Gramercy Capital Corp. Reports Third Quarter 2009 Financial Results
More News related to GKK
- Gramercy Cap (GKK) Posts Q3 Loss of $3.57, Wider than Expected
- Gramercy Capital Corp. Reports Third Quarter 2009 Financial Results
- Trading Radar for 11/05: Starbucks (SBUX), CBS Corp. (CBS), CVS (CVS), Toyota (TM), Thomson Reuters (TRI)
- Gramercy Capital Corp. to Release Third Quarter 2009 Financial Results on November 5, 2009
- Unusual 11 Mid-Day Movers 10/29: GIGA, REV, GKK, TBL Higher; TSPT, CPF, KSP, CYTK Lower
More News related to Press Releases
- GVI Security Solutions, Inc., GenNx360 GVI Holding, Inc. and GenNx360 GVI Acquisition Corp. Announce Extension and Increase in Tender Offer Price for Common Stock of GVI Security Solutions, Inc.
- Hana Mining RC Drilling Intersects 1.10% Cu and 21.2 g/t Ag Over 4 Metres in South Limb of Banana Zone; Discovers Mineralization in New Area of Banana Zone; Extends Mineralized Strike 1600 Metres
- Broadview Press Inc. to Propose Going Private
- Hana Mining RC Drilling Intersects 1.10% Cu and 21.2 g/t Ag Over 4 Metres in South Limb of Banana Zone; Discovers Mineralization in New Area of Banana Zone; Extends Mineralized Strike 1600 Metres
- CoActiv EXAM-PACS(R) Adds a Wealth of New Features and Value at RSNA 2009
NEW YORK--(BUSINESS WIRE)-- Gramercy Capital Corp. (NYSE: GKK):
Third Quarter Highlights
-- For the quarter, generated funds from operations ("FFO") of negative
$178.2 million, as compared to positive FFO of $30.6 million in the same
quarter of the previous year. On a fully diluted per common share basis,
FFO was negative $3.57 and positive $0.60 for the third quarter of 2009
and 2008, respectively.
-- For the quarter, the net loss to common stockholders was $203.1 million,
or $4.07 per fully diluted common share, as compared to net income of
$7.3 million, or $0.14 per fully diluted common share, for the same
quarter in the previous year.
-- Subsequent to quarter end on October 15, 2009, settled an exchange of
$97.5 million of junior subordinated notes due June 30, 2035 for an
equivalent par amount of various classes of bonds previously issued by
the Company's three Collateralized Debt Obligation ("CDO") affiliates
Gramercy Real Estate CDO 2005-1, Gramercy Real Estate CDO 2006-1 and
Gramercy Real Estate CDO 2007-1. The exchange leaves $52.5 million of
junior subordinated notes outstanding.
-- Maintained approximately $200.1 million of liquidity at quarter end, an
increase of $63.1 million from the $137.0 million of liquidity reported
for the prior quarter. Liquidity at September 30, 2009 included $96.7
million of cash and cash equivalents and $103.4 million of restricted
cash in the Company's three CDOs.
-- Reduced total balances on the Company's term loan, credit facility and
repurchase facility to $48.9 million on September 30, 2009 from $65.0
million on June 30, 2009.
-- Gramercy Realty:
o Commenced 45 new leases totaling approximately 463,000 square feet
resulting in total portfolio occupancy at quarter end of 86.1%.
o Signed an additional 55,000 square feet of new leasing that will
commence in future quarters.
o Closed on the sale of 15 properties with an aggregate sales price of
approximately $9.8 million. Approximately $5.2 million of debt related
to these properties was repaid.
-- Gramercy Finance:
o Modified 14 debt investments with an aggregate principal balance of
$362.1 million.
o Generated $8.4 million of loan repayments and obtained approximately
$52.5 million of incremental reserves and additional collateral.
o Reduced unfunded commitments associated with existing loans by $12.1
million to $38.3 million, compared to $50.4 million at June 30, 2009.
o Recorded a gross provision for possible loan losses of $205.5 million
for the quarter relating to 12 separate loans, which brings the
Company's aggregate reserve for possible loan losses at September 30,
2009 to $402.0 million in connection with 17 separate loans. Recorded
non-cash impairment charges of $12.2 million related to three debt
investments designated as held for sale.
SUMMARY
Gramercy Capital Corp. (NYSE: GKK) today reported results for the third quarter ended September 30, 2009. Funds from operations ("FFO") was negative $178.2 million, or $3.57 per fully diluted common share, compared to positive FFO of $30.6 million, or $0.60 per fully diluted common share, for the third quarter of 2008. Net loss to common stockholders was $203.1 million, or $4.07 per fully diluted common share, for the quarter ended September 30, 2009, compared to net income of $7.3 million, or $0.14 per fully diluted common share, for the third quarter of 2008. The Company generated total revenues of $153.6 million during the third quarter, a decrease of $19.6 million from $173.2 million generated during the same quarter of the prior year.
At September 30, 2009, the Company owned 26.4 million rentable square feet of commercial real estate in 36 states and the District of Columbia with an aggregate book value of approximately $3.8 billion, in addition to $1.5 billion of loan investments, $983.4 million of commercial mortgage real estate securities investments, and $706.4 million in other assets. As of September 30, 2009, approximately 54.3% of the Company's assets were comprised of commercial property, 21.4% of debt investments, 14.1% of commercial mortgage real estate securities and 10.2% of other assets.
DEBENTURE EXCHANGE
On October 15, 2009, the Company's operating partnership subsidiary (the "OP") entered into an Exchange Agreement with certain affiliates of Taberna Capital Management, LLC (collectively, "Taberna"), pursuant to which the Company and Taberna agreed to exchange (the "Exchange") $97.5 million aggregate principal amount of junior subordinated notes due 2035 for approximately $97.5 million par amount of bonds previously issued by the Company's CDOs that the Company had repurchased in the open market. The transaction will be accounted for as an exchange of debt and beginning in the 4th quarter of 2009, the Company's GAAP interest expense will decrease by approximately $5.3 million annually. As a condition precedent to the Exchange Agreement, certain indenture covenants with respect to the junior subordinated notes which restrict the OP and its subsidiaries from declaring or paying dividends or distributions and taking certain other corporate actions during the 2009 calendar year have been eliminated from the remaining $52.5 million of junior subordinated notes outstanding.
LIQUIDITY AND FUNDING
The Company remains focused on extending debt maturities and restructuring certain debt facilities, actively managing portfolio credit, generating liquidity from existing assets and leasing vacant space. Liquidity at September 30, 2009 was $200.1 million, an increase of $63.1 million from the $137.0 million of liquidity for the prior quarter. The Company's liquidity at September 30, 2009 included $96.7 million of cash and cash equivalents and $103.4 million of restricted cash in its three CDOs. Cash and cash equivalents increased $9.1 million as of September 30, 2009 as compared to $87.6 million at the end of the second quarter. Restricted cash in the Company's three CDOs increased by $54.0 million as of September 30, 2009 as compared to $49.4 million at the end of the second quarter. The increase in restricted cash in the CDOs was primarily attributable to the sale of a property acquired through foreclosure.
During the first quarter of 2009, the Company resolved or restructured substantially all of its recourse debt obligations. From January 1, 2009 through September 30, 2009, the Company's secured and other debt was reduced by $355.3 million as a result of these restructurings, additional cash repayments and sales of certain loan investments classified as held for sale that served as collateral for these borrowings. In October 2009, Gramercy repaid in full borrowings of $4.3 million under its secured credit facility with an affiliate of Goldman, Sachs & Co., and terminated the facility. Also in October 2009, the Company satisfied substantially all of its contingent payment obligation in connection with a negotiated settlement during the first quarter of 2009 of its $172.3 million unsecured corporate credit facility with a syndicate of lenders led by KeyBank National Association.
Loan prepayments, partial repayments, and scheduled amortization payments were $8.4 million during the quarter. Unfunded commitments associated with existing loans declined to $38.2 million at September 30, 2009 from $50.4 million at June 30, 2009.
Additionally, Gramercy Realty sold 15 properties for an aggregate gross sales price of approximately $9.8 million. Approximately $5.2 million of debt related to these properties was repaid.
The Company's CDOs contain minimum interest coverage and asset overcollateralization covenants that must be satisfied for the Company to receive cash flow on the interests retained by the Company in its CDOs and to receive the subordinate collateral management fee earned. During periods when these covenants are not satisfied for a particular CDO, cash flows from that CDO that would otherwise be paid to the Company as a bondholder and holder of the preferred shares may be diverted away from the Company to repay principal and interest on the most senior outstanding CDO bonds. As of the most recent distribution date for each CDO, (10/25/09 for CDOs 2005-1 and 2006-1 and 8/15/09 for CDO 2007-1), the Company was in compliance with the interest coverage and asset over collateralization covenants. Future declines in performance and credit metrics could cause one or more of the Company's CDOs to fall out of compliance and, in such event, cash flows from the CDOs to the Company as a bondholder and holder of the preferred shares may be reduced or eliminated. The chart below is a summary of the Company's CDO compliance tests as of the most recent distribution date.
Cash Flow Triggers CDO 2005-1 CDO 2006-1 CDO2007-1 Overcollateralization(1) Current 118.29 % 107.82 % 102.12 % Limit 117.85 % 105.15 % 102.05 % Pass/Fail Pass Pass Pass Interest Coverage(2) Current 699.70 % 725.64 % N/A Limit 132.85 % 105.15 % N/A Pass/Fail Pass Pass N/A
(1) The overcollateralization ratio divides the total principal balance of all collateral in the CDO by the total bonds outstanding for the classes senior to those retained by the Company. To the extent an asset is considered a defaulted security, the asset's principal balance is multiplied by the asset's recovery rate which is determined by the rating agencies.
(2) The interest coverage ratio divides interest income by interest expense for the classes senior to those retained by the Company.
The Company expects that the overcollateralization test for the CDO 2007-1 will fail at the November 2009 distribution date. However, as the Company does not currently receive cash flows as the holder of the preferred shares of the CDO 2007-1, no incremental loss of cash flow is expected.
GRAMERCY REALTY
Gramercy Realty's portfolio consists of office buildings and bank branches serving primarily investment-grade rated financial institutions. During the quarter, Gramercy Realty sold 15 properties for an aggregate sales price of approximately $9.8 million and commenced 45 new leases totaling 463,000 net rentable square feet. During the quarter, Bank of America and Wachovia lease terminations aggregating approximately 1.0 million square feet of space became effective as permitted by the terms of the underlying lease agreements1. As a result, Gramercy Realty finished the quarter at 86.1% occupancy. Gramercy Realty's operating property portfolio as of September 30, 2009 is summarized below:
1 In addition, the Company has received termination notices from Bank of America and Wachovia covering approximately 485,000 square feet of currently leased space, which terminations become effective at various times prior to December 2010.
Number of Rentable Square Feet Occupancy
Properties
Portfolio At At At 9/30/09 At 6/30/09 At 9/30/09 At 6/30/09
9/30/09 6/30/09
Core 643 644 20,132,213 20,018,305 92.7 % 95.7 %
Value - 212 205 4,789,824 4,561,161 65.6 % 66.6 %
Add
Subtotal 855 849 24,922,037 24,579,466 87.5 % 90.3 %
Held for 62 84 1,470,420 1,832,235 63.4 % 59.9 %
Sale
Total (1) 917 933 26,392,457 26,411,701 86.1 % 88.2 %
(1) Citizens JV (54 properties totaling approximately 251,000 square feet) is not included in the above table.
Gramercy Realty's top five tenants by percentage of base rent as of September 30, 2009 were:
Credit Number of Rentable % of
Tenant/Financial Institutions Rating(1) Locations Sq. Ft. Rentable
Sq. Ft.
1. Bank of America, N.A. Aa3 368 11,675,993 44.2 %
2. Wachovia Bank, National Aa2 132 4,545,427 17.2 %
Association (2)
3. Regions Financial Corporation (3) Baa3 72 661,094 2.5 %
4. Citizens Financial Group (4) A1 9 267,585 1.0 %
5. General Services Administration AAA 5 243,560 0.9 %
(GSA)
Total 586 17,393,659 65.8 %
(1) All ratings from Moody's.
(2) Acquired by Wells Fargo Corp.
(3) Individual lease agreements with tenants that are unrated subsidiaries of Regions Financial Corporation, including Regions Bank and AmSouth Bank.
(4) Individual lease agreements with tenants that are unrated subsidiaries of Citizens Financial Group, Inc., including RBS Citizens, N.A. and Citizens Bank of Pennsylvania. Citizens Financial Group Inc. is a wholly-owned subsidiary of Royal Bank of Scotland Group PLC.
GRAMERCY FINANCE
As of September 30, 2009, debt investments owned by Gramercy Finance had a carrying value of approximately $1.5 billion, net of loan loss reserves, impairments and unamortized fees and discounts totaling $461.5 million, and had associated unfunded commitments of $38.2 million. Commercial mortgage-backed real estate securities investments had a carrying value of $983.4 million as of September 30, 2009, net of impairments, unamortized fees and discounts of $177.0 million.
Asset yields for fixed rate and floating rate debt investments as of September 30, 2009 were 7.59% and 30-day LIBOR plus 444 basis points, respectively, compared to 8.16% and 30-day LIBOR plus 457 basis points, respectively, in the previous quarter. First mortgage loans remain the majority of Gramercy Finance's debt portfolio, standing at 68.7% at September 30, 2009, compared to 65.7% in the previous quarter. The weighted average remaining term of Gramercy Finance's debt investment portfolio was 1.5 years, as compared to 1.7 years in the prior quarter, and the weighted average remaining term of Gramercy Finance's combined debt and real estate securities portfolio was 3.6 years, unchanged from the prior quarter.
The aggregate carrying values, allocated by investment type, and weighted average yields of Gramercy Finance's debt and commercial mortgage real estate securities investments as of September 30, 2009 were:
Debt Investments Fixed Rate: Floating Rate:
($ in 000) Percentage Effective Yield(1) Effective
Spread(1)
Whole Loans - $ 904,774 60.5 % --- 403 bps
floating rate
Whole Loans - 122,839 8.2 % 6.89 % ---
fixed rate
Subordinate
Mortgage 77,761 5.2 % --- 259 bps
Interests -
floating rate
Subordinate
Mortgage 44,900 3.0 % 8.85 % ---
Interests -
fixed rate
Mezzanine
Loans - 218,825 14.6 % --- 597 bps
floating rate
Mezzanine
Loans - fixed 86,037 5.8 % 7.99 % ---
rate
Preferred
Equity - 28,198 1.9 % --- 1,064 bps
floating rate
Preferred
Equity - fixed 12,247 0.8 % 7.20 % ---
rate
Subtotal 1,495,581 100.0 % 7.59 % 444 bps
Commercial
Mortgage -
Backed Real 71,078 7.2 % --- 315 bps
Estate
Securities -
floating rate
Commercial
Mortgage -
Backed Real 912,289 92.8 % 7.75 % ---
Estate
Securities -
fixed rate
Subtotal 983,367 100.0 % 7.75 % 315 bps
Total $ 2,478,948 7.71 % 437 bps
(1) Weighted Average Effective Yield and Weighted Average Effective Spread calculations include loans classified as Non-Performing. The schedule includes Non-Performing loans classified as Whole Loans - Floating Rate of approximately $73.4 million with an effective spread of 638 basis points and Non-Performing loans classified as Mezzanine - Floating Rate of approximately $12.9 million with an effective spread of 858 basis points.
During the quarter, the Company modified 14 loans with an aggregate principal balance of $362.1 million and four loans with an aggregate principal balance of $183.8 million were extended "by right" by their borrowers.
The Company recorded a gross provision for possible loan losses of $205.5 million for the quarter, or $4.12 per fully diluted common share, relating to 12 separate loans, based on the Company's quarterly review of its loan portfolio. The Company's reserve for possible loan losses at September 30, 2009 was $402.0 million in connection with 17 separate loans. The Company recorded a non-cash impairment charge of $12.2 million, or $0.24 per fully diluted common share, related to three debt investments designated as held for sale. In addition, the Company charged an unrealized loss of $1.4 million to the statement of operations on a CMBS investment deemed to be other than temporarily impaired. At September 30, 2009, Gramercy Finance's debt investments designated as held for sale, had a carrying value of $43.9 million, net of associated valuation allowances of $44.4 million. For the three months ended September 30, 2009, the Company incurred charge-offs of $80.8 million related to realized losses on five loan investments. Realized losses are recognized as a direct write-down of the loan investment with a corresponding charge-off to the reserve.
At September 30, 2009, Gramercy Finance had ten non-performing loans with a carrying value of $86.2 million, net of associated valuation allowances of $161.2 million, as compared to 11 non-performing loans with a carrying value of $123.9 million, net of associated valuation allowances of $201.8 million at June 30, 2009. At September 30, 2009, six loans with an aggregate carrying value of $219.5 million, net of associated valuation allowances of $195.9 million, were classified as sub-performing, as compared to 19 loans with an aggregate carrying value of $474.4 million, net of associated valuation allowances of $83.3 million at June 30, 2009.
INVESTMENT ACTIVITY
Gramercy Finance acquired or originated two debt investments during the third quarter with an aggregate carrying value of $3.7 million, net of unamortized fees, discounts and unfunded commitments. Gramercy also acquired $83.8 million par value of commercial mortgage-backed real estate securities. Investment activity for the quarter is summarized as follows:
Number of Debt Investments Fixed Rate: Floating Rate:
Investments ($ in 000s) Effective Yield Effective Spread
Whole Loan - 1 $ 675 7.83 % ---
fixed rate
Whole Loan - 1 3,000 425 bps
floating rate
Commercial
mortgage -
backed real 8 34,384 21.0 % ---
estate
securities -
fixed rate
Total 10 $ 38,059 20.8 % ---
Gramercy Realty made no acquisitions during the third quarter of 2009.
OPERATING RESULTS
For the third quarter, Gramercy Realty's rental revenues totaled $77.7 million, and related operating expenses aggregated $46.0 million as compared to same quarter of the prior year rental revenues of $77.0 million and related operating expenses of $49.9 million. Net operating income from Gramercy Realty for the three months ended September 30, 2009 increased by 1.6% to $62.8 million from $61.8 million in the third quarter of 2008, inclusive of reclassification adjustments of discontinued operations.
Gramercy Finance's debt investments generated investment income of $42.2 million for the third quarter, as compared to $44.9 million for the prior quarter.
Interest expense of $55.9 million for the third quarter, as compared to $58.2 million for the prior quarter, declined due to the corporate debt restructuring and resolutions completed in the first and second quarters of 2009 as well as decreases in LIBOR. Interest expense includes costs related to $2.6 billion of long-term notes issued by the three CDOs but not held by the Company, $2.3 billion of mortgage and mezzanine notes payable, and $199.0 million of other debt.
Marketing, general and administrative expense was $8.5 million, an increase of $1.1 million from the $7.4 million incurred in the prior quarter, primarily reflecting the additional costs incurred in the connection with the restructuring of 14 Gramercy Finance debt investments.
DIVIDENDS
Beginning with the third quarter of 2008, the Company's board of directors elected not to pay a dividend on the common stock, which for the second quarter of 2008 was $0.63 per share. Beginning with the fourth quarter of 2008, the Company's board of directors also elected not to pay the Series A preferred stock dividend of $0.50781 per share. The preferred stock dividend has been accrued through September 30, 2009. The Company's board of directors will revisit the dividend policy in 2010. The Company may elect to pay dividends to satisfy its REIT distribution requirements on its common stock in cash or a combination of cash and shares of its common stock as permitted under federal income tax laws.
COMPANY PROFILE
Gramercy Capital Corp. is a self-managed integrated commercial real estate finance and property investment company whose Gramercy Finance division focuses on the direct origination and acquisition of whole loans, subordinate interests in whole loans, mezzanine loans, preferred equity, commercial mortgage-backed securities and other real estate securities, and whose Gramercy Realty division targets commercial properties leased primarily to financial institutions and affiliated users throughout the United States. Gramercy is headquartered in New York City, and has regional investment and portfolio management offices in Jenkintown, Pennsylvania, Charlotte, North Carolina and St. Louis, Missouri.
CONFERENCE CALL
The Company's executive management team will host a conference call and audio web cast on Thursday, November 5, 2009, at 2:00 p.m. EST to discuss the third quarter 2009 financial results.
The live call will be webcast in listen-only mode on the Company's web site at www.gkk.com and on Thomson's StreetEvents Network. The presentation may also be accessed by dialing (800) 599-9816 Domestic or (617) 847-8705 International, using the pass code GRAMERCY.
A replay of the call will be available from November 5, 2009 at 5:00 p.m. EST through November 12, 2009 at 11:59 p.m. EST by dialing (888) 286-8010 Domestic or (617) 801-6888 International, using pass code 15135635.
Additionally, a copy of the Company's third quarter 2009 Supplemental Report as well as the latest news releases and other corporate documents, are available in the Investor Relations section of Gramercy's website at www.gkk.com.
DISCLAIMER
Non-GAAP Financial Measures
During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure (net income (loss)) can be found on page 12 of this release.
FORWARD-LOOKING INFORMATION
This press release contains forward-looking information based upon the Company's current best judgment and expectations. Actual results could vary from those presented herein. The risks and uncertainties associated with forward-looking information in this release include the success or failure of the Company's efforts to implement its current business strategy, the strength of the commercial finance and real estate property markets, and the banking industry specifically; competitive market conditions; unanticipated administrative costs; general and local economic conditions; interest rates; capital and credit market conditions; bankruptcies and defaults of borrowers or tenants in the Company's properties or properties securing the Company's debt investments; difficulties encountered in integrating the Company's former external manager into the Company; the resolution of the Company's non-performing and sub-performing assets; compliance with financial covenants; maintenance of liquidity needs; management changes; compliance with over-collateralization and minimum interest coverage tests in the Company's CDOs; and other factors including those listed in the Company's Annual Report on Form 10-K and in the Company's Quarterly Reports on Form 10-Q, which are beyond the Company's control. The Company undertakes no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Company's filings with the Securities and Exchange Commission.
Selected Financial Data
Gramercy Capital Corp.
Consolidated Statement of Operations
(Unaudited, amounts in thousands, except share and per share data)
Three Months Nine Months
Ended September 30, Ended September 30,
2009 2008 2009 2008
Revenues:
Rental revenue $ 79,831 $ 75,437 $ 242,943 $ 151,663
Investment income 42,222 60,552 140,014 197,882
Operating expense 30,315 31,760 89,682 61,512
reimbursements
Other income 1,262 5,432 3,778 14,420
Total revenues 153,630 173,181 476,417 425,477
Operating expenses:
Utilities 11,165 11,677 30,143 21,147
Real estate taxes 9,955 9,192 28,939 18,459
Ground rent and leasehold 4,701 4,836 13,204 8,898
obligations
Direct billable expenses 2,453 2,869 6,699 4,226
Other property operating 18,105 19,105 57,289 38,699
expenses
Total operating expenses 46,379 47,679 136,274 91,429
Net operating income 107,251 125,502 340,143 334,048
Other expenses:
Interest expense 55,933 76,592 179,511 192,434
Depreciation and 27,393 20,752 84,825 42,764
amortization
Marketing, general and 8,478 6,201 21,802 13,087
administrative
Management fees - 8,025 7,787 24,275
Incentive fee - - - 5,100
Business acquisition costs - - 5,010 -
Impairment on loans held 13,551 - 139,930 -
for sale
Provision for loan loss 205,508 18,875 425,692 50,089
Total other expense 310,863 130,445 864,557 327,749
Income (loss) from
continuing operations
before equity in income
from unconsolidated joint (203,612 ) (4,943 ) (524,414 ) 6,299
ventures, provision for
taxes and non-controlling
interest
Equity in net income from
unconsolidated joint 2,397 1,752 6,584 7,154
ventures
Income (loss) from
continuing operations
before provision for
taxes, gain on (201,215 ) (3,191 ) (517,830 ) 13,453
extinguishment of debt,
and discontinued
operations
Gain on extinguishment of - 11,681 107,229 33,378
debt
Provision for taxes (88 ) (36 ) (2,489 ) (47 )
Net income (loss) from (201,303 ) 8,454 (413,090 ) 46,784
continuing operations
Net income (loss) from 583 1,174 (9,395 ) 961
discontinued operations
Net income (loss) (200,720 ) 9,628 (422,485 ) 47,745
Net (income) loss
attributable to (60 ) 31 944 (219 )
non-controlling interest
Net income (loss)
attributable to Gramercy (200,780 ) 9,659 (421,541 ) 47,526
Capital Corp.
Accrued preferred stock (2,336 ) (2,336 ) (7,008 ) (7,008 )
dividends
Net income (loss)
available to common $ (203,116 ) $ 7,323 $ (428,549 ) $ 40,518
stockholders
Basic earnings per share:
Net income (loss) from
continuing operations, net
of non-controlling $ (4.08 ) $ 0.12 $ (8.43 ) $ 0.87
interest and after
preferred dividends
Net income (loss) from 0.01 0.02 (0.17 ) 0.02
discontinued operations
Net income (loss)
available to common $ (4.07 ) $ 0.14 $ (8.60 ) $ 0.89
stockholders
Diluted earnings per
share:
Net income (loss) from
continuing operations, net
of non-controlling $ (4.08 ) $ 0.12 $ (8.43 ) $ 0.86
interest and after
preferred dividends
Net income (loss) from 0.01 0.02 (0.17 ) 0.02
discontinued operations
Net income (loss)
available to common $ (4.07 ) $ 0.14 $ (8.60 ) $ 0.88
stockholders
Dividends per common share $ - $ 0.63 $ - $ 1.26
Basic weighted average 49,857 51,307 49,844 45,736
common shares outstanding
Diluted weighted average
common shares and common 49,857 51,356 49,844 45,814
share equivalents
outstanding
Gramercy Capital Corp.
Consolidated Balance Sheet
(Unaudited, amounts in thousands, except share and per share data)
September 30, 2009 December 31, 2008
Assets
Real estate investments, at cost:
Land $ 904,296 $ 891,500
Building and improvements 2,419,471 2,441,839
3,323,767 3,333,339
Less: accumulated depreciation (91,881 ) (47,071 )
Total real estate investments directly 3,231,886 3,286,268
owned
Cash and cash equivalents 96,745 136,828
Restricted cash 254,128 234,781
Pledged government securities, net 98,337 101,576
Loans and other lending investments, net 1,451,703 2,213,473
Commercial mortgage backed securities 983,367 869,973
Investment in joint ventures 106,803 93,919
Assets held for sale, net 146,896 192,780
Tenant and other receivables, net 27,944 28,129
Accrued interest 32,813 25,447
Acquired lease assets, net of accumulated 465,502 536,212
amortization of $78,438 and $30,760
Deferred costs, net of accumulated 38,615 53,248
amortization of $39,517 and $26,451
Other assets 50,694 48,322
Total assets $ 6,985,433 $ 7,820,956
Liabilities and Stockholders' Equity:
Mortgage notes payable $ 1,754,946 $ 1,833,005
Mezzanine notes payable 566,442 580,462
Unsecured Credit facility - 172,301
Term loan, credit facility and repurchase 48,881 95,897
facility
Collateralized debt obligations 2,608,230 2,608,065
Junior subordinated notes 150,000 -
Total secured and other debt 5,128,499 5,289,730
Accounts payable and accrued expenses 83,862 88,437
Management and incentive fees payable - 979
Dividends payable 9,317 2,325
Accrued interest payable 8,896 8,167
Deferred revenue 92,352 98,693
Below market lease liabilities, net of
accumulated amortization of $121,933 and 795,833 846,351
$53,369
Leasehold interests, net of accumulated 18,939 21,051
amortization of $4,353 and $2,182
Liabilities related to assets held for 61,001 110,543
sale
Derivative instruments, at fair value 139,421 157,776
Other liabilities 23,993 14,471
Deferrable interest debentures held by
trusts that issued trust preferred - 150,000
securities
Total liabilities 6,362,113 6,788,523
Commitments and contingencies - -
Stockholders' equity:
Common stock, par value $0.001,
100,000,000 shares authorized, 49,859,322
and 49,852,243 shares issued and 50 50
outstanding at September 30, 2009 and
December 31, 2008, respectively.
Series A cumulative redeemable preferred
stock, par value $0.001, liquidation
preference $115,000, 4,600,000 shares 111,205 111,205
authorized, 4,600,000 shares issued and
outstanding at September 30, 2009 and
December 31, 2008, respectively.
Additional paid-in-capital 1,078,828 1,077,983
Accumulated other comprehensive income (142,260 ) (160,739 )
(loss)
(Accumulated deficit) retained earnings (427,327 ) 1,222
Total Gramercy Capital Corp stockholders' 620,496 1,029,721
equity
Non-controlling interest 2,824 2,712
Total Equity 623,320 1,032,433
Total liabilities and stockholders' $ 6,985,433 $ 7,820,956
equity
Gramercy Capital Corp.
Reconciliation of Non-GAAP Financial Measures
(Unaudited, amounts in thousands, except per share data)
For the Three Months Ended For the Nine Months Ended
September 30, September 30, September 30, 2009 September 30,
2009 2008 2008
Net income
(loss)
available to $ (203,116 ) $ 7,323 $ (428,549 ) $ 40,518
common
stockholders
Add:
Depreciation
and 29,328 25,677 92,456 55,988
amortization
FFO
adjustments
for 1,082 104 3,370 469
unconsolidated
joint ventures
Less:
Non real
estate
depreciation (2,450 ) (2,489 ) (8,098 ) (9,402 )
and
amortization
Gain on sale (3,020 ) - (4,974 ) -
of Real Estate
Funds from $ (178,176 ) $ 30,615 $ (345,795 ) $ 87,573
operations
Funds from
operations per $ (3.57 ) $ 0.60 $ (6.94 ) $ 1.91
share - basis
Funds from
operations per $ (3.57 ) $ 0.60 $ (6.94 ) $ 1.91
share -
diluted
Source: Gramercy Capital Corp.
Related Categories
Press ReleasesStocks Mentioned
-0.05Related Entities
Sign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!
