Attached files
| file | filename |
|---|---|
| EX-99.1 - EX-99.1 - BLACKSTONE MORTGAGE TRUST, INC. | d373753dex991.htm |
| 8-K - 8-K - BLACKSTONE MORTGAGE TRUST, INC. | d373753d8k.htm |
 Blackstone Mortgage Trust, Inc. April 25, 2017 First Quarter 2017 Results Exhibit 99.2 |
 Blackstone Mortgage Trust 1 GAAP earnings of $0.54 per share and Core Earnings (a) of $0.61 per share. Book value of $26.28 per share. $0.62 per share dividend equates to an 8.0% dividend yield.
(b) 1Q loan originations totaled $1.0 billion and were 100% floating rate, senior loans with a weighted average LTV (c) of 60%. Cumulative direct originations since inception of $14.3 billion.
100% performing $9.7 billion (d) portfolio of senior loans with a weighted average LTV (c) of 61% 91% of portfolio is floating rate; a 1.0% increase
in USD LIBOR would result in a $0.19
increase in net interest income per share per annum Closed $1.1 billion of credit facility upsizes and $2.8 billion of credit facility extensions, bringing total asset-level financing capacity to $10.1 billion Subsequent to quarter end, closed $125 million upsize of ‘swing-line’ corporate liquidity facility
increasing the total commitment to $250 million and reducing its rate by 0.50% to L+2.25% Total liquidity of $670 million; (e) maximum origination capacity of $2.6 billion (f) Subsequent to quarter end, entered into a joint venture
with Walker & Dunlop to originate, finance, and hold multifamily bridge loans First Quarter 2017 Highlights Information included in this presentation is as of or for the period ended March 31, 2017, unless otherwise indicated
(a) See Appendix for a definition and reconciliation to GAAP net income (b) Based on annualized dividend and BXMT closing price as of March 31, 2017 (c) Based on LTV as of the dates loans were originated or acquired by BXMT (d) Includes $1.0 billion of Non-Consolidated Senior Interests, see Appendix for definition
(e) Total liquidity includes $64 million of cash, $563 million of available borrowings, and $43 million of net receivables related to loan
repayments (f)
Potential loan originations assumes 4.0x asset-level leverage on total
liquidity, net of $153 million of minimum liquidity requirements under applicable debt covenants |
 Blackstone Mortgage Trust 2 3Q'13 4Q'13 1Q'14 2Q'14 3Q'14 4Q'14 1Q'15 2Q'15 3Q'15 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 1Q'17 BXMT direct loan originations since inception have driven the outstanding BXMT originated portfolio to $8.2 billion (a) and helped maintain overall portfolio size at the $10 billion level achieved with the GE portfolio acquisition in 2Q 2015 BXMT capital invested in the loan portfolio is prudently levered to generate attractive risk adjusted returns GE loans BXMT Senior Lending Business (a) In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our
consolidated financial statements. See Note 2 in our Form
10-Q for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $1.0 billion of such Non-Consolidated Senior Interests as of March 31, 2017 and for each respective quarter. (b) Represents (i) total outstanding secured debt agreements and convertible notes, less cash, to (ii) total stockholder’s
equity Portfolio Composition
(a)
2.5x
2.2x
1.0x
1.8x
1.7x
1.5x
Debt to
Equity
1.4x
1.7x
1.9x
2.9x
2.7x
2.5x
2.6x
(b) 2.4x $10.0 bn portfolio size BXMT originated loans 2.3x $8.2 bn $1.6 bn |
 Blackstone Mortgage Trust Loan Originations $1.0 billion of total originations in the quarter, up 21% quarter over quarter, with an all-in yield of L+5.25%; all six loans were with sponsors who are repeat BXMT borrowers Two construction loans, totaling $348 million with a weighted average LTV (a) of 46% and all-in yield of L+6.01%, are indicative of the attractive risk-adjusted opportunities with diminished bank competition in construction lending Future funding commitments at quarter end totaled $1.2 billion and will contribute to outstandings in future periods 100% senior loans $1.0 billion total commitments 100% floating rate Weighted Average LTV (a) of 60% 1Q 2017 Originations (a) Reflects LTV as of the date loans were originated or acquired by BXMT (b) Includes $1.0 billion of Non-Consolidated Senior Interests, see Appendix for definition
Large loans: $161 million avg. size
($ in millions)
$9,733
$1,223
Total Loan Commitments
(b)
1Q’17 Outstanding Loans
Future Funding
Commitments
3 |
 Blackstone Mortgage Trust 4 $0.27 $0.45 $0.48 $0.48 $0.50 $0.52 $0.52 $0.52 $0.62 $0.62 $0.62 $0.62 $0.62 $0.62 $0.62 3Q'13 4Q'13 1Q'14 2Q'14 3Q'14 4Q'14 1Q'15 2Q'15 3Q'15 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 1Q'17 $0.67 $0.71 Earnings & Dividends 1Q GAAP earnings of $0.54 per share ($51 million) and Core Earnings (a) of $0.61 per share ($58 million) generated entirely by portfolio lending business Core Earnings converging with dividend as volatility related to GE portfolio acquisition and repayments subsides Late in quarter originations and construction loan unfunded commitments will produce additional earnings impact in subsequent quarters Quarterly Dividends $0.28 $0.41 $0.43 $0.43 Core EPS $0.49 $0.50 $0.52 $0.38 $0.72 $0.68 $0.65 (a) $0.61 TTM - 105% coverage $0.62 (b) (a)
In 3Q 2015, BXMT revised the basis of reporting for Core Earnings to be net of
incentive fees. Core EPS numbers indicated in the chart for 3Q 2014, 4Q 2014 and 1Q 2015 are adjusted from the previously reported $0.50, $0.52 and $0.54, respectively, so as to be comparable to Core EPS numbers in 3Q
2015 and subsequently. See Appendix for a definition and
reconciliation to GAAP net income. (b)
Includes $0.11 of transaction expenses related to the GE acquisition |
 Blackstone Mortgage Trust 5 50% 22% 10% 5% 3% 2% 8% Condo Portfolio Composition $9.7 billion portfolio comprising 103 senior loans secured by institutional quality real estate concentrated in major markets: loans secured by assets located in New York, California and London/UK comprise 54% of the portfolio Office Multifamily Hotel MHC Other Retail Geographic Diversification (a) Collateral Diversification (a) Weighted Average LTV (b) 61% States that comprise less than 1% of total loan portfolio CAN 5% CA 17% WA 2% HI 5% DC 2% TX 2% VA 2% GA 3% IL 7% FL 10% UK 14% OR 1% AZ 1% CO 1% MD 1% NC 1% NL 1% MA 1% DEU 1% NY 23% (a) In certain instances, we finance our loans through the non-recourse sale of a senior loan interest that is not included in our
consolidated financial statements. See Note 2 in our Form
10-Q for further discussion. Total loan exposure encompasses the entire loan we originated and financed, including $1.0 billion of such Non-Consolidated Senior Interests as of March 31, 2017. (b) Reflects LTV as of the date loans were originated or acquired by BXMT |
 Blackstone Mortgage Trust 6 Balance Sheet Total asset-level financing capacity of $10.1 billion was 70% utilized at quarter end $1.1 billion of credit facility upsizes (a) and $2.8 billion of credit facility maturity extensions during the quarter Liquidity of $670 million: $64 million cash, $454 million credit facility availability, $109 million swing-line revolver availability and $43 million net receivables related to loan repayments Asset-Level Financing Capacity ($ in billions) Outstanding Leverage 2.4x Debt-to-Equity Ratio (c) 2.9x Total Leverage Ratio (d) Credit Facilities All-in cost of L+2.11% Asset-Specific Financings All-in cost of L+2.06% Corporate Debt Convertible Notes: 5.87% Secured Facility: L+2.75% Total Debt Senior Loan Interests (b) Pricing directly related to underlying collateral assets Total Leverage $4.0 $1.8 $0.2 $1.3 $6.0 $7.3 (a) Include €250 million with Citi, £250 million with Morgan Stanley, and $307 million asset-specific financing conversion to
$500 million credit facility with Deutsche Bank (b)
In addition to $356 million of loan participations sold, includes $1.0 billion
of Non-Consolidated Senior Interests, which result from non-recourse sales of senior loan interests in loans BXMT originates. BXMT’s net investments in these loans are reflected in the form of mezzanine or
other subordinate loans on BXMT’s balance
sheet. (c)
Represents (i) total outstanding secured debt agreements, convertible notes,
less cash, to (ii) total stockholders’ equity
(d) Represents (i) total outstanding secured debt agreements, convertible notes, loan participations sold, and Non-Consolidated Senior
Interests, less cash, to (ii) total stockholders’
equity $6.6
$2.1
$1.4
Credit
Facilities
8 providers
Senior Loan
Interests
8 providers
Asset-Specific
Financings
4
providers
$10.1 bn
1Q’17 Capacity |
 Blackstone Mortgage Trust 7 9% 91% 21% 79% Interest Rates Core Earnings are positively correlated to changes in USD and GBP LIBOR, the benchmark indices for 87% of BXMT’s loans A 1.0% increase in USD LIBOR would increase net interest income per share by $0.19 per annum (a) (a) Core Earnings are inversely correlated to EURIBOR and CDOR such that an increase of 50bps in either would decrease net interest income
per share by less than $0.01 per year
(b) As of June 30, 2015 (c) As of June 30, 2015, $148 million of floating rate loans earned interest based on floors that were above the applicable index, with an
average floor of 1.80%, based on total loan exposure
(d) As of March 31, 2017, $218 million of floating rate loans earned interest based on floors that were above the applicable index, with an
average floor of 1.22%, based on total loan exposure
Portfolio Income Sensitivity to USD LIBOR
(Annual Dollars of Net Interest Income Per Share)
USD LIBOR
Portfolio Fixed vs. Floating
(% of Total Loan Exposure)
Floating
(c)
Fixed
Floating
(d)
Fixed
At GE Acquisition
(b)
1Q 2017
$0.00
$0.10
$0.20
$0.30
$0.40
$0.50
$0.60
$0.70
0.98%
1.48%
1.98%
2.48%
2.98%
3.48% |
 Appendix |
 Blackstone Mortgage Trust 9 4Q'16 Loans Outstanding Fundings Repayments 1Q'17 Loans Outstanding Appendix – First Quarter 2017 Operating Results & Net Funding $56 million (b) Net Repayments Net Funding ($ in Billions) Operating Results ($ in Millions) $9.8 $0.7 $(0.8) $9.7 (a) Includes $1.0 billion of Non-Consolidated Senior Interests, see Appendix for definition
(b) Excludes the impact of changes in foreign currency rates and hedges for non-USD loans and financings
$0.61
Core Earnings Per Share
$0.54
Net Income Per Share
GAAP Net Income Adjustments Core Earnings Interest Income 118.5 $ (0.2) $ 118.3 $ Interest Expense (46.7) 0.4 (46.3) Management and Incentive Fees (12.9) — (12.9) G&A / Other (1.6) 0.6 (1.0) Non-Cash Compensation (5.9) 5.9 — Total 51.4 $ 6.7 $ 58.1 $ (a) (a) |
 Blackstone Mortgage Trust 10 Loan Portfolio Details (a) Date loan was originated or acquired by BXMT, and the LTV as of such date
(b) In certain instances, loans are financed through the non-recourse sale of a senior loan interest that is not included in the
consolidated financial statements. As of March
31, 2017, three loans in the portfolio have been financed with an aggregate
$1.0 billion of Non-Consolidated Senior Interests, which are included in the table above. (c) Maximum maturity assumes all extension options are exercised; however, floating rate loans generally may be repaid prior to their final
maturity without penalty (d)
Consists of both floating and fixed rates. Coupon and all-in yield assume
applicable floating benchmark rates for weighted-average calculation. ($ in Millions) Loan Type Origination Date (a) Total Loan (b) Principal Balance (b) Net Book Value Cash Coupon All-In Yield Maximum Maturity (c) Location Property Type Loan Per SQFT / Unit / Key Origination LTV (a) Loan 1 Senior loan (b) 5/15/2015 590 $ 505 $ 85 $ L + 4.25% L + 4.76% 5/15/2020 Miami Retail 673 / sqft 36% Loan 2 Senior loan (b) 8/6/2015 463 463 83 4.48% 5.81% 10/29/2022 Diversified - EUR Other n/a 71% Loan 3 Senior Loan 5/22/2014 427 427 424 L + 4.20% L + 4.48% 12/31/2019 Diversified - UK Hotel 115,951 / key 59% Loan 4 Senior Loan 5/1/2015 320 295 293 L + 3.45% L + 3.83% 5/1/2020 New York Office 376 / sqft 68% Loan 5 Senior Loan 1/7/2015 315 287 286 L + 3.50% L + 3.88% 1/9/2020 New York Office 246 / sqft 53% Loan 6 Senior Loan 6/4/2015 260 260 263 L + 4.34% L + 4.20% 8/12/2020 Diversified - CAN Hotel 40,153 / key 54% Loan 7 Senior Loan 3/31/2017 258 242 239 L + 4.15% L + 4.54% 4/9/2022 Maui Hotel 318,182 / key 75% Loan 8 Senior loan (b) 6/30/2015 223 220 43 L + 4.75% L + 5.18% 7/9/2020 San Francisco Condo 877 / sqft 66% Loan 9 Senior Loan 6/23/2015 224 214 213 L + 3.65% L + 4.00% 10/1/2020 Washington DC Office 239 / sqft 72% Loan 10 Senior Loan 7/31/2014 215 198 198 L + 3.50% L + 3.56% 8/9/2019 Chicago Office 262 / sqft 64% Loan 11 Senior Loan 8/19/2016 200 188 187 L + 3.64% L + 4.10% 9/9/2021 New York Office 572 / sqft 69% Loan 12 Senior Loan 8/3/2016 276 186 183 L + 4.66% L + 5.19% 8/9/2021 New York Office 255 / sqft 57% Loan 13 Senior Loan 4/15/2016 200 183 182 L + 4.25% L + 4.86% 5/9/2021 New York Office 172 / sqft 40% Loan 14 Senior Loan 2/25/2014 181 181 180 L + 4.75% L + 5.07% 3/9/2019 Diversified - US Hotel 95,113 / key 58% Loan 15 Senior Loan 12/22/2016 205 171 169 L + 3.50% L + 4.07% 1/9/2022 New York Office 241 / sqft 66% Loan 16-103 Various 6,600 5,713 5,694 5.03% 5.48% (d) Various Various Various Various 62% Total/Wtd. Avg. 10,957 $ 9,733 $ 8,722 $ 4.97% 5.43% 3.4 years 61% Senior Loans |
 Blackstone Mortgage Trust 11 Consolidated Balance Sheets ($ in Thousands, Except Per Share Data) March 31, 2017 December 31, 2016 Assets Cash and cash equivalents 64,275 $
75,567
$
Loans
receivable, net 8,721,768
8,692,978 Other assets 168,616 44,070 Total assets 8,954,659 $
8,812,615 $
Liabilities and equity
Secured debt agreements, net
5,760,191 $
5,716,354 $
Loan participations sold, net
354,131 348,077 Convertible notes, net 167,475 166,762 Other liabilities 176,880 87,819 Total liabilities 6,458,677 6,319,012 Commitments and contingencies — — Equity Class A common stock, $0.01 par value 948 945 Additional paid-in capital 3,096,006 3,089,997 Accumulated other comprehensive loss (52,357) (56,202) Accumulated deficit (548,615) (541,137) Total Blackstone Mortgage Trust, Inc. stockholders’ equity 2,495,982 2,493,603 Total liabilities and equity 8,954,659 $
8,812,615 $ |
 Blackstone Mortgage Trust 12 Consolidated Statements of Operations ($ in Thousands, Except per Share Data) Three Months Ended March 31, 2017 2016 Income from loans and other investments Interest and related income 118,517 $ 123,025 $ Less: Interest and related expenses 46,674 45,381 Income from loans and other investments, net 71,843 77,644 Other expenses Management and incentive fees 12,921 13,613 General and administrative expenses 7,428 6,795 Total other expenses 20,349 20,408 Gain on investments at fair value — 66 Income from equity investment in unconsolidated subsidiary — 138 Income before income taxes 51,494 57,440 Income tax provision 89 241 Net income 51,405 $
57,199 $
Net income attributable to non-controlling interests
— (152) Net income attributable to Blackstone Mortgage Trust, Inc. 51,405 $
57,047 $
Per share information (basic and diluted)
Weighted-average shares of common stock outstanding
94,993,386 94,067,769 Net income per share of common stock 0.54 $
0.61 $
|
 Blackstone Mortgage Trust 13 Per Share Calculations (Amounts in Thousands, Except per Share Data) (a) Represents net income attributable to Blackstone Mortgage Trust (b) Adjustment in respect of the deferral in Core Earnings of the accretion of a total $9.1 million of purchase discount attributable to a
certain pool of GE portfolio loans pending the repayment of those
loans Core Earnings
Reconciliation
Book Value
per Share
Earnings
per Share
Three Months Ended
March 31, 2017
December 31, 2016
Net income (a) 51,405 $
53,375 $
Weighted-average shares outstanding, basic and
diluted 94,993
94,456 Earnings per share, basic and diluted
0.54 $
0.57
$
Three Months Ended March 31, 2017 December 31, 2016 Net income (a) 51,405 $
53,375 $
CT Legacy Portfolio net income
- (502) Non-cash compensation expense 5,907 4,955 GE purchase discount accretion adjustment (b) (216) (320) Other items 1,024 742 Core Earnings 58,120 $
58,250 $
Weighted-average shares outstanding, basic and
diluted 94,993
94,456 Core Earnings per share, basic and diluted 0.61 $
0.62
$
March 31, 2017 December 31, 2016 Stockholders’ equity 2,495,982 $
2,493,603 $
Shares Class A common stock 94,818 94,540 Deferred stock units 176 169 Total outstanding 94,994 94,709 Book value per share 26.28 $
26.33
$
|
 Blackstone Mortgage Trust 14 Reconciliation of Net Income to Core Earnings (a) (Amounts in Thousands, Except per Share Data) Three Months Ended Sep 30, 2013 Dec 31, 2013 Mar 31, 2014 Jun 30, 2014 Sep 30, 2014 Dec 31, 2014 Mar 31, 2015 Jun 30, 2015 Sep 30, 2015 Dec 31, 2015 Mar 31, 2016 Jun 30, 2016 Sep 30, 2016 Dec 31, 2016 Mar 31, 2017 Net income 8,320 $ 7,079 $ 13,065 $ 33,466 $ 22,024 $ 21,490 $ 35,393 $ 29,284 $ 66,888 $ 65,264 $ 57,047 $ 63,081 $ 64,794 $ 53,375 $ 51,405 $ CT Legacy Portfolio net (income) loss (437) 3,670 970 (15,508) (134) 4,833 (8,400) (1,857) (401) (3,408) 183 (3,825) (1,805) (502) - Non-cash compensation expense 94 1,158 1,834 2,382 1,619 2,528 3,297 3,396 3,188 3,460 4,687 4,836 4,949 4,955 5,907 GE purchase discount accretion adjustment - - - - - - - (459) (2,008) (1,542) (1,166) (1,247) (929) (320) (216) Other items - 107 423 162 404 408 342 416 (119) 310 418 278 (65) 742 1,024 Core Earnings 7,977 $ 12,014 $ 16,292 $ 20,502 $ 23,913 $ 29,259 $ 30,632 $ 30,780 $ 67,548 $ 64,084 $ 61,169 $ 63,123 $ 66,944 $ 58,250 $ 58,120 $ Weighted-average shares outstanding, basic and diluted 28,895 29,364 37,967 47,978 49,211 58,190 58,576 80,941 93,358 93,574 94,068 94,064 94,072 94,456 94,993 Net income per share, basic and diluted 0.29 $ 0.24 $ 0.34 $ 0.70 $ 0.45 $ 0.37 $ 0.60 $ 0.36 $ 0.72 $ 0.70 $ 0.61 $ 0.67 $ 0.69 $ 0.57 $ 0.54 $ Core Earnings per share, basic and diluted 0.28 $ 0.41 $ 0.43 $ 0.43 $ 0.49 $ 0.50 $ 0.52 $ 0.38 $ 0.72 $ 0.68 $ 0.65 $ 0.67 $ 0.71 $ 0.62 $ 0.61 $ (a)
In 3Q 2015, BXMT revised the basis of reporting for Core Earnings to be net of
incentive fees. Core EPS numbers indicated in the chart for 3Q 2014, 4Q 2014 and 1Q 2015 are adjusted from the previously reported $0.50, $0.52 and $0.54, respectively, so as to be comparable to Core EPS numbers in 3Q
2015 and subsequently. (b)
Represents net income attributable to Blackstone Mortgage Trust (c)
Adjustment in respect of the deferral in Core Earnings of the accretion of a
total $9.1 million of purchase discount attributable to a certain pool of GE portfolio loans pending the repayment of those loans (b) (c) |
 Blackstone Mortgage Trust 15 Definitions Core Earnings: Blackstone Mortgage Trust, Inc. (“BXMT”) discloses Core Earnings, a financial measure that is calculated and presented on the basis of methodologies other than in accordance with generally accepted accounting principles in the United States of America (“GAAP”) in this presentation. Core Earnings is an adjusted measure that helps BXMT evaluate its performance excluding the effects of certain transactions and GAAP adjustments that it believes are not necessarily indicative of its current loan origination portfolio and operations. Although according to its management agreement BXMT calculates the incentive and base management fees due to its Manager using Core Earnings before incentive fees expense, beginning with the third quarter of 2015, BXMT reports Core Earnings after incentive fees expense, as BXMT believes this is a more meaningful presentation of the economic performance of its class A common stock. Core Earnings is defined as GAAP net income (loss), including realized gains and losses not otherwise included in GAAP net income (loss), and excluding (i) net income (loss) attributable to the CT Legacy Portfolio, (ii) non-cash equity compensation expense, (iii) depreciation and amortization, (iv) unrealized gains (losses), and (v) certain non-cash items. Core Earnings may also be adjusted from time to time to exclude one-time events pursuant to changes in GAAP and certain other non-cash charges as determined by BXMT’s manager, subject to approval by a majority of its independent directors. Core Earnings does not represent net income or cash generated from operating activities and should not be considered as an alternative to GAAP net income, or an indication of BXMT’s GAAP cash flows from operations, a measure of BXMT’s liquidity, or an indication of funds available for its cash needs. In addition, BXMT’s methodology for calculating Core Earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, its reported Core Earnings may not be comparable to the Core Earnings reported by other companies. Non-Consolidated Senior Interests: Senior interests in loans originated and syndicated to third parties. These non-recourse loan participations constitute additional financing capacity and are included in discussions of the loan portfolio. |
 Blackstone Mortgage Trust 16 Forward-Looking Statements This presentation may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect BXMT’s current views with respect to, among other things, BXMT’s operations and financial performance. You can identify these forward-looking statements by the use of words such as “outlook,” “indicator,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable words. Such forward- looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. BXMT believes these factors include but are not limited to those described under the section entitled “Risk Factors” in its Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as such factors may be updated from time to time in its periodic filings with the Securities and Exchange Commission (“SEC”) which are accessible on the SEC’s website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this presentation and in the filings. BXMT assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events or circumstances. |