Exhibit 99.1
ICON ECI Fund Fifteen, L.P.
PORTFOLIO OVERVIEW | ||
THIRD QUARTER 2015 |
Table of Contents | |||
Introduction to Portfolio Overview | 1 | ||
Investment During the Quarter | 1 | ||
Investments Following the Quarter | 1 | ||
Dispositions During the Quarter | 1 | ||
Dispositions Following the Quarter | 2 | ||
Portfolio Overview | 2 | ||
Commentary | 5 | ||
Revolving Line of Credit | 6 | ||
Performance Analysis | 6 | ||
Transactions with Related Parties | 8 | ||
Financial Statements | 10 | ||
Forward Looking Statements | 15 | ||
Additional Information | 15 |
ICON ECI Fund Fifteen, L.P.
As of January 15, 2016
Introduction to Portfolio Overview
We are pleased to present ICON ECI Fund Fifteen, L.P.'s (the "Fund") Portfolio Overview for the quarter ended September 30, 2015. References to "we," "us," and "our" are references to the Fund, references to the "General Partner" are references to the general partner of the Fund, ICON GP 15, LLC, and references to the "Investment Manager" are references to the investment manager of the Fund, ICON Capital, LLC.
The Fund makes investments in companies that utilize equipment and other corporate infrastructure (collectively, "Capital Assets") to operate their businesses. These investments are primarily structured as debt and debt-like financings (such as loans and leases) that are collateralized by Capital Assets.
The Fund raised $196,688,918 commencing with its initial offering on June 6, 2011 through the closing of the offering on June 6, 2013. During the operating period, we anticipate continuing to invest in Capital Assets. Following our operating period, we will enter our liquidation period, during which time the loans and leases we own will mature or be sold in the ordinary course of business.
Investment During the Quarter
The Fund made the following investment during the quarter ended September 30, 2015:
Challenge Mfg. Company, LLC | |||
Investment Dates: Structure: | 7/10/2015 9/15/2015 Lease | Collateral: | Auxiliary support equipment and robots used in the production of certain automobiles. |
Expiration Dates: | 7/9/2020 10/9/2020 | ||
Purchase Price: | $12,626,000 | ||
The Fund's Investment: | $7,659,000 |
Investments Following the Quarter
The Fund made the following investments after the quarter ended September 30, 2015:
Challenge Mfg. Company, LLC | |||
Investment Date: Structure: | 12/29/2015 Lease | Collateral: | Auxiliary support equipment and robots used in the production of certain automobiles. |
Expiration Date: | 1/9/2021 | ||
Purchase Price: | $11,978,000 | ||
The Fund's Investment: | $8,984,000 | ||
Fugro N.V. | |||
Investment Dates: Structure: | 12/24/2015 1/8/2016 Lease | Collateral: | Two mini geotechnical drilling vessels. |
Expiration Dates: | 12/23/2027 1/7/2028 | ||
Purchase Price: | $130,000,000 | ||
The Fund's Investment: | $16,198,000 |
Dispositions During the Quarter
The Fund disposed of the following investments during the quarter ended September 30, 2015:
VAS Aero Services, LLC* | |||
Structure: | Loan | Collateral: | Aircraft engines and related parts. |
Disposition Date: | 7/23/2015 | ||
The Fund's Investment: | $2,000,000 | ||
Total Proceeds Received: | $1,514,000 | ||
*See Commentary | |||
Varada Ten Pte. Ltd. | |||
Structure: | Loan | Collateral: | One offshore supply vessel. |
Disposition Date: | 7/28/2015 | ||
The Fund's Investment: | $16,771,000 | ||
Total Proceeds Received: | $25,413,000 |
1
ICON ECI Fund Fifteen, L.P.
Dispositions Following the Quarter
The Fund disposed of the following investments after the quarter ended September 30, 2015:
Murray Energy Corporation | |||
Structure: | Lease | Collateral: | Mining equipment. |
Disposition Dates: | 10/29/2015 10/30/2015 | ||
The Fund's Investment: | $18,024,000 | ||
Total Proceeds Received: | $22,715,000 | ||
D&T Holdings, LLC | |||
Structure: | Lease | Collateral: | Trucks, trailers and other equipment. |
Disposition Date: | 1/14/2016 | ||
The Fund's Investment: | $3,355,000 | ||
Total Proceeds Received: | $4,594,000 |
Portfolio Overview
As of September 30, 2015, our portfolio consisted of the following investments:
Kyla Shipping Company | |||
Structure: | Loan | Collateral: | A dry bulk carrier. |
Maturity Date: | 11/22/2016 | ||
Current Status: | See Commentary | ||
Höegh Autoliners Shipping AS | |||
Structure: | Lease | Collateral: | A car carrier vessel. |
Expiration Date: | 12/21/2020 | ||
Current Status: | Performing |
2
ICON ECI Fund Fifteen, L.P.
Portfolio Overview (continued)
Murray Energy Corporation | |||
Structure: | Lease | Collateral: | Mining equipment. |
Expiration Dates: | 9/30/2015 | ||
10/31/2015 | |||
Current Status: | Performing |
Bergshav Product Tankers | |||
Structure: | Loan | Collateral: | Three product tanker vessels. |
Maturity Date: | 10/4/2017 | ||
Current Status: | Performing | ||
Ezra Holdings Limited | |||
Structure: | Lease | Collateral: | Offshore support vessel. |
Expiration Date: | 6/3/2021 | ||
Current Status: | Performing | ||
Ardmore Shipholding Limited | |||
Structure: | Lease | Collateral: | Two chemical tanker vessels. |
Expiration Date: | 4/3/2018 | ||
Current Status: | Performing | ||
Lubricating Specialties Company | |||
Structure: | Loan | Collateral: | Liquid storage tanks, blending lines and packaging equipment. |
Maturity Date: | 8/1/2018 | ||
Current Status: | Performing | ||
Jurong Aromatics Corporation Pte. Ltd. | |||
Structure: Maturity Date: | Loan 1/16/2021 | Collateral: | Equipment, plant, and machinery associated with the condensate splitter and aromatics complex located on Jurong Island, Singapore. |
Current Status: | See Commentary | ||
Quattro Plant Limited | |||
Structure: | Loan | Collateral: | Rail support construction equipment. |
Maturity Date: | 8/1/2016 | ||
Current Status: | Performing | ||
Sargeant Marine, Inc. | |||
Structure: | Loan | Collateral: | Asphalt carrier vessel. |
Maturity Date: | 12/31/2018 | ||
Current Status: | Performing |
3
ICON ECI Fund Fifteen, L.P.
Portfolio Overview (continued)
Blackhawk Mining, LLC | |||
Structure: | Lease | Collateral: | Mining equipment. |
Expiration Date: | 2/28/2018 | ||
Current Status: | Performing | ||
SIVA Global Ships Limited | |||
Structure: | Lease | Collateral: | Two liquefied petroleum gas tanker vessels. |
Expiration Dates: | 3/28/2022 | ||
4/8/2022 | |||
Current Status: | Performing | ||
D&T Holdings, LLC | |||
Structure: | Lease | Collateral: | Trucks, trailers and other equipment. |
Expiration Date: | 12/31/2018 | ||
Current Status: | Performing | ||
Pacific Radiance Ltd. | |||
Structure: | Lease | Collateral: | Offshore supply vessel. |
Expiration Date: | 6/12/2024 | ||
Current Status: | Performing | ||
Técnicas Marítimas Avanzadas, S.A. de C.V. | |||
Structure: | Loan | Collateral: | Four platform supply vessels. |
Maturity Date: | 8/27/2019 | ||
Current Status: | See Commentary | ||
Premier Trailer Leasing, Inc. | |||
Structure: | Loan | Collateral: | Trailers. |
Maturity Date: | 9/24/2020 | ||
Current Status: | Performing | ||
Inotera Memories, Inc. | |||
Structure: Expiration Date: | Lease 11/30/2016 | Collateral: | An ASML Twinscan NXT 1970ci photolithograph immersion scanner used in semiconductor manufacturing. |
Current Status: | Performing | ||
Challenge Mfg. Company, LLC | |||
Structure: | Lease | Collateral: | Auxiliary support equipment and robots used in the production of certain automobiles. |
Expiration Dates: | 7/9/2020 10/9/2020 | ||
Current Status: | Performing |
4
ICON ECI Fund Fifteen, L.P.
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.
Kyla Shipping Company
Kyla is a Greek based ship management company. In 2011, we made a second lien loan secured by one of Kyla's dry bulk vessels. Currently, there are extreme headwinds facing the dry bulk market, mostly as a result of the slowdown in the Chinese economy, which for years was driven by heavy investment that fueled demand for steel, coal and iron ore. As China moves towards a consumer-driven economy, demand for these commodities has slowed significantly. Consequently, Kyla is in default of the loan and we are working with the company on a restructuring. In addition, given the depressed market, we have taken a credit reserve of 29% of original cost. Kyla is currently maintaining the vessels and we believe that the best option is to keep vessel with Kyla while we work on a restructuring and wait for the market to hopefully recover.
VAS Aero Services, LLC
VAS is an aftermarket aircraft parts supplier to the aviation industry. In 2011, we, ICON Leasing Fund Twelve, LLC and ICON Equipment and Corporate Infrastructure, L.P. made an equipment loan to VAS secured by all of VAS' equipment. Starting in 2012, management made some missteps, specifically by leveraging to purchase several used aircraft engines that it had anticipated would have significant market value when parted out. However, the demand never materialized, as many airlines simply invested in new aircraft and engines at this time, leaving VAS with inflated inventory levels and insufficient working capital. After months of working with the other lenders as well as the sponsor, the Investment Manager decided to sell its exposure back to the company at a loss, rather than risk a much larger loss in a Chapter 11.
Técnicas Marítimas Avanzadas, S.A. de C.V.
On August 27, 2014, ICON advanced TMA a senior secured facility of USD 29,000,000 secured by two offshore supply vessels. On November 24, 2014, such facility agreement was amended to allow for a senior secured 1st lien and 2nd lien structure and to include an additional two offshore supply vessels as security for the facility. A senior secured 1st lien tranche of USD 66,000,000 was funded by an unrelated third party and ICON's original loan of USD 29,000,000 was converted to the senior secured 2nd lien tranche. As a condition to the amendment and increased facility size, TMA was required to have all four vessels under contract by March 31, 2015. On March 31, 2015, TMA defaulted on the facility because only two of the four vessels had commenced employment. As a result of such default, the senior lender is, among other things, entitled to receive all cash flow from the existing employed vessels to pay interest and reduce its principal balance. The interest on ICON's tranche is currently being capitalized. By January 2016, each of the four vessels had commenced employment. ICON is currently working with the senior lender and TMA to amend the facility agreement and expects to start receiving payments in the near future.
5
ICON ECI Fund Fifteen, L.P.
Revolving Line of Credit
On March 31, 2015, we extended our revolving line of credit (the "Facility") with California Bank & Trust ("CB&T") through May 30, 2017 and the amount available under the Facility was increased to $12,500,000. The Facility is secured by all of our assets not subject to a first priority lien. Amounts available under the Facility are subject to a borrowing base that is
determined, subject to certain limitations, by the present value of the future receivables under certain loans and lease agreements in which we have a beneficial interest.
The interest rate for general advances under the Facility is CB&T's prime rate. We may elect to designate up to five advances on the outstanding principal balance of the Facility to bear interest at the London Interbank Offered Rate plus 2.5% per year. In all instances, borrowings under the Facility are subject to an interest rate floor of 4.0% per year. In addition, we are obligated to pay an annualized 0.5% fee on unused commitments under the Facility. At September 30, 2015, there were no obligations outstanding under the Facility and we were in compliance with all covenants related to the Facility.
Performance Analysis
Capital Invested as of September 30, 2015 | $225,835,469 |
Leverage Ratio | 0.87:1* |
% of Receivables Collected for the Quarter Ended September 30, 2015 | 93.89%** |
* 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 Técnicas Marítimas Avanzadas, S.A. de C.V., Kyla Shipping Company and Jurong Aromatics Corporation Pte. Ltd..
One of our objectives is to provide cash distributions to our partners. In order to assess our ability to meet this objective, unaffiliated broker dealers, third party due diligence providers and other members of the investing community have requested that we report a financial measure that can be reconciled to our financial statements and can be used to assess our ability to support cash distributions from our business operations. We refer to this financial measure as cash available from our business operations, or CABO. CABO is not equivalent to our net operating income or loss as determined under GAAP. Rather, it is a measure that may be a better financial measure for an equipment fund because it measures cash generated by investments, net of management fees and expenses, during a specific period of time. We define CABO as the net change in cash during the period plus distributions to partners and investments made during such period, less the debt proceeds used to make such investments and the activity related to the Facility, as well as the net proceeds from equity raised through the sale of interests during such period.
We believe that CABO may be an appropriate supplemental measure of an equipment fund's performance because it is based on a measurement of cash during a specific period that excludes cash from non-business operations, such as distributions, investments and equity raised.
6
ICON ECI Fund Fifteen, L.P.
Performance Analysis (continued)
Presentation of this information is intended to assist unaffiliated broker dealers, third party due diligence providers and other members of the investing community in understanding the Fund's ability to support its distributions from its business operations. It should be noted, however, that no other equipment funds calculate CABO, and therefore comparisons with other equipment funds are not meaningful. CABO should not be considered as an alternative to net income (loss) as an indication of our performance or as an indication of our liquidity. CABO should be reviewed in conjunction with other measurements as an indication of our performance.
Cash Available from Business Operations, or CABO, is the cash generated by investments during a specific period of time, net of fees and expenses, excluding distributions to partners, net equity raised and investments made.
Net Change in Cash per GAAP Cash Flow Statement | Business Operations Net cash flow generated by our investments, net of fees and expenses (CABO) | Non-Business Operations Net Equity Raised Cash expended to make Investments and Distributions to Partners |
As indicated above, the total net change in cash is the aggregate of the net cash flows from Business Operations and the net cash flows from Non-Business Operations. By taking the total net change in cash and removing the cash activity related to Non-Business Operations (distributions, investments and equity raised), the amount remaining is the net cash available from Business Operations (net cash flows generated by investments, net of fees and expenses).
In summary, CABO is calculated as:
Net change in cash during the period per the GAAP cash flow statement
+ distributions to Partners during the period
+ investments made during the period
- debt proceeds to be specifically used to make an investment
- net proceeds from the sale of Interests during the period
= CABO
Cash Available From Business Operations | ||||||||
for the Period January 1, 2015 through September 30, 2015 | ||||||||
Cash balance at January 1, 2015 | $ | 20,340,317 | ||||||
Cash balance at September 30, 2015 | $ | 28,873,818 | ||||||
Net change in cash | $ | 8,533,501 | ||||||
Add Back: | ||||||||
Distributions paid to partners from January 1, 2015 through September 30, 2015 | $ | 11,973,907 | ||||||
Investments made during the period | ||||||||
Purchase of equipment | $ | 2,705,087 | ||||||
Investment in joint ventures | $ | 5,035,761 | ||||||
Investment by noncontrolling interests | $ | (7,501) | ||||||
$ | 7,733,347 | |||||||
Deduct: | ||||||||
Repurchase of limited partnership interests | $ | (59,139) | ||||||
Cash Available from Business Operations (CABO) | $ | 28,299,894 | (1) | |||||
(1) | Cash available from business operations includes the collection of principal and interest from our investments in notes receivable and finance leases. |
7
ICON ECI Fund Fifteen, L.P.
Transactions with Related Parties
We have entered into certain agreements with our General Partner, our Investment Manager, and CĪON Securities, LLC, formerly known as ICON Securities, LLC ("CĪON Securities"), a wholly-owned subsidiary of our Investment Manager and the dealer-manager of our offering, whereby we pay or paid certain fees and reimbursements to these parties. CĪON Securities was entitled to receive a 3% underwriting fee from the gross proceeds from sales of our limited partnership interests, of which up to 1% were paid to unaffiliated broker-dealers as a fee for their assistance in marketing the Fund and coordinating sales efforts.
In addition, we reimbursed our General Partner and its affiliates for organizational and offering expenses incurred in connection with our organization and offering. The reimbursement of these expenses was capped at the lesser of 1.44% of the gross offering proceeds (assuming all of our limited partnership interests were sold in the offering) and the actual costs and expenses incurred by our General Partner and its affiliates.
We pay our Investment Manager (i) a management fee equal to 3.5% of the gross periodic payments due and paid from our investments, and (ii) acquisition fees, through the end of the operating period, equal to 2.5% 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.
Our General Partner and its affiliates also perform certain services relating to the management of our portfolio. Such services include, but are not limited to, credit analysis and underwriting, receivables management, portfolio management, accounting, financial and tax reporting, and remarketing and marketing services.
In addition, our General Partner and its affiliates are reimbursed for administrative expenses incurred in connection with our operations. Administrative expense reimbursements are costs incurred by our General Partner or its affiliates that are necessary to our operations.
Our General Partner also has a 1% interest in our profits, losses, distributions and liquidation proceeds. We paid distributions to our General Partner of $40,204 and $119,738 for the three and nine months ended September 30, 2015, respectively. We paid distributions to our General Partner of $40,226 and $119,802 for the three and nine months ended September 30, 2014, respectively. Additionally, our General Partner's interest in the net loss attributable to us was $40,566 and $61,450 for the three and nine months ended September 30, 2015, respectively. Our General Partner's interest in the net income attributable to us was $50,313 and $106,776 for the three and nine months ended September 30, 2014, respectively.
Fees and other expenses incurred by us to our General Partner or its affiliates were as follows:
Three Months Ended September 30, | Six Months Ended September 30, | |||||||||||||||
Entity | Capacity | Description | 2015 | 2014 | 2015 | 2014 | ||||||||||
ICON Capital, LLC | Investment Manager | Acquisition fees (1) | $ | 191,467 | $ | 400,549 | $ | 191,467 | $ | 1,025,147 | ||||||
ICON Capital, LLC | Investment Manager | Management fees (2) | 898,498 | 299,614 | 1,575,686 | 1,209,388 | ||||||||||
ICON Capital, LLC | Investment Manager | Administrative expense reimbursements (2) | 375,157 | 372,023 | 1,171,572 | 1,475,822 | ||||||||||
ICON Equipment and Corporate Infrastructure Fund Fourteen, L.P. | Noncontrolling interest | Interest expense (2) | 104,008 | 103,150 | 307,728 | 304,655 | ||||||||||
$ | 1,569,130 | $ | 1,175,336 | $ | 3,246,453 | $ | 4,015,012 | |||||||||
(1) Amount capitalized and amortized to operations. | ||||||||||||||||
(2) Amount charged directly to operations. |
8
ICON ECI Fund Fifteen, L.P.
Transactions with Related Parties (continued)
At September 30, 2015, we had a net payable of $2,815,024 due to our General Partner and affiliates that primarily consisted of a note payable of $2,622,196 and accrued interest of $29,354 due to Fund Fourteen related to its noncontrolling interest in a vessel, the Lewek Ambassador, and administrative expense reimbursements of $125,158 due to our Investment Manager.
At December 31, 2014, we had a net payable of $2,870,701 due to our General Partner and affiliates that primarily consisted of a note payable of $2,609,209 and accrued interest of $30,332 due to Fund Fourteen related to its noncontrolling interest in the Lewek Ambassador, and administrative expense reimbursements of $257,495 due to our Investment Manager.
Your participation in the Fund is greatly appreciated.
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.
9
ICON ECI Fund Fifteen, L.P.
(A Delaware Limited Partnership)
Financial Statements
Consolidated Balance Sheets
September 30, | December 31, | ||||||||
2015 | 2014 | ||||||||
(unaudited) | |||||||||
Assets | |||||||||
Cash | $ | 28,873,818 | $ | 20,340,317 | |||||
Net investment in notes receivable | 34,229,842 | 59,584,520 | |||||||
Leased equipment at cost (less accumulated depreciation of | |||||||||
$47,860,904 and $25,974,093, respectively) | 133,084,427 | 163,201,779 | |||||||
Net investment in finance leases | 48,889,888 | 49,651,259 | |||||||
Investment in joint ventures | 16,238,814 | 22,255,221 | |||||||
Other assets | 3,534,633 | 5,613,561 | |||||||
Total assets | $ | 264,851,422 | $ | 320,646,657 | |||||
Liabilities and Equity | |||||||||
Liabilities: | |||||||||
Non-recourse long-term debt | $ | 112,711,735 | $ | 146,012,447 | |||||
Due to General Partner and affiliates, net | 2,815,024 | 2,870,701 | |||||||
Accrued expenses and other liabilities | 7,969,075 | 12,650,775 | |||||||
Total liabilities | 123,495,834 | 161,533,923 | |||||||
Commitments and contingencies | |||||||||
Equity: | |||||||||
Partners' equity: | |||||||||
Limited partners | 131,699,199 | 149,696,027 | |||||||
General Partner | (436,883) | (255,695) | |||||||
Total partners' equity | 131,262,316 | 149,440,332 | |||||||
Noncontrolling interests | 10,093,272 | 9,672,402 | |||||||
Total equity | 141,355,588 | 159,112,734 | |||||||
Total liabilities and equity | $ | 264,851,422 | $ | 320,646,657 | |||||
10
ICON ECI Fund Fifteen, L.P.
(A Delaware Limited Partnership)
Financial Statements
Consolidated Statements of Operations (unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Revenue: | ||||||||||||||||
Finance income | $ | 1,619,614 | $ | 5,461,488 | $ | 7,561,485 | $ | 12,653,010 | ||||||||
Rental income | 10,556,802 | 4,582,113 | 34,553,671 | 13,746,343 | ||||||||||||
(Loss) Income from investment in joint venture | (3,239,186) | 657,562 | (9,504,736) | 1,656,903 | ||||||||||||
Gain on sale of assets, net | - | - | 983,474 | - | ||||||||||||
Other (loss) income | (145,059) | (266,129) | (160,815) | 22,370 | ||||||||||||
Total revenue | 8,792,171 | 10,435,034 | 33,433,079 | 28,078,626 | ||||||||||||
Expenses: | ||||||||||||||||
Management fees | 898,498 | 299,614 | 1,575,686 | 1,209,388 | ||||||||||||
Administrative expense reimbursements | 375,157 | 372,023 | 1,171,572 | 1,475,822 | ||||||||||||
General and administrative | 356,687 | 316,226 | 1,602,549 | 1,378,755 | ||||||||||||
Interest | 1,549,116 | 1,267,001 | 4,854,748 | 3,897,104 | ||||||||||||
Depreciation | 8,419,497 | 2,764,416 | 24,917,352 | 8,293,249 | ||||||||||||
Impairment loss | - | - | 1,180,260 | - | ||||||||||||
Credit loss | 946,879 | - | 2,439,108 | - | ||||||||||||
Total expenses | 12,545,834 | 5,019,280 | 37,741,275 | 16,254,318 | ||||||||||||
Net (loss) income | (3,753,663) | 5,415,754 | (4,308,196) | 11,824,308 | ||||||||||||
Less: net income attributable to noncontrolling interests | 302,936 | 384,491 | 1,836,774 | 1,146,737 | ||||||||||||
Net (loss) income attributable to Fund Fifteen | $ | (4,056,599) | $ | 5,031,263 | $ | (6,144,970) | $ | 10,677,571 | ||||||||
Net (loss) income attributable to Fund Fifteen allocable to: | ||||||||||||||||
Limited partners | $ | (4,016,033) | $ | 4,980,950 | $ | (6,083,520) | $ | 10,570,795 | ||||||||
General Partner | (40,566) | 50,313 | (61,450) | 106,776 | ||||||||||||
$ | (4,056,599) | $ | 5,031,263 | $ | (6,144,970) | $ | 10,677,571 | |||||||||
Weighted average number of limited partnership | ||||||||||||||||
interests outstanding | 197,385 | 197,489 | 197,385 | 197,489 | ||||||||||||
Net (loss) income attributable to Fund Fifteen per weighted average | ||||||||||||||||
limited partnership interests outstanding | $ | (20.35) | $ | 25.22 | $ | (30.82) | $ | 53.53 | ||||||||
11
ICON ECI Fund Fifteen, L.P.
(A Delaware Limited Partnership)Financial Statements
Consolidated Statements of Changes in Equity
Partners' Equity | ||||||||||||||||||||||||
Limited | Total | |||||||||||||||||||||||
Partnership | Limited | General | Partners' | Noncontrolling | Total | |||||||||||||||||||
Interests | Partners | Partner | Equity | Interests | Equity | |||||||||||||||||||
Balance, December 31, 2014 | 197,489 | $ | 149,696,027 | $ | (255,695 | ) | $ | 149,440,332 | $ | 9,672,402 | $ | 159,112,734 | ||||||||||||
Net income (loss) | - | 1,843,599 | 18,622 | 1,862,221 | (113,426 | ) | 1,748,795 | |||||||||||||||||
Distributions | - | (3,893,703 | ) | (39,330 | ) | (3,933,033 | ) | (370,539 | ) | (4,303,572 | ) | |||||||||||||
Investment by noncontrolling interests | - | - | - | - | 1,819 | 1,819 | ||||||||||||||||||
Repurchase of limited partnership | ||||||||||||||||||||||||
interests | (104 | ) | (59,139 | ) | - | (59,139 | ) | - | (59,139 | ) | ||||||||||||||
Balance, March 31, 2015 (unaudited) | 197,385 | 147,586,784 | (276,403 | ) | 147,310,381 | 9,190,256 | 156,500,637 | |||||||||||||||||
Net (loss) income | - | (3,911,086 | ) | (39,506 | ) | (3,950,592 | ) | 1,647,264 | (2,303,328 | ) | ||||||||||||||
Distributions | - | (3,980,232 | ) | (40,204 | ) | (4,020,436 | ) | (667,773 | ) | (4,688,209 | ) | |||||||||||||
Investment by noncontrolling interests | - | - | - | - | 5,682 | 5,682 | ||||||||||||||||||
Balance, June 30, 2015 (unaudited) | 197,385 | $ | 139,695,466 | $ | (356,113 | ) | $ | 139,339,353 | $ | 10,175,429 | $ | 149,514,782 | ||||||||||||
Net (loss) income | - | (4,016,033 | ) | (40,566 | ) | (4,056,599 | ) | 302,936 | (3,753,663 | ) | ||||||||||||||
Distributions | - | (3,980,234 | ) | (40,204 | ) | (4,020,438 | ) | (385,093 | ) | (4,405,531 | ) | |||||||||||||
Balance, September 30, 2015 (unaudited) | 197,385 | $ | 131,699,199 | $ | (436,883 | ) | $ | 131,262,316 | $ | 10,093,272 | $ | 141,355,588 |
12
ICON ECI Fund Fifteen, L.P.
(A Delaware Limited Partnership)Financial Statements
Consolidated Statements of Cash Flows (unaudited)
Nine Months Ended September 30, | |||||||||
2015 | 2014 | ||||||||
Cash flows from operating activities: | |||||||||
Net (loss) income | $ | (4,308,196) | $ | 11,824,308 | |||||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||
Finance income | 1,545,751 | 1,248,362 | |||||||
Credit loss | 2,439,108 | - | |||||||
Rental income paid directly to lenders by lessees | (2,652,753) | (4,256,169) | |||||||
Rental income recovered from forfeited security deposit | (2,638,850) | - | |||||||
Loss (income) from investment in joint ventures | 9,504,736 | (1,656,903) | |||||||
Depreciation | 24,917,352 | 8,293,249 | |||||||
Impairment loss | 1,180,260 | - | |||||||
Interest expense on non-recourse financing paid directly to lenders by lessees | 206,644 | 431,358 | |||||||
Interest expense from amortization of debt financing costs | 289,960 | 157,099 | |||||||
Interest expense from amortization of seller's credit | 224,006 | 223,641 | |||||||
Other financial loss | 199,743 | 74,278 | |||||||
Gain on sale of assets, net | (983,474) | - | |||||||
Paid-in-kind interest | 17,931 | 32,527 | |||||||
Changes in operating assets and liabilities: | |||||||||
Other assets | 2,078,982 | (1,843,336) | |||||||
Deferred revenue | (367,279) | (49,993) | |||||||
Due to General Partner and affiliates, net | (73,608) | (286,778) | |||||||
Distributions from joint ventures | 735,410 | 485,251 | |||||||
Accrued expenses and other liabilities | (1,899,577) | 247,864 | |||||||
Net cash provided by operating activities | 30,416,146 | 14,924,758 | |||||||
Cash flows from investing activities: | |||||||||
Purchase of equipment | (2,705,087) | - | |||||||
Proceeds from sale of leased equipment | 710,434 | - | |||||||
Investment in joint ventures | (5,035,761) | (8,720,656) | |||||||
Principal received on finance leases | 3,258,950 | 3,139,427 | |||||||
Investment in notes receivable | - | (9,009,923) | |||||||
Distributions received from joint ventures in excess of profits | 812,022 | 864,443 | |||||||
Principal received on notes receivable | 21,468,964 | 18,355,009 | |||||||
Net cash provided by investing activities | 18,509,522 | 4,628,300 | |||||||
Cash flows from financing activities: | |||||||||
Repayment of non-recourse long-term debt | (26,561,823) | (6,552,500) | |||||||
Payment of debt financing costs | (381,394) | - | |||||||
Investments by noncontrolling interests | 7,501 | 8,915 | |||||||
Distributions to noncontrolling interests | (1,423,405) | (931,467) | |||||||
Repurchase of limited partnership interests | (59,139) | - | |||||||
Distributions to partners | (11,973,907) | (11,980,199) | |||||||
Net cash used in financing activities | (40,392,167) | (19,455,251) | |||||||
Net increase in cash | 8,533,501 | 97,807 | |||||||
Cash, beginning of period | 20,340,317 | 24,297,314 | |||||||
Cash, end of period | $ | 28,873,818 | $ | 24,395,121 |
13
ICON ECI Fund Fifteen, L.P.
(A Delaware Limited Partnership)Financial Statements
Consolidated Statements of Cash Flows (unaudited) (continued)
Nine Months Ended September 30, | ||||||
2015 | 2014 | |||||
Supplemental disclosure of cash flow information: | ||||||
Cash paid for interest | $ | 2,801,045 | $ | 3,081,352 | ||
Supplemental disclosure of non-cash investing and financing activities: | ||||||
Interest reserve net against principal repayment of note receivable | $ | - | $ | 206,250 | ||
Proceeds from sale of equipment paid directly to lender in settlement | ||||||
of non-recourse long-term debt and interest | $ | 4,292,780 | $ | - | ||
Principal and interest on non-recourse long-term debt | ||||||
paid directly to lenders by lessees | $ | 2,652,753 | $ | 4,256,169 | ||
14
ICON ECI Fund Fifteen, L.P.
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 sections entitled Dispositions During the Quarter and Dispositions Following the Quarter, 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.
15