ICON ECI Fund Sixteen
| Annual Portfolio Overview | |
| | |
| | |
| 2013 | |
| Table of Contents | | |
| | | |
| | | |
| Introduction to Annual Portfolio Overview | 1 | |
| | | |
| Investment During the Quarter | 1 | |
| | | |
| Investments Following the Quarter | 1 | |
| | | |
| Portfolio Overview | 2 | |
| | | |
| 10% Status Report | 2 | |
| | | |
| Distribution Analysis | 3 | |
| | | |
| Revolving Line of Credit | 3 | |
| | | |
| Performance Analysis | 3 | |
| | | |
| Transactions with Related Parties | 4 | |
| | | |
| Financial Statements | 6 | |
| | | |
| Forward Looking Statements | 10 | |
| | | |
| Additional Information | 10 | |
As of June 30, 2014
Introduction to Annual Portfolio Overview
We are pleased to present ICON ECI Fund Sixteen’s (the “Fund”) Annual Portfolio Overview for the period from November 12, 2013, the date we raised a minimum of $1,200,000 (the “Initial Closing Date”), through December 31, 2013. As of June 13, 2014, we raised the $12,500,000 minimum offering amount for the Commonwealth of Pennsylvania. References to “we,” “us,” and “our” are references to the Fund, references to the “Managing Owner” are references to the managing owner of the Fund, ICON MT 16, LLC, and references to the “Investment Manager” are references to the investment manager of the Fund, ICON Capital, LLC.
The Fund primarily makes investments in, or that are collateralized by, equipment and other corporate infrastructure (collectively, “Capital Assets”). The investments are in companies that utilize Capital Assets to operate their businesses. These investments are primarily structured as debt and debt-like financings such as loans, leases and other structured financing transactions in, or that are collateralized by, Capital Assets.
The Fund commenced its offering period on July 1, 2013 and, through December 31, 2013, we sold 2,016 Class A shares and 65 Class I shares, representing an aggregate of $2,070,894 of capital contributions. We currently anticipate that the offering period will close no later than July 1, 2015, at which time, we will enter our operating period. During the operating period, we anticipate continuing to invest our offering proceeds and cash generated from operations in Capital Assets. Following our operating period, we will enter our wind down 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 period from the Initial Closing Date through December 31, 2013:
Murray Energy Corporation |
Investment Date: | 12/1/2013 | Collateral: | Mining equipment acquired for $15,107,000. |
Structure: | Lease | |
Expiration Date: | 9/30/2015 | |
Purchase Price: | $15,107,000 | |
The Fund's Investment: | $934,000 | |
Investments Following the Quarter
The Fund made the following investments after the quarter ended December 31, 2013:
Murray Energy Corporation |
Investment Date: | 2/1/2014 | Collateral: | Mining equipment acquired for $15,107,000. |
Structure: | Lease | |
Expiration Date: | 9/30/2015 | |
Purchase Price: | $15,107,000 | |
| $1,726,000* | |
* Represents an additional contribution to the joint venture following the Fund's initial contribution on December 1, 2013.
Investments Following the Quarter (continued)
Blackhawk Mining, LLC |
Investment Date: | 3/4/2014 | Collateral: | Mining equipment acquired for $25,359,000. |
Structure: | Lease | |
| 2/28/2018 | |
Purchase Price: | $25,359,000 | |
The Fund's Investment: | $1,793,000 | |
D&T Trucking, LLC |
Investment Date: | 3/28/2014 | Collateral: | Trucks, trailers and other equipment acquired for $12,200,000. |
Structure: | Lease | |
Expiration Date: | 12/31/2018 | |
Purchase Price: | $12,200,000 | |
The Fund's Investment: | $1,525,000 | |
As of December 31, 2013, our portfolio consisted of the following investment:
Murray Energy Corporation | | | |
Structure: | Lease | Collateral: | Mining equipment. |
Expiration Date: | 9/30/2015 | Net Carrying Value: | $897,996* |
Current Status: | Performing | Credit Loss Reserve: | None |
*Net carrying value of our investment in joint venture is calculated as follows: initial investment at cost plus/less our share of the net income/loss of the joint venture and less distributions received for the period.
As of December 31, 2013, our portfolio consisted of one investment in a joint venture. The mining equipment owned by the joint venture on lease to Murray Energy Corporation (“Murray”) is scheduled to remain on lease during the 2014 calendar year.
As of December 31, 2013, the mining equipment leased to Murray had twenty-one monthly payments remaining. To the best of our Investment Manager’s knowledge, the equipment is maintained in accordance with applicable laws and regulations as required under the lease agreement.
Distribution Analysis
From the Initial Close Date through December 31, 2013, we made monthly distributions at a rate of 8% per year. From the inception of the offering period, we have made 2 cash distributions to our shareholders. From the Initial Closing Date through December 31, 2013, we paid our shareholders $15,804 in cash distributions.
| | | Source of Distributions |
| | | Cash from current period operations | | | Cash accumulated from operations of prior periods | | | Cash from current period disposition of assets | | | Capital contributions used to establish the initial reserve |
From the Initial Closing Date through December 31, 2013 | | $ | 41,933 | | $ | - | | $ | - | | $ | - |
*Includes distribution received from joint venture in excess of profit.
Revolving Line of Credit
On December 26, 2013, the Fund entered into an agreement with California Bank & Trust (“CB&T”) for a revolving line of credit of up to $5,000,000 (the “Facility”), which is secured by all of it’s 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 December 31, 2013, there were no obligations outstanding under the Facility.
Performance Analysis
Capital Invested as of December 31, 2013 | $933,678 |
Leverage Ratio | 0.11:1** |
% of Receivables Collected for the Quarter ended December 31, 2013 | 100%*** |
** Leverage ratio is defined as total liabilities divided by total equity.
*** Collections as of June 30, 2014
ICON ECI Fund Sixteen
Transactions with Related Parties
We have entered into certain agreements with our Managing Owner, Investment Manager and ICON Securities, LLC (“ICON Securities”), a wholly-owned subsidiary of our Investment Manager and the dealer manager of our offering, whereby we pay certain fees and reimbursements to these parties. ICON Securities is entitled to receive (i) a dealer-manager fee for the Class A shares sold in the offering equal to 2% of gross offering proceeds and (ii) an annual distribution fee equal to 0.55% of gross offering proceeds from Class I shares sold in the offering for managing the distribution of the Class I shares.
In addition, we reimburse our Investment Manager and its affiliates for organization and offering expenses incurred in connection with our organization and offering of our shares. The reimbursement of these expenses will be capped at the lesser of 1.44% of the maximum primary offering amount of $241,000,000 and the actual costs and expenses incurred by our Investment Manager and its affiliates. Accordingly, our Investment Manager and its affiliates may ultimately be reimbursed for less than the actual costs and expenses incurred.
We pay or paid our Investment Manager (i) a management fee equal to 3.5% of the gross periodic payments due and paid from our investments. For a more detailed analysis of the fees payable to our Investment Manager, please see the Fund’s prospectus.
Administrative expense reimbursements are costs incurred by our Investment Manager or its affiliates that are necessary to our operations. These costs include our Investment Manager’s and its affiliates’ legal, accounting, investor relations and operations personnel, as well as professional fees and other costs that are charged to us. Excluded are salaries and related costs, office rent, travel expenses and other administrative costs incurred by individuals with a controlling interest in our Investment Manager.
Our Managing Owner also has a 1% interest in our profits, losses, distributions and liquidation proceeds, subject to increase based on our investors achieving a preferred return. We paid distributions to our Managing Owner in the amount of $158 for the period from the Initial Closing Date through December 31, 2013. Additionally, our Managing Owner’s interest in the net loss attributable to us was $1,004 for the period from the Initial Closing Date through December 31, 2013.
ICON ECI Fund Sixteen
Transactions with Related Parties (continued)
Fees and other expenses paid or accrued by us to our Investment Manager and affiliates were as follows:
Entity | | Capacity | | Description | | | Period from November 12, 2013 (Initial Closing Date) through December 31, 2013 |
ICON Capital, LLC | | Investment Manager | | Offering expense reimbursements (1) | | $ | 18,933 |
ICON Capital, LLC | | Investment Manager | | Organization cost reimbursements (2) | | | 1,170 |
ICON Capital, LLC | | Investment Manager | | General and administrative reimbursements (2) | | | 1,625 |
ICON Capital, LLC | | Investment Manager | | Management fees (2) | | | 1,468 |
ICON Securities, LLC | | Dealer-Manager | | Dealer-manager fees (1) | | | 40,034 |
ICON Capital, LLC | | Investment Manager | | Administrative expense reimbursements (2) | | | 79, 912 |
ICON Securities, LLC | | Dealer-Manager | | Distribution fee (1) | | | 2,356 |
| | | | | | $ | 145,498 |
(1) Amount charged directly to shareholders' equity.
(2) Amount charged directly to operations.
At December 31, 2013, we had a net payable of $105,564 due to the Investment Manager and affiliates that primarily consisted of administrative expense reimbursements.
From January 1, 2014 through June 30, 2014, we raised an additional $11,507,138 in capital contributions and incurred dealer-manager and distribution fees in the amount of $230,224.
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.
ICON ECI Fund Sixteen
(A Delaware Statutory Trust)
Financial Statements
Balance Sheets
| December 31, 2013 | | December 31, 2012 |
Assets |
| Cash | $ | 1,027,327 | | $ | 1,001 |
| Investment in joint venture | | 897,996 | | | - |
| Other assets | | 18,693 | | | - |
Total assets | $ | 1,944,016 | | $ | 1,001 |
Liabilities and Equity |
Liabilities: | | | | | |
| Due to Investment Manager and affiliates | $ | 105,564 | | $ | - |
| Accrued expenses and other liabilities | | 92,513 | | | - |
| | Total liabilities | | 198,077 | | | - |
| | | | | | |
Commitments and contingencies | | | | | |
| | | | | |
Equity | | | | | |
| Shareholders' capital: | | | | | |
| | Class A | | 1,693,429 | | | 1,001 |
| | Class I | | 52,510 | | | - |
| | | Total Shareholders' capital | | 1,745,939 | | | 1,001 |
Total liabilities and equity | $ | 1,944,016 | | $ | 1,001 |
ICON ECI Fund Sixteen
(A Delaware Statutory Trust)
Financial Statements
Statement of Operations
| | | Period from November 12, 2013 (Initial Closing Date) through December 31, 2013 |
| | | | |
Revenue: | | | | |
| Income from investment in joint venture | $ | 6,262 |
| | Total revenue | | 6,262 |
| | | | |
Expenses: | | | | |
| Management fees | | 1,468 |
| Administrative expense reimbursements | | 79,912 |
| General and administrative | | 23,625 |
| Interest | | | 466 |
| Organization costs | | 1,170 |
| | Total expenses | | 106,641 |
Net loss | | | $ | (100,379) |
| | | | |
Net loss attributable to Fund Sixteen allocable to: | | |
| Additional Class A and I shareholders | $ | (99,375) |
| Managing Owner | | (1,004) |
| | | $ | (100,379) |
| | | | |
Class A shares: | | | |
| Net loss attributable to Fund Sixteen allocable to additional Class A shareholders | $ | (96,298) |
| Weighted average number of Class A shares outstanding | | 1,560 |
| Net loss attributable to Fund Sixteen per weighted average additional Class A share | $ | (61.73) |
| | | | |
Class I shares: | | | |
| Net loss attributable to Fund Sixteen allocable to additional Class I shareholders | $ | (3,077) |
| Weighted average number of Class I shares outstanding | | 65 |
| Net loss attributable to Fund Sixteen per weighted average additional Class I share | $ | (47.34) |
ICON ECI Fund Sixteen
(A Delaware Statutory Trust)
Financial Statements
Statement of Changes in Equity
| Class A | | Class I | | Total |
| Managing Owner | | Additional Shareholders | | Total Class A | | Additional Shareholders | | | | | |
| Shares | | | Amount | | Shares | | | Amount | | Shares | | | Amount | | Shares | | | Amount | | Shares | | | Amount |
Balance, November 12, 2013 | 0.001 | | $ | 1 | | 1 | | $ | 1,000 | | 1 | | $ | 1,001 | | - | | $ | - | | 1 | | $ | 1,001 |
| Net loss | - | | | (1,004) | | - | | | (96,298) | | - | | | (97,302) | | - | | | (3,077) | | - | | | (100,379) |
| Proceeds from sale of shares | - | | | - | | 2,016 | | | 2,010,894 | | 2,016 | | | 2,010,894 | | 65 | | | 60,000 | | 2,081 | | | 2,070,894 |
| Sales and offering expenses | - | | | - | | - | | | (205,830) | | - | | | (205,830) | | - | | | (2,943) | | - | | | (208,773) |
| Distributions | - | | | (158) | | - | | | (14,176) | | - | | | (14,334) | | - | | | (1,470) | | - | | | (15,804) |
| Redemption of Class A share | - | | | - | | (1) | | | (1,000) | | (1) | | | (1,000) | | - | | | - | | (1) | | | (1,000) |
Balance, December 31, 2013 | 0.001 | | $ | (1,161) | | 2,016 | | $ | 1,694,590 | | 2,016 | | $ | 1,693,429 | | 65 | | $ | 52,510 | | 2,081 | | $ | 1,745,939 |
ICON ECI Fund Sixteen
(A Delaware Statutory Trust)
Financial Statements
Statement of Cash Flow
| | Period from November 12, 2013 (Initial Closing Date) through December 31, 2013 |
Cash flows from operating Activities: | | |
Net loss | $ | (100,379) |
Adjustments to reconcile net loss to net cash used in operating activities: | | |
Income from investment in joint venture | | (6,262) |
Interest expense from amortization of debt financing costs | | 307 |
Other assets | | (19,000) |
Due to Investment Manager and affiliates, net | | 84,175 |
Accrued expenses and other liabilities | | 41,148 |
Net cash used in operating activities | | (11) |
Cash flows from investing activities: | | |
Investment in joint venture | | (933,678) |
Distribution received from joint venture in excess of profit | | 41,944 |
Net cash used in investing activities | | (891,734) |
Cash flows from financing activities: | | |
Sale of Class A and Class I shares | | 2,070,894 |
Sales commissions and dealer-manager fees | | (136,119) |
Redemption of Class A share | | (1,000) |
Distribution to shareholders | | (15,704) |
Net cash provided by financing activities | | 1,918,071 |
Net increase in cash | | 1,026,326 |
Cash, beginning of year | | 1,001 |
Cash, end of year | $ | 1,027,327 |
| | |
Supplemental disclosure of non-cash investing and financing activities: | | |
Offering expenses charged to equity | $ | 18,933 |
Distribution fees payable to dealer-manager | $ | 2,356 |
Distribution payable to Managing Owner | $ | 100 |
Sales commissions due to third parties | $ | 51,365 |
ICON ECI Fund Sixteen
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.
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.