Attached files
| file | filename |
|---|---|
| EX-99.1 - EX-99.1 - BLACKSTONE MORTGAGE TRUST, INC. | d848657dex991.htm |
| 8-K - 8-K - BLACKSTONE MORTGAGE TRUST, INC. | d848657d8k.htm |
 Blackstone Mortgage Trust, Inc. February 11, 2020 Fourth Quarter and Full Year 2019 Results Exhibit 99.2 |
 Blackstone Mortgage Trust 1 $15.8 $17.9 YE 2018 YE 2019 BXMT Highlights Information included in this presentation is as of or for the period ended December 31, 2019, 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 February 10, 2020.
(c) Reflects ratio of Core Earnings to dividends declared. (d) Reflects weighted average LTV as of the date investments were originated or acquired by BXMT.
(e) Includes $689 million of Non-Consolidated Senior Interests as of December 31, 2019 and investment exposure to the $930 million 2018
Single Asset Securitization through an $89 million subordinate
risk retention interest. +$2.1bn
($ in billions)
Portfolio Growth
(e)
2019
Dividend
Coverage
(c)
Dividend
Yield
(b)
109%
6.4%
100%
64%
Performing
Loans
Loan-to-Value
(d)(e)
BXMT
generated
4Q
EPS
of
$0.59
and
Core
EPS
(a)
of
$0.68,
reflecting
the
continued
strong
performance
of
its
first
mortgage
origination
business;
2019
full
year
EPS
of
$2.35,
Core
EPS
of
$2.70,
and
dividends
paid
of
$2.48
per
share |
 Blackstone Mortgage Trust 2 Originations Originations 4Q originations of $3.0 billion across 17 (b) transactions Originated 48 (b) loans in 2019 resulting in volume of $8.6 billion, with a weighted average origination LTV (c) of 65%; 38% of 2019 originations from Europe Earnings & Dividends Earnings & Dividends 4Q EPS of $0.59 and Core Earnings (a) per share of $0.68 ($2.35 and $2.70, respectively, for full year 2019); 109% dividend coverage Book value per share of $27.82, up $0.62 in 2019; paid $0.62 per share dividend Fourth Quarter and Full Year 2019 Results Portfolio Composition Portfolio Composition Capitalization Capitalization Interest Rates Interest Rates Portfolio grew 13% in 2019 to $17.9 billion (d) with $2.1 billion of net fundings over the year, and $1.4 billion in 4Q 2019 100% performing portfolio with a weighted average origination LTV (c)(d) of 64% $12.8 billion (e) of outstanding asset-level financing on a market leading, match- funded basis; increased capacity by $3.7 billion during the year Increased Term Loan B by $250 million to $747 million while reducing the rate from L+250bps to L+225bps (a) See Appendix for a definition and reconciliation to GAAP net income. (b) Excluding upsizes. (c) Reflects weighted average LTV as of the date investments were originated or acquired by BXMT.
(d) Includes $689 million of Non-Consolidated Senior Interests as of December 31, 2019 and investment exposure to the $930 million 2018
Single Asset Securitization through an $89 million subordinate
risk retention interest. (e)
Includes $841 million of securitized debt held by third-parties in the $930
million 2018 Single Asset Securitization, which is not consolidated on BXMT’s balance sheet. (f) Includes USD LIBOR, GBP LIBOR, EURIBOR, BBSY, and CDOR. 97% of the portfolio (d) is floating rate; in-place LIBOR (f) floors insulate current portfolio earnings from potential decreases in rates Floating rate assets and matched liabilities support book value and earnings stability |
 Blackstone Mortgage Trust 3 $24.67 $27.82 Re-IPO 2Q '13 4Q '19 $2.48 $0.22 Earnings & Dividends Earnings & Dividends 4Q GAAP EPS of $0.59 and Core Earnings (a) of $0.68 per share, $0.62 per share dividend equates to a 6.4% dividend yield (b) BXMT has a consistently well-covered dividend, with retained excess earnings resulting in book value growth (a) See Appendix for a definition and reconciliation to GAAP net income. (b) Based on annualized dividend and BXMT closing price as of February 10, 2020.
(c) 2019 GAAP EPS was $2.35; retained Core Earnings refers to the amount of Core Earnings in excess of dividends paid for the periods
presented. +$3.15
Dividends Paid
Retained
Core Earnings
Book Value Per Share Growth
2019
Core
Earnings
Per
Share
(c)
109%
2019 Dividend Coverage |
 Blackstone Mortgage Trust 4 $9.8 $11.1 $15.8 $17.9 $139 $142 $246 $232 2016 2017 2018 2019 Originations Originations Origination volume of $3.0 billion in 4Q and $8.6 billion in 2019, while maintaining a consistent credit profile Increase in scale of originations has yielded consistent portfolio growth ($ in billions, except avg. loan size) (a) Includes non-consolidated senior interests and investment exposure to the 2018 Single Asset Securitization through a subordinate risk retention interest. (b) Excludes upsizes and loans originated in the Walker & Dunlop joint venture.
Portfolio Size
Average Originated Loan Size
($mm)
(b)
Total
Investment
Portfolio
(a)
$8.6B
2019 Originations
4Q ‘19 Originations
$3.0B |
 Blackstone Mortgage Trust 5 Portfolio Composition $17.9 billion portfolio (a) comprising 129 assets secured by institutional quality real estate, with 74% in gateway markets High quality 100% performing portfolio with low weighted average LTV (a)(b) of 64% (a) Includes $689 million of Non-Consolidated Senior Interests as of December 31, 2019 and investment exposure to the $930 million 2018
Single Asset Securitization through an $89 million subordinate
risk retention interest. (b)
Reflects weighted average LTV as of the date investments were originated or
acquired by BXMT. Major
Market
Focus
(a)
Collateral
Diversification
(a)
Condo
Self-Storage
Retail
Industrial
Office
Hotel
Other
Multi
$17.9B
portfolio
AU 2% ES 7% 2% DEU U.K. 12% IE 7% 1% IT IL 5% OH 1% MN 1% NY 22% BE FL 4% GA 3% DC 2% TN 1% 1% 2% NV TX CO 1% 1% AZ CA 17% HI States that comprise less than 1% of total loan portfolio 3% VA 5% 58% 18% 9% 3% 2% 2% 1% 7% |
 Blackstone Mortgage Trust 6 Capitalization Increased Term Loan B by $250 million to $747 million while reducing the rate from L+250bps to L+225bps $12.8 billion (a) of outstanding asset-level financing on a market leading, match-funded basis (a) Includes $841 million of securitized debt held by third-parties in the $930 million 2018 Single Asset Securitization, which is not
consolidated on BXMT’s balance sheet. (b)
Includes $331 million of asset specific financings as of December 31,
2019. (c)
Includes $1.2 billion of consolidated securitized debt obligations as well as
$841 million of securitized debt held by third-parties in the $930 million 2018 Single Asset Securitization, which is not consolidated on BXMT’s balance sheet. Refer to our consolidated financial statements for further discussion of the subordinated risk
retention interest related to the 2018 Single Asset
Securitization.
(d) Represents $689 million 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.
(e) Represents (i) total outstanding secured debt agreements, secured term loans, and convertible notes, less cash, to (ii) total
equity. Credit
Facilities
(b)
14 Credit Facilities
Corporate Debt
Term Loan and Convertible Notes
Corporate Obligations
Senior Loan
Interests
(d)
$10.1
$1.4
$0.7
$11.5
Securitized
Debt
(c)
$2.0
CLO and Single Asset Securitizations
3.0x
Debt-to-Equity Ratio
(e)
Senior Syndications
Financing
(Outstanding Balance)
($ in billions) |
 Blackstone Mortgage Trust 7 -2.00% -1.50% -1.00% -0.50% 0.00% 0.50% 1.00% 1.50% 2.00% 3% 97% Interest Rates 97% of the portfolio (a) is floating rate; in-place LIBOR (b) floors insulate current portfolio earnings from potential decreases in rates A 1.0% increase or decrease in USD LIBOR would increase earnings per share by $0.03 per quarter (c) (a) Includes $689 million of Non-Consolidated Senior Interests as of December 31, 2019 and investment exposure to the $930 million 2018
Single Asset Securitization through an $89 million subordinate
risk retention interest. (b)
Includes USD LIBOR, GBP LIBOR, EURIBOR, BBSY, and CDOR.
(c) Changes in interest rates and credit spreads may affect our net interest income from loans and other investments. Reflects impact on net
income, net of incentive fees. See Appendix for important
disclosures. Earnings
Sensitivity
to
USD
LIBOR
(c)
(Quarterly Earnings per Share)
Portfolio
Fixed
vs.
Floating
(a)
(% of Total Portfolio Exposure)
Floating
Fixed
$0.08
$0.06
$0.03
$0.00
$0.00
$0.01
$0.03
$0.05
$0.07 |
 Appendix |
 Blackstone Mortgage Trust 9 4Q '18 Loans Outstanding Fundings Repayments 4Q '19 Loans Outstanding Fourth Quarter and Full Year 2019 Operating Results & Net Fundings Net Fundings (b) ($ in billions) Operating Results ($ in millions) (a) Primarily represents the forward points earned on our foreign currency forward contracts, which reflect the interest rate differentials
between the applicable base rate for our foreign currency
investments and USD LIBOR. These forward contracts effectively convert the rate
exposure to USD LIBOR, resulting in additional interest income earned in U.S. dollar terms. These amounts are not included in GAAP net income, but rather as a component of Other Comprehensive Income in our consolidated financial
statements. (b)
Excludes the impact of changes in foreign currency rates and related hedges for
non-USD investments. (c)
Includes $406 million of Non-Consolidated Senior Interests and investment
exposure to the $1.0 billion 2018 Single Asset Securitization through a $97 million subordinate risk retention interest. (d) Includes $689 million of Non-Consolidated Senior Interests and investment exposure to the $930 million 2018 Single Asset
Securitization through an $89 million subordinate risk retention interest. GAAP Net Income Adjustments Core Earnings Interest Income 220.7 $ $ — 220.7 $ Interest Expense (111.0) — (111.0)
Management and
Incentive Fees
(20.2)
—
(20.2)
General and Administrative
Expenses and Taxes
(2.5)
—
(2.5)
Non-Cash
Compensation
(7.4)
7.4
—
Hedging and Foreign
Currency Income, net
(a)
—
4.8
4.8
Net Income Attributable to
Non-controlling Interests
(0.7)
—
(0.7)
Total
78.9
$
12.2
$
91.1
$
$0.68
Core Earnings per Share
$0.59
Net Income per Share
$15.8
($4.9)
$7.0
$17.9
(c)
(d) |
 Blackstone Mortgage Trust 10 (a) Date loan was originated or acquired by us, and the LTV as of such date. Origination dates are subsequently updated to reflect material
loan modifications. (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 December 31, 2019, four loans in the portfolio have been financed with an aggregate $689 million of Non-Consolidated Senior Interests,
which are included in the table above. (c)
Portfolio excludes our $89 million subordinate risk retention interest in the
$930 million 2018 Single Asset Securitization. (d)
Maximum maturity assumes all extension options are exercised; however, floating
rate loans generally may be repaid prior to their final maturity without penalty. (e) Consists of both floating and fixed rates. Coupon and all-in yield assume applicable floating benchmark rates for weighted-average
calculation. Portfolio Details
($ in millions)
Origination Total Principal Net Book Maximum Property Loan Per Origination Loan Type Date (a) Loan (b)(c) Balance (c) Value Maturity (d) Location Type SQFT / Unit / Key LTV (a) Loan 1 Senior loan 8/14/2019 $ 1,331 $ 1,331 $ 1,318 L + 2.50 % L + 2.85 % 12/23/2024 Dublin - IE Office $459 / sqft 74 % Loan 2 Senior loan 3/22/2018 1,009 1,009 1,005 L + 3.15 % L + 3.37 % 3/15/2023 Diversified - Spain Mixed-Use n/a 71 % Loan 3 Senior loan 5/11/2017 753 712 710 L + 3.40 % L + 3.60 % 6/10/2023 Washington DC Office $348 / sqft 62 % Loan 4 Senior loan 11/25/2019 724 586 585 L + 2.30 % L + 2.75 % 12/9/2024 New York Office $840 / sqft 65 % Loan 5 Senior loan (c) 8/6/2015 489 489 88 5.74 % 5.77 % 10/29/2022 Diversified - EUR Other n/a 71 % Loan 6 Senior loan 4/11/2018 355 345 344 L + 2.85 % L + 3.02 % 5/1/2023 New York Office $437 / sqft 71 % Loan 7 Senior loan 8/22/2018 363 338 336 L + 3.15 % L + 3.49 % 8/9/2023 Maui Hotel $444,674 / key 61 % Loan 8 Senior loan 10/23/2018 352 334 333 L + 3.40 % L + 3.72 % 10/23/2021 New York Mixed-Use $565 / sqft 65 % Loan 9 Senior loan 1/11/2019 318 318 314 L + 4.35 % L + 4.70 % 1/11/2026 Diversified - UK Other $314 / sqft 66 % Loan 10 Senior loan 11/30/2018 293 279 277 L + 2.85 % L + 3.20 % 12/9/2023 New York Hotel $228,186 / key 73 % Loan 11 Senior loan 11/30/2018 254 248 246 L + 2.80 % L + 3.17 % 12/9/2023 San Francisco Hotel $363,499 / key 73 % Loan 12 Senior loan 7/31/2018 285 246 244 L + 3.10 % L + 3.54 % 8/9/2022 San Francisco Office $617 / sqft 50 % Loan 13 Senior loan 12/11/2018 310 245 243 L + 2.55 % L + 2.96 % 12/9/2023 Chicago Office $206 / sqft 78 % Loan 14 Senior loan 5/9/2018 243 233 232 L + 2.60 % L + 3.03 % 5/9/2023 New York Industrial $66 / sqft 70 % Loan 15 Senior loan 9/23/2019 280 229 227 L + 3.00 % L + 3.22 % 11/15/2024 Diversified - Spain Hotel $228,228 / key 62 % Loans 16 - 128 Senior loans Various 14,270 10,026 9,663 L + 3.37 % (e) L + 3.73 % (e) Various Various Various Various 62 % Total/Wtd. avg. $ 21,628 $ 16,966 $ 16,165 L + 3.25 % (e) L + 3.59 % (e) 3.8 yrs 65 % Cash All-in Coupon Yield |
 Blackstone Mortgage Trust 11 Consolidated Balance Sheets ($ in thousands, except per share data) December 31, 2019 December 31, 2018 Assets Cash and cash equivalents 150,090 $
105,662 $
Loans receivable, net
16,164,801 14,191,200 Other assets
236,980 170,513 Total assets 16,551,871 $
14,467,375 $
Liabilities and equity
Secured debt agreements, net
10,054,930 $
8,974,756 $
Loan participations sold, net
— 94,418
Securitized debt obligations, net
1,187,084 1,285,471 Secured term loans, net
736,142 — Convertible notes, net
613,071 609,911 Other liabilities
175,963 128,212 Total liabilities
12,767,190 11,092,768 Commitments and contingencies
— —
Equity Class A common stock, $0.01 par value 1,350 1,234
Additional paid-in capital
4,370,014 3,966,540 Accumulated other comprehensive loss
(16,233) (34,222)
Accumulated
deficit (592,548)
(569,428)
Total Blackstone Mortgage Trust,
Inc. stockholders' equity 3,762,583
3,364,124
Non-controlling interests
22,098 10,483
Total
equity 3,784,681
3,374,607
Total liabilities and equity
16,551,871 $
14,467,375 $ |
 Blackstone Mortgage Trust 12 Consolidated Statements of Operations ($ in thousands, except per share data) Three Months Ended December 31, Year Ended December 31, 2019 2018 2019 2018 Income from loans and other investments Interest and related income 220,678 $ 206,098 $ 882,679 $ 756,109 $ Less: Interest and related expenses 110,967 103,948 458,503 359,625 Income from loans and other investments, net
109,711 102,150 424,176 396,484 Other expenses
Management and incentive fees
20,159 18,586 78,435 74,834 General and administrative expenses
9,904 9,632 38,854 35,529 Total other expenses
30,063 28,218 117,289 110,363 Income before income taxes
79,648 73,932 306,887 286,121 Income tax provision (benefit)
67 36
(506) 308 Net income 79,581 $
73,896 $
307,393 $ 285,813 $ Net income attributable to non-controlling interests (650) (253) (1,826) (735) Net income attributable to Blackstone Mortgage Trust, Inc.
78,931 $
73,643 $
305,567 $ 285,078 $ Per share information (basic and diluted) Weighted-average shares of common stock outstanding 134,832,323 121,588,404 130,085,398 113,857,238 Net income per share of common stock 0.59 $
0.61 $
2.35 $
2.50 $
|
 Blackstone Mortgage Trust 13 Per Share Calculations (Amounts in thousands, except per share data) Three Months Ended December 31, 2019 September 30, 2019 Net income (a) 78,931 $
74,897 $
Weighted-average shares outstanding, basic and
diluted 134,832
134,537
Earnings per
share, basic and diluted 0.59
$
0.56 $
Three Months Ended
December 31, 2019
September 30, 2019
Stockholders' equity
3,762,583 $
3,742,793 $
Shares Class A common stock 135,004 134,289 Deferred stock units
260 252
Total outstanding 135,264 134,541 Book value per share
27.82 $
27.82
$
Core Earnings Reconciliation Book Value per Share Earnings per Share (a) Represents net income attributable to Blackstone Mortgage Trust, Inc. (b) Primarily represents the forward points earned on our foreign currency forward contracts, which reflect the interest rate differentials between the applicable base rate for our foreign currency investments and USD LIBOR. These forward contracts effectively convert the rate exposure to USD LIBOR, resulting in additional
interest income earned in U.S. dollar terms. These amounts are not
included in GAAP net income, but rather as a component of Other Comprehensive Income in our consolidated financial statements. Three Months Ended December 31, 2019 September 30, 2019 Net income (a) 78,931 $
74,897 $
Non-cash compensation expense
7,380 7,754 Hedging and foreign currency income, net (b) 4,767 2,898 Other items 68 78 Core Earnings 91,146 $
85,627 $
Weighted-average shares outstanding, basic and
diluted 134,832
134,537 Core Earnings per share, basic and diluted 0.68 $
0.64
$
|
 Blackstone Mortgage Trust 14 Reconciliation of Net Income to Core Earnings (Amounts in thousands, except per share data) Year Ended Dec 31, 2019 Dec 31, 2019 Sept 30, 2019 Jun 30, 2019 Mar 31, 2019 Net income (a) 305,567 $ 78,931 $ 74,897 $ 75,174 $ 76,565 $ Non-cash compensation expense 30,656 7,380 7,754 7,754 7,768 Hedging and foreign currency income, net
(b) 14,172 4,767 2,898 3,237 3,271 Other items 300 68 78
58 95 Core Earnings
350,695 $ 91,146 $ 85,627 $ 86,223 $ 87,699 $ Weighted-average shares outstanding, basic and diluted 130,085 134,832 134,537 126,475 124,333 Net income per share, basic and diluted 2.35 $
0.59 $
0.56 $
0.59 $
0.62 $
Core Earnings per share, basic and diluted
2.70 $
0.68 $
0.64 $
0.68 $
0.71 $
Three Months Ended,
(a) Represents net income attributable to Blackstone Mortgage Trust, Inc. (b) Primarily represents the forward points earned on our foreign currency forward contracts, which reflect the interest rate differentials
between the applicable base rate for our foreign currency
investments and USD LIBOR. These forward contracts effectively convert the rate exposure to USD LIBOR, resulting in additional interest income earned in U.S. dollar terms. These amounts are not included in GAAP net income, but rather as a component of Other Comprehensive Income in our consolidated financial
statements. |
 Blackstone Mortgage Trust 15 Definitions Core Earnings: Blackstone Mortgage Trust, Inc. (“BXMT”) discloses Core Earnings in this presentation. Core Earnings is 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”). 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, 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) non-cash equity compensation expense, (ii) depreciation and amortization, (iii) unrealized gains (losses), (iv) net income (loss) attributable to our legacy portfolio, 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, which are excluded from the GAAP balance sheet, constitute additional financing capacity and are included in discussions of the loan portfolio. Earnings Sensitivity to LIBOR: Reflects the impact on net income, net of incentive fees, assuming no changes in credit spreads, portfolio composition, or asset performance. Assumes no change in general and administrative expenses, management fees, or other non-interest expenses relative to those incurred for the quarter ended December 31, 2019. |
 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, its 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, 2019, 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. |