EX-99.1 2 d708105dex991.htm EX-99.1 EX-99.1
LOGO    Exhibit 99.1

Colony Credit Real Estate, Inc. Announces

Fourth Quarter and Full Year 2018 Financial Results

LOS ANGELES, February 28, 2019 – Colony Credit Real Estate, Inc. (NYSE: CLNC) (“Colony Credit Real Estate” or the “Company”) today announced its financial results for the fourth quarter and full year ended December 31, 2018.

Kevin P. Traenkle, President and Chief Executive Officer of Colony Credit Real Estate commented, “2018 was a transformational year for Colony Credit Real Estate as we successfully completed our tri-party merger and listed on the NYSE stock exchange. We exceeded our new investment targets by committing over $2 billion of capital, significantly grew total assets with balance across investment type, collateral and geographic diversification, expanded into Europe, de-risked our exposure to retail and hospitality, and prudently increased our leverage. During the quarter, we continued to diversify our portfolio and leveraged Colony’s global infrastructure, international track record and best-in class deal-sourcing and asset management capabilities, including completing our third investment in Europe.”

 

Mr. Traenkle added, “We’re also actively rotating out of legacy investments that are low-yielding, non-core or that suffered recent credit events. We have decided that the best path forward is to accelerate the monetization of these assets, resulting in this quarter’s approximately $147 million of impairments. Hitting our stride and necessarily putting these low-yielding assets behind us, Colony Credit Real Estate and management are poised to redeploy this liquidity consistent with the successes evidenced throughout 2018, and importantly increase earnings power in 2019.”

Fourth Quarter and Fiscal Year 2018 Significant Developments and Subsequent Events

 

    Fourth quarter 2018 GAAP net loss attributable to common stockholders of $(127.1) million, or $(1.00) per diluted share, and core earnings of $(37.3) million, or $(0.29) per diluted share. Excluding: (i) private equity secondaries mark-to-market adjustments of $34.8 million and $34.9 million deferred tax write-off and (ii) $10.2 million of realized losses from sale of property and resolutions of loans: core earnings of $42.6 million, or $0.33 per diluted share

 

    Fiscal year 2018 GAAP net loss attributable to common stockholders of $(168.5) million, or $(1.41) per diluted share, and core earnings of $86.1 million, or $0.70 per diluted share. Excluding realized net losses, 2018 core earnings of $175.8 million, or $1.42 per diluted share

LOGO

 
   

Undepreciated book value of $2.9 billion, or $21.81 per diluted share, as of December 31, 2018

 

   

Declared and paid a monthly cash dividend of $0.145 per share of Class A and Class B-3 common stock for October, November and December 2018. The dividend represents an annualized dividend of $1.74 per share of common stock, equating to an 9.8% annualized dividend yield based on the $17.70 closing price on February 26, 2019

 

   

Subsequent to quarter end, the Company’s Board of Directors declared a monthly cash dividend of $0.145 per share of common stock for January and February 2019

 

   

During the fourth quarter, allocated and initially funded $561 million and $531 million of capital, respectively. This includes a third European investment in a mixed-use development project

 

   

For the full year 2018, allocated approximately $2.2 billion of capital across 38 investments with an expected weighted average return on equity of approximately 12%

 

   

During the fourth quarter, completed a $125 million upsize under the accordion feature of the corporate revolving credit facility, increasing total commitments from $400 million to $525 million. Subsequent to quarter end, executed an additional $35 million upsize from $525 million to $560 million


LOGO

 

   

During the fourth quarter, closed on a new master repurchase facility for $300 million, bringing total master repurchase capacity to approximately $2.1 billion at quarter end

 

   

During the fourth quarter, sold largest non-core operating real estate multi-tenant office portfolio by book value for a total sales price of $177 million

 

   

During the fourth quarter, recorded $77 million of loan loss provisions at CLNC ownership share related to four separate borrowers as a result of updates to the timing and likely range of outcomes achievable in connection with asset foreclosures and dispositions

 

   

During the fourth quarter, recorded a $70 million impairment as a result of potential outcomes related to the sale of our real estate private equity investments, which included a $35 million write-off of a deferred tax asset

 

   

Subsequent to quarter end, allocated and initially funded an additional $247 million and $199 million of capital, respectively

 

   

As of February 26, 2019, total corporate liquidity of approximately $278 million through cash-on-hand and availability under the corporate revolving credit facility

 

LOGO

 


LOGO

 

Common Stock and Operating Partnership Units

On February 1, 2019, all Class B-3 common stock converted to Class A common stock. As of February 26, 2019, the Company had approximately 127.8 million shares of Class A common stock outstanding and the Company’s operating partnership had approximately 3.1 million operating partnership units (“OP units”) outstanding held by members other than the Company or its subsidiaries.

Dividend

The Company’s Board of Directors declared a monthly cash dividend of $0.145 per share of Class A and Class B-3 common stock (the “common stock”) (i) for the monthly period ended October 31, 2018, which was paid on November 9, 2018, to stockholders of record on October 31, 2018, (ii) for the monthly period ended November 30, 2018, which was paid on December 10, 2018, to stockholders of record on November 30, 2018, and (iii) for the monthly period ended December 31, 2018, which was paid on January 10, 2019, to stockholders of record on December 31, 2018.

Subsequent to the end of the fourth quarter, the Company’s Board of Directors declared a monthly cash dividend of $0.145 per share of common stock (i) for the monthly period ended January 31, 2019, which was paid on February 11, 2019, to stockholders of record on January 31, 2019, and (ii) for the monthly period ended February 28, 2019, which will be paid on March 11, 2019, to stockholders of record on February 28, 2019.

Common Stock Repurchase Plan

The Company’s Board of Directors have authorized a stock repurchase program, under which the Company may repurchase up to $300 million of its outstanding Class A common stock until March 31, 2020 (the “Stock Repurchase Program”), replacing the Company’s prior stock repurchase program announced in February 2018. Under the Stock Repurchase Program, the Company may repurchase shares in open market purchases, in privately negotiated transactions or otherwise. The Stock Repurchase Program will be utilized at management’s discretion and in accordance with the requirements of the Securities and Exchange Commission. The timing and actual number of shares repurchased will depend on a variety of factors including price, corporate requirements and other conditions.

Non-GAAP Financial Measures and Definitions

Core Earnings

We present Core Earnings, which is a non-GAAP supplemental financial measure of our performance. We believe that Core Earnings provides meaningful information to consider in addition to our net income and cash flow from operating activities determined in accordance with U.S. GAAP. This supplemental financial measure helps us to evaluate our performance excluding the effects of certain transactions and U.S GAAP adjustments that we believe are not necessarily indicative of our current portfolio and operations. We also use Core Earnings to determine the incentive fees we pay to our Manager. For information on the fees we pay our Manager, see Note 11, “Related Party Arrangements” to our consolidated financial statements included in Form 10-K. In addition, we believe that our investors also use Core Earnings or a comparable supplemental performance measure to evaluate and compare the performance of us and our peers, and as such, we believe that the disclosure of Core Earnings is useful to our investors.

We define Core Earnings as U.S. GAAP net income (loss) attributable to our common stockholders (or, without duplication, the owners of the common equity of our direct subsidiaries, such as our OP) and excluding (i) non-cash equity compensation expense, (ii) the expenses incurred in connection with our formation, (iii) the incentive fee, (iv) acquisition costs from successful acquisitions, (v) depreciation and amortization, (vi) any unrealized gains or losses or other similar non-cash items that are included in net income for the current quarter, regardless of whether such items are included in other comprehensive income or loss, or in net income, (vii) one-time events pursuant to changes in U.S. GAAP and (viii) certain material non-cash income or expense items that in the judgment of management should not be included in Core Earnings. For clauses (vii) and (viii), such exclusions shall only be applied after discussions between our Manager and our independent directors and after approval by a majority of our independent directors. Core Earnings reflects adjustments to U.S. GAAP net income to exclude impairment of real estate and provision for loan losses. Such impairment and losses may ultimately be realized, in part or full, upon a sale or monetization of the related investments and such realized losses would be reflected in Core Earnings.

 


LOGO

 

Core Earnings does not represent net income or cash generated from operating activities and should not be considered as an alternative to U.S. GAAP net income or an indication of our cash flows from operating activities determined in accordance with U.S. GAAP, a measure of our liquidity, or an indication of funds available to fund our cash needs, including our ability to make cash distributions. In addition, our methodology for calculating Core Earnings may differ from methodologies employed by other companies to calculate the same or similar non-GAAP supplemental financial measures, and accordingly, our reported Core Earnings may not be comparable to the Core Earnings reported by other companies.

The Company calculates core earnings per share, a non-GAAP financial measure, based on a weighted average number of common shares and operating partnership units (held by members other than the Company or its subsidiaries).

Return on Equity

We present Return on Equity (“ROE”), which is a supplemental financial measure that represents the initial net investment-level earnings generated by an investment expressed as a percentage of the net equity capital invested. The Company calculates net investment-level earnings for investments in loans and CRE debt securities as the sum of the stated cash coupon income and any non-cash income (such as payment in-kind income and amortization/accretion of purchase discounts and origination, extension and exit fees) less investment-level financing costs. For investments in net lease real estate, the Company calculates net investment-level earnings by subtracting investment-level financing costs from net operating income. Net equity capital invested is calculated by taking the gross initial invested capital less any financing. With respect to certain loans and investment-level financing, the Company assumes the one-month USD LIBOR as of December 31, 2018 when calculating ROE. The Company’s ROE calculation relies on a number of assumptions and estimates that are subject to change, some of which are outside the control of the Company. Actual results may differ materially from the Company’s expectations. As such, there can be no assurance that the actual ROE will be equivalent to the estimated ROE. In addition, the Company’s methodology for calculating ROE may differ from methodologies employed by other companies to calculate the same or similar supplemental financial measures, and accordingly, the presented ROE may not be comparable to the ROE reported by other companies.

Fourth Quarter 2018 Conference Call

The Company will conduct a conference call to discuss the financial results on February 28, 2019 at 2:00 p.m. PT / 5:00 p.m. ET. To participate in the event by telephone, please dial (877) 407-0784 ten minutes prior to the start time (to allow time for registration). International callers should dial (201) 689-8560. The call will also be broadcast live over the Internet and can be accessed on the Shareholders section of the Company’s website at www.clncredit.com. A webcast of the call will be available for 90 days on the Company’s website.

For those unable to participate during the live call, a replay will be available starting February 28, 2019, at 5:00 a.m. PT / 8:00 p.m. ET, through March 7, 2019, at 8:59 p.m. PT / 11:59 p.m. ET. To access the replay, dial (844) 512-2921 (U.S.), and use passcode 13687086. International callers should dial (412) 317-6671 and enter the same conference ID number.

Supplemental Financial Report

A Fourth Quarter 2018 Supplemental Financial Report will be available on the Company’s website at www.clncredit.com. This information will be furnished to the SEC in a Current Report on Form 8-K.

About Colony Credit Real Estate, Inc.

Colony Credit Real Estate (NYSE: CLNC) is one of the largest publicly traded commercial real estate (CRE) credit REITs, focused on originating, acquiring, financing and managing a diversified portfolio consisting primarily of CRE senior mortgage loans, mezzanine loans, preferred equity, debt securities and net leased properties predominantly in the United States. Colony Credit Real Estate is externally managed by a subsidiary of leading global real estate and investment management firm, Colony Capital, Inc. Colony Credit Real Estate is organized as a Maryland corporation that intends to elect to be taxed as a REIT for U.S. federal income tax purposes for its taxable year ending December 31, 2018. For additional information regarding the Company and its management and business, please refer to www.clncredit.com.

 


LOGO

 

Cautionary Statement Regarding Forward-Looking Statements

This press release may contain forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. Forward-looking statements involve known and unknown risks, uncertainties, assumptions and contingencies, many of which are beyond our control, and may cause actual results to differ significantly from those expressed in any forward-looking statement. Among others, the following uncertainties and other factors could cause actual results to differ from those set forth in the forward-looking statements: operating costs and business disruption may be greater than expected; the Company’s operating results may differ materially from the information presented in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018; the fair value of the Company’s investments may be subject to uncertainties; the Company’s use of leverage could hinder its ability to make distributions and may significantly impact its liquidity position; given the Company’s dependence on its external manager, an affiliate of Colony Capital, Inc., any adverse changes in the financial health or otherwise of its manager or Colony Capital, Inc. could hinder the Company’s operating performance and return on stockholder’s investment; the ability to realize substantial efficiencies as well as anticipated strategic and financial benefits, including, but not limited to expected returns on equity and/or yields on investments; and the impact of legislative, regulatory and competitive changes. The foregoing list of factors is not exhaustive. Additional information about these and other factors can be found in in Part I, Item 1A of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018, as well as in Colony Credit Real Estate’s other filings with the Securities and Exchange Commission.

We caution investors not to unduly rely on any forward-looking statements. The forward-looking statements speak only as of the date of this press release. Colony Credit Real Estate is under no duty to update any of these forward-looking statements after the date of this press release, nor to conform prior statements to actual results or revised expectations, and Colony Credit Real Estate does not intend to do so.

Investor Relations

Colony Credit Real Estate, Inc.

Addo Investor Relations

Lasse Glassen

310-829-5400

 


LOGO

 

Colony Credit Real Estate was formed on January 31, 2018, through the combination of a select commercial real estate debt and credit real estate portfolio of Colony Capital, Inc. (“Colony Capital Investment Entities”) with substantially all of the assets and liabilities of NorthStar Real Estate Income Trust, Inc. and all of the assets and liabilities of NorthStar Real Estate Income II, Inc. For the period ending and prior to December 31, 2017, the following financial statements represent only the results of operations for the Colony Capital Investment Entities, the Company’s accounting predecessor, on a stand-alone basis. As a result, comparisons of the Company’s period to period accompanying consolidated financial information may not be meaningful.

COLONY CREDIT REAL ESTATE, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

 

     December 31, 2018     December 31, 2017  

Assets

    

Cash and cash equivalents

   $ 77,317     $ 25,204  

Restricted cash

     110,146       41,901  

Loans and preferred equity held for investment, net

     2,020,497       1,300,784  

Real estate securities, available for sale, at fair value

     228,185       —     

Real estate, net

     1,959,690       219,740  

Investments in unconsolidated ventures ($160,851 and $24,417 at fair value, respectively)

     903,037       203,720  

Receivables, net

     48,806       35,512  

Deferred leasing costs and intangible assets, net

     134,068       11,014  

Other assets

     62,006       1,527  

Mortgage loans held in securitization trusts, at fair value

     3,116,978       —     
  

 

 

   

 

 

 

Total assets

   $  8,660,730     $  1,839,402  
  

 

 

   

 

 

 

Liabilities

    

Securitization bonds payable, net

   $ 81,372     $ 108,679  

Mortgage and other notes payable, net

     1,173,019       280,982  

Credit facilities

     1,365,918       —     

Due to related party

     15,019       —     

Accrued and other liabilities

     106,187       5,175  

Intangible liabilities, net

     15,096       36  

Escrow deposits payable

     65,995       36,960  

Dividends payable

     18,986       —     

Mortgage obligations issued by securitization trusts, at fair value

     2,973,936       —     
  

 

 

   

 

 

 

Total liabilities

     5,815,528       431,832  
  

 

 

   

 

 

 

Commitments and contingencies

    

Equity

    

Stockholders’ equity

    

Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued and outstanding as of December 31, 2018 and December 31, 2017

     —          —     

Common stock, $0.01 par value per share

    

Class A, 905,000,000 shares authorized, 83,410,376 and 100 shares issued and outstanding as of December 31, 2018 and December 31, 2017, respectively

     834       —     

Class B-3, 45,000,000 shares authorized, 44,399,444 and no shares issued and outstanding as of December 31, 2018 and December 31, 2017, respectively

     444       —     

Additional paid-in capital

     2,899,353       821,031  

Retained earnings (accumulated deficit)

     (193,327     258,777  

Accumulated other comprehensive loss

     (399     —     
  

 

 

   

 

 

 

Total stockholders’ equity

     2,706,905       1,079,808  

Noncontrolling interests in investment entities

     72,683       327,762  

Noncontrolling interests in the Operating Partnership

     65,614       —     
  

 

 

   

 

 

 

Total equity

     2,845,202       1,407,570  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 8,660,730     $ 1,839,402  
  

 

 

   

 

 

 

 


LOGO

 

COLONY CREDIT REAL ESTATE, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

     Three Months Ended December 31,     Year Ended December 31,  
     2018     2017     2018     2017  

Net interest income

        

Interest income

   $ 38,580     $ 31,772     $ 151,653     $ 140,214  

Interest expense

     (16,808     (4,574     (47,074     (21,019

Interest income on mortgage loans held in securitization trusts

     38,749       —          143,371       —     

Interest expense on mortgage obligations issued by securitization trusts

     (35,380     —          (132,411     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     25,141       27,198       115,539       119,195  

Property and other income

        

Property operating income

     58,633       6,543       178,339       23,750  

Other income

     499       132       3,651       791  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total property and other income

     59,132       6,675       181,990       24,541  

Expenses

        

Management fee expense

     11,522       —          43,190       —     

Property operating expense

     24,430       2,271       73,616       7,978  

Transaction, investment and servicing expense

     (1,412     444       36,800       2,570  

Interest expense on real estate

     13,990       1,336       43,437       5,095  

Depreciation and amortization

     18,297       1,570       90,986       9,137  

Provision for loan losses

     79,369       518       113,911       518  

Impairment of operating real estate

     2,435       —          31,813       —     

Administrative expense (including $3,208, $0, $7,113 and $0 of equity-based compensation expense, respectively)

     9,725       3,015       26,634       12,669  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     158,356       9,154       460,387       37,967  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (loss)

        

Unrealized gain on mortgage loans and obligations held in securitization trusts, net

     1,749       —          5,003       —     

Realized loss on mortgage loans and obligations held in securitization trusts, net

     (695     —          (3,447     —     

Other gain (loss) on investments, net

     (3,226     3       (2,766     (390
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before equity in earnings of unconsolidated ventures and income taxes

     (76,255     24,722       (164,068     105,379  

Equity in earnings of unconsolidated ventures

     (15,999     9,410       23,774       24,709  

Income tax expense

     (39,906     (2,081     (37,059     (2,208
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (132,160     32,051       (177,353     127,880  

Net (income) loss attributable to noncontrolling interests:

        

Investment entities

     1,983       (10,634     4,771       (39,376

Operating Partnership

     3,088       —          4,084       —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Colony Credit Real Estate, Inc. common stockholders

   $ (127,089   $ 21,417     $ (168,498   $ 88,504  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per common share – basic and diluted

   $ (1.00   $ 0.45     $ (1.41   $ 1.86  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares of common stock outstanding – basic and diluted

   $ 127,872     $ 44,399     $ 120,677     $ 44,399  
  

 

 

   

 

 

   

 

 

   

 

 

 

 


LOGO

 

COLONY CREDIT REAL ESTATE, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION

(In thousands, except per share data)

(Unaudited)

GAAP Net Loss to Core Earnings

 

     Three Months Ended
December 31, 2018
    Year Ended
December 31, 2018
 

Net loss attributable to Colony Credit Real Estate, Inc. common stockholders

   $ (127,089   $ (168,498

Adjustments:

    

Net income attributable to noncontrolling interest of the Operating Partnership

     (3,088     (4,084

Non-cash equity compensation expense

     3,208       7,113  

Transaction costs

     (1,045     31,882  

Depreciation and amortization

     19,161       93,272  

Net unrealized loss:

    

Provision for loan losses(1)

     79,369       114,428  

Impairment of operating real estate(1)

     2,435       31,813  

Other unrealized loss

     2,241       1,568  

Depreciation, amortization and impairment previously adjusted for Core earnings (loss) on real estate sold

     (9,491     (9,491

Adjustments related to noncontrolling interests in investment entities

     (3,041     (11,891
  

 

 

   

 

 

 

Core earnings (loss) attributable to Colony Credit Real Estate, Inc. common stockholders and noncontrolling interest of the Operating Partnership(1)

   $ (37,340   $ 86,112  
  

 

 

   

 

 

 

Core earnings (loss) per share(2)(3)

   $ (0.29   $ 0.70  
  

 

 

   

 

 

 

Weighted average number of common shares and OP units(2)(3)

     130,948       123,752  
  

 

 

   

 

 

 

 

 

(1)

Core earnings reflects adjustments to U.S. GAAP net income to exclude impairment of real estate and provision for loan losses. Upon realization of the related investments, such impairment and losses, to the extent realized, would be reflected in Core Earnings

(2)

The Company calculates core earnings per share, a non-GAAP financial measure, based on a weighted average number of common shares and OP units (held by members other than the Company or its subsidiaries). For the fourth quarter 2018, the weighted average number of common shares and OP units was approximately 130.9 million

(3)

The Company calculates core earnings per share, a non-GAAP financial measure, based on a weighted average number of common shares and OP units (held by members other than the Company or its subsidiaries). For Core Earnings per share, the Company assumes 44.4 million shares of Class B-3 stock and 3.1 million of OP units were outstanding prior to January 31, 2018 to reflect the standalone pre-merger financial information of the accounting acquirer. Following January 31, 2018, the Company assumes approximately 131.0 million of shares of Class A common stock, Class B-3 common stock and OP units were outstanding. For the year ended 2018, the weighted average number of common shares and OP units was approximately 123.8 million

GAAP Book Value to Undepreciated Book Value

 

     As of
December 31, 2018
 

GAAP book value (excluding noncontrolling interests in investment entities)

   $ 2,772,519  

Accumulated depreciation and amortization

     82,398  
  

 

 

 

Undepreciated book value

   $  2,854,917  
  

 

 

 

Undepreciated book value per share(1)

   $ 21.81  
  

 

 

 

Total common shares and OP units outstanding(1)

     130,885  
  

 

 

 

 

 

(1)

The Company calculates undepreciated book value per share, a non-GAAP financial measure, based on the total number of common shares and OP units (held by members other than the Company or its subsidiaries) outstanding at the end of the reporting period. As of December 31, 2018, the total number of common shares and OP units outstanding was approximately 130.9 million