:
                     
 
Additional members
$
(3,589,088)
 
$
(306,628)
 
$
(10,022,892)
 
$
448,027
 
Manager
 
(36,253)
   
(3,097)
   
(101,241)
   
4,526
     
$
(3,625,341)
 
$
(309,725)
 
$
(10,124,133)
 
$
452,553
                           
Weighted average number of additional shares of
                     
 
limited liability company interests outstanding
 
362,656
   
362,656
   
362,656
   
362,656
Net (loss) income attributable to Fund Eleven per weighted average
                     
 
additional share of limited liability company interests outstanding
$
(9.90)
 
$
(0.85)
 
$
(27.64)
 
$
1.24
                           
 
 
5

 
ICON Leasing Fund Eleven, LLC
(A Delaware Limited Liability Company)
Financial Statements
Consolidated Statements of Changes in Equity
 
     
Members' Equity
           
     
 
                
       Additional Shares            
Total
         
      of Limited Liability  
Additional
      
Members'
 
Noncontrolling
 
Total
      Company Interests  
Members
 
Manager
 
Equity
 
Interests
 
Equity
Balance, December 31, 2014
362,656
 
 $
27,737,035
 
 $
(2,947,791)
 
 $
24,789,244
 
 $
2,346,119
 
 $
27,135,363
 
Net income (loss)
                               -
   
108,765
   
1,099
   
109,864
   
(62,488)
   
47,376
 
Distributions
                               -
   
                     -
   
                     -
   
                   -
   
(629,158)
   
(629,158)
Balance, March 31, 2015 (unaudited)
362,656
   
27,845,800
   
(2,946,692)
   
24,899,108
   
1,654,473
   
26,553,581
 
Net (loss) income
                               -
   
(6,542,569)
   
(66,087)
   
(6,608,656)
   
206,473
   
(6,402,183)
 
Distributions
                               -
   
    (1,000,028)
   
         (10,101)
   
    (1,010,129)
   
(629,157)
   
(1,639,286)
Balance, June 30, 2015 (unaudited)
362,656
   
20,303,203
   
(3,022,880)
   
17,280,323
   
1,231,789
   
18,512,112
 
Net (loss) income
                               -
   
(3,589,088)
   
(36,253)
   
(3,625,341)
   
71,729
   
(3,553,612)
 
Distributions
                               -
   
                     -
   
                     -
   
                   -
   
      (629,157)
   
      (629,157)
Balance, September 30, 2015 (unaudited)
362,656
 
 $
16,714,115
 
 $
(3,059,133)
 
 $
13,654,982
 
 $
674,361
 
 $
14,329,343
                                     
 
 
6

 
ICON Leasing Fund Eleven, LLC
(A Delaware Limited Liability Company)
Financial Statements
Consolidated Statements of Cash Flows (unaudited)
 
       
Nine Months Ended September 30,
       
2015
 
2014
Cash flows from operating activities:
         
 
Net (loss) income
 $
           (9,908,419)
 
 $
694,055
 
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
         
     
Finance income
 
                            -
   
(236,164)
     
Loss on litigation
 
                            -
   
823,059
     
Loss (income) from investment in joint ventures
 
             9,425,844
   
(1,209,396)
     
Loss on sale of leased equipment
 
                            -
   
350,283
     
Depreciation
 
             4,927,106
   
4,939,010
     
Impairment loss
 
                            -
   
302,335
     
Loss on derivative financial instruments
 
                            -
   
61,756
     
Interest expense, other
 
                  27,481
   
25,462
 
Changes in operating assets and liabilities:
         
     
Other assets
 
              (352,017)
   
60,690
     
Accrued expenses and other liabilities
 
                (13,994)
   
(64,820)
     
Due to/from Manager and affiliates, net
 
              (228,736)
   
                (26,339)
     
Distributions from joint venture
 
                  98,361
   
                  93,697
     
Income tax receivable
 
                            -
   
             1,525,563
Net cash provided by operating activities
 
             3,975,626
   
             7,339,191
Cash flows from investing activities:
         
 
Principal received on notes receivable
 
                            -
   
10,235,890
 
Proceeds from sales of leased equipment
 
                            -
   
2,391,524
 
Investment in joint venture
 
                (14,217)
   
(15,896)
Net cash (used in) provided by investing activities
 
                (14,217)
   
           12,611,518
Cash flows from financing activities:
         
 
Distributions to members
 
           (1,010,129)
   
         (15,152,333)
 
Distributions to noncontrolling interests
 
           (1,887,472)
   
(1,834,122)
Net cash used in financing activities
 
           (2,897,601)
   
         (16,986,455)
Effects of exchange rates on cash and cash equivalents
 
                            -
   
(136,480)
Net increase in cash and cash equivalents
 
             1,063,808
   
             2,827,774
Cash and cash equivalents, beginning of period
 
             7,056,701
   
16,626,672
Cash and cash equivalents, end of period
 $
             8,120,509
 
 $
           19,454,446
                 
Supplemental disclosure of non-cash investing and financing activities:
         
 
Mutual release of notes receivable and seller's credits obligations
 $
             5,350,503
 
 $
                            -
                 
 
 
7

 
ICON Leasing Fund Eleven, LLC
 
Forward Looking Statements
 
Certain statements within this document may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 ("PSLRA").  These statements are being made pursuant to the PSLRA, with the intention of obtaining the benefits of the "safe harbor" provisions of the PSLRA, and, other than as required by law, we assume no obligation to update or supplement such statements.  Forward-looking statements are those that do not relate solely to historical fact.  They include, but are not limited to, any statement that may predict, forecast, indicate or imply future results, performance, achievements or events.  You can identify these statements by the use of words such as "may," "will," "could," "anticipate," "believe," "estimate," "expect," "continue," "further," "plan," "seek," "intend," "predict" or "project" and variations of these words or comparable words or phrases of similar meaning.  These forward-looking statements reflect our current beliefs and expectations with respect to future events and are based on assumptions and are subject to risks and uncertainties and other factors outside our control that may cause actual results to differ materially from those projected.  We undertake no obligation to update publicly or review any forward-looking statement, whether as a result of new information, future developments or otherwise.
 
Additional Information

"Total Proceeds Received," as referenced in the section entitled Disposition does not include proceeds received to satisfy indebtedness incurred in connection with the investment, if any, or the payment of any fees or expenses with respect to such investment.

A detailed financial report on SEC Form 10-Q or 10-K (whichever is applicable) is available to you.  It is typically filed either 45 or 90 days after the end of a quarter or year, respectively.  Usually this means a filing will occur on or around March 31, May 15, August 14, and November 14 of each year.  It contains financial statements and detailed sources and uses of cash plus explanatory notes.  You are always entitled to these reports.  Please access them by:
 
·  
Visiting www.iconinvestments.com, or
·  
Visiting www.sec.gov, or
·  
Writing us at: Angie Seenauth c/o ICON Investments, 3 Park Avenue, 36th Floor, New York, NY 10016
 
We do not distribute these reports to you directly in order to keep our expenses down as the cost of mailing this report to all investors is significant.  Nevertheless, the reports are immediately available upon your request.
 
8