MCLEAN, Va., Nov. 6 /PRNewswire-FirstCall/ -- JER Investors Trust
Inc. (NYSE:JRT) today reported results for the quarter ended
September 30, 2008: Third Quarter Highlights: -- Liquidity: At
September 30, 2008, we had $32.6 million in unrestricted cash
compared to net borrowings on our repurchase agreements totaling
$87.2 million. As of November 4, 2008, unrestricted cash decreased
to $21.5 million and net borrowings on our repurchase agreements
decreased to $59.6 million. -- Adjusted Funds from Operations:
Generated Adjusted Funds from Operations ("AFFO") of $8.5 million
and $27.8 million, or $0.33 and $1.08 per diluted common share, for
the three and nine months ended September 30, 2008, respectively.
-- GAAP Operating Results: Net loss was $34.9 million and $72.7
million, or $1.35 and $2.83 per diluted common share for the three
and nine months ended September 30, 2008, respectively. --
Stockholders' Equity: Stockholders' equity at September 30, 2008 is
$222.3 million, or $8.58 per share. -- Real Estate Loan Portfolio
Credit Statistics: There were no delinquencies or loss reserves
established related to real estate loans as of September 30, 2008.
-- CMBS Portfolio Credit Statistics: Outlined below are credit
statistics relating to the $48 billion of unpaid principal balance
of commercial real estate loans, representing approximately 3,500
loans that serve as collateral for our "first-loss" CMBS
investments. -- 60-day and greater delinquencies on loan collateral
underlying our CMBS "first-loss" investments was 42 basis points at
September 30, 2008 compared to 31 basis points at June 30, 2008. --
Cumulative actual realized losses through September 30, 2008 were
approximately $3 million compared to originally underwritten
realized losses through September 30, 2008 of approximately $31
million. -- Special servicing portfolio at September 30, 2008
consisted of 38 loans with an unpaid principal balance of
approximately $304 million. -- As of November 4, 2008, special
servicing portfolio increased to 45 loans with an unpaid principal
balance of $461.9 million. -- CMBS Portfolio Loss Projections:
Primarily due to the recent increases in delinquencies, the special
servicing portfolio and current weakness in the real estate and
credit markets, we increased our loss projections on the
approximately $48 billion of commercial real estate loan collateral
underlying our CMBS "first-loss" investments as of September 30,
2008 to $863 million (1.8% of the unpaid principal balance of such
loans) from $661 million (1.4% of the unpaid principal balance of
such loans) at June 30, 2008. "Given the dramatic deleveraging we
are seeing broadly across the financial services sector, and more
specifically in the real estate sector, we decided to take the
proactive approach several months ago to sell certain assets to
reduce our repurchase agreement borrowing exposure. Our net
repurchase agreement borrowings outstanding have declined from
$261.9 million at December 31, 2007 to $87.2 million at September
30, 2008 and further down to $59.6 million at November 4, 2008.
Although these repurchase agreement borrowings have contractual
maturities that extend out to September and October of 2009, we
continue to pursue opportunities to either reduce our repurchase
agreement borrowing exposure or obtain longer term financing
agreements," said Mark Weiss, JRT President. "We have also recently
seen an increase in delinquencies and special servicing activity.
Due to these increases, the results of our ongoing portfolio
surveillance activities, and the general weakness in the broader
economy and, in particular, the commercial real estate sector, we
deemed it appropriate during the quarter to significantly increase
our loss projections on the $48 billion of loan collateral that
underlies our "first loss" CMBS investments. We continue to monitor
developments in our portfolio, particularly in light of the rapidly
deteriorating macroeconomic environment and will make adjustments
to our loss projections as appropriate." Operating Results Net loss
was $34.9 million, or $1.35 per diluted common share, for the three
months ended September 30, 2008, compared to net income of $10.5
million, or $0.41 per diluted common share, for the three months
ended September 30, 2007. Net loss was $72.7 million, or $2.83 per
diluted common share, for the nine months ended September 30, 2008,
compared to net income of $30.4 million, or $1.18 per diluted
common share, for the nine months ended September 30, 2007. AFFO
was $8.5 million, or $0.33 per diluted share, for the three months
ended September 30, 2008, compared to $12.7 million, or $0.49 per
diluted share, for the three months ended September 30, 2007. AFFO
was $27.8 million, or $1.08 per diluted share, for the nine months
ended September 30, 2008, compared to $34.7 million, or $1.35 per
diluted share, for the nine months ended September 30, 2007. At the
end of this earnings release is a reconciliation of GAAP net income
(loss) to AFFO for the three and nine months ended September 30,
2008 and 2007. Total revenues were $27.9 million and $92.2 million
for the three and nine months ended September 30, 2008,
respectively, compared to $36.2 million and $100.2 million for the
three and nine months ended September 30, 2007, respectively. The
decrease in revenues for the three months ended September 30, 2008
compared to the same period in 2007 is primarily due to reduced
income from real estate loans and assets due to the sale or
repayment of certain investments, as well as lower LIBOR rates on
our floating rate real estate loans, and reduced income from cash
and cash equivalents due to lower cash balances and lower yields,
offset, in part, by increased CMBS income due to acquisitions
during 2007 and higher levels of non-cash CMBS income. The increase
in non-cash CMBS income is principally due to the other than
temporary impairment charge on CMBS recorded during the first
quarter of 2008 which reduced our CMBS cost basis and increased
GAAP yields on CMBS, resulting in higher levels of non-cash
accretion income on these investments during the second and third
quarters of 2008. Interest expense for the three and nine months
ended September 30, 2008 was $12.4 million and $41.6 million,
respectively, compared to $20.7 million and $56.1 million for the
three and nine months ended September 30, 2007, respectively. Due
to the adoption of SFAS No. 159, effective January 1, 2008, as well
as discontinuation of hedge accounting on our non-CDO interest rate
swaps, interest expense in the three and nine months ended
September 30, 2008 does not include the impact of interest rate
swaps. During the three and nine months ended September 30, 2007,
interest expense includes $(0.4) million and $(1.3) million,
respectively, related to interest rate swaps. After adjusting for
this classification difference, the $7.8 million and $15.7 million
decrease in interest expense for the three and nine months ended
September 30, 2008, respectively, is primarily related to decreased
LIBOR rates in 2008 compared to 2007 and lower average balances
outstanding on repurchase agreements in 2008 offset, in part, by
higher borrowing spreads and related facility costs on our
repurchase agreements. In addition, interest expense during the
nine months ended September 30, 2008 increased over the same period
in 2007 as a result of our issuance of junior subordinated
debentures in April 2007. Total management fees were $1.8 million
and $5.5 million for the three and nine months ended September 30,
2008, respectively, compared to $2.3 million and $6.4 million for
the three and nine months ended September 30, 2007, respectively.
Base management fees were $1.8 million and $5.5 million for each of
the three and nine months ended September 30, 2008 and 2007,
respectively. We incurred no incentive management fees during the
three and nine months ended September 30, 2008 compared to $0.4
million and $0.8 million during the same periods in 2007. General
and administrative expenses were $1.6 million and $5.5 million for
the three and nine months ended September 30, 2008 compared to $1.5
million and $5.7 million for the same periods in 2007. During the
three and nine months ended September 30, 2008, other gains
(losses), net, of $(46.8) million and $(112.2) million,
respectively, were recorded and consist of the following (in
thousands): Composition of Other Gains (Losses) For the Three For
the Nine Months Ended Months Ended Sept. 30, Sept. 30, 2008 2008
------------ ------------ Changes in Fair Value CDO related
financial assets and liabilities CMBS $(87,054) $(262,243) Real
estate loans (21,082) (32,846) Notes payable 103,697 377,970
Interest rate swaps (4,378) (2,139) Other assets - (33)
------------ ------------ Unrealized gain (loss) on CDO related
financial assets and liabilities (8,817) 80,709 ------------
------------ Non-CDO related financial assets and liabilities Loss
on CMBS impairment (29,800) (75,229) Real estate loans held for
sale 8,781 (20,094) Interest rate swaps 2,685 6,088 ------------
------------ Unrealized gain (loss) on non-CDO related financial
assets and liabilities (18,334) (89,235) ------------ ------------
Total changes in fair value (27,151) (8,526) Realized Losses Loss
on sale of real estate loan held for sale (11,060) (20,310) Loss on
termination of non-CDO related interest rate swaps (4,035) (5,405)
------------ ------------ Total realized losses (15,095) (25,715)
------------ ------------ Cash payments on interest rate swaps
(3,866) (10,634) ------------ ------------ Recognition of amounts
in other comprehensive income (loss) ("AOCI") as of December 31,
2007 Loss on CMBS impairment - (54,457) Unrealized gain (loss) on
non-CDO interest rate swaps - (10,796) Amortization of swap
termination costs (128) (377) Amortization of unrealized loss on
CDO related interest rate swaps (582) (1,725) ------------
------------ Total recognition of amounts in AOCI as of December
31, 2007 (710) (67,355) ------------ ------------ Total other gains
(losses) $(46,822) $(112,230) ============ ============ We recorded
unrealized (losses) gains, net, on our CDO related financial assets
and liabilities of $(8.8) million and $80.7 million, respectively,
during the three and nine months ended September 30, 2008. For the
three months ended September 30, 2008, such unrealized losses, net,
were primarily due to widening credit spreads on CMBS, real estate
loans and notes payable, offset, in part, by lower 10 year swap
rates on interest rate swaps. Unrealized gains, net, for the nine
months ended September 30, 2008 were primarily due to the widening
of credit spreads on CDO notes payable, offset in part, by the
impact of widening credit spreads on CMBS and real estate loans. We
recorded non-cash impairment charges of $29.8 million and $129.7
million, respectively, during the three and nine months ended
September 30, 2008 on our CMBS investments not financed by CDOs.
The non-cash impairment charges include charges of $29.8 million
and $32.2 million during the three and nine months ended September
30, 2008, respectively, related to declines in the projected net
present value of future cash flows on certain of the CMBS
investments pursuant to EITF 99-20. Non-cash CMBS impairment
charges of $97.5 million during the nine months ended September 30,
2008 primarily relate to other than temporary declines in fair
value due to widening credit spreads for CMBS investments recorded
during the three months ended March 31, 2008. For the three and
nine months ended September 30, 2007, we recorded $0.8 million of
impairment charges on our CMBS investments. Unrealized gains
(losses), net, of $8.8 million and $(20.1) million, respectively,
were recorded on our real estate loans held for sale during the
three and nine months ended September 30, 2008. Note that these
amounts are net of the reversal of prior period unrealized losses
of $11.6 million and $19.7 million during the three and nine months
ended September 30, 2008, respectively, on two loans that were sold
during the nine months ended September 30, 2008 resulting in
realized losses of $11.1 million and $20.3 million during the three
and nine months ended September 30, 2008, respectively. The losses
were primarily due to spread widening on such loans and the impact
of higher benchmark rates on fixed rate loans. We carry these loans
at the lower of cost or estimated fair value, on an individual loan
basis. Unrealized gains on non-CDO related interest rate swaps of
$2.7 million and $6.1 million were recorded during the three and
nine months ended September 30, 2008 as a result of discontinuing
hedge accounting for these swaps during 2008. These amounts are net
of the reversal of prior period unrealized losses of $3.4 million
and $7.3 million during the three and nine months ended September
30, 2008, respectively, on swaps that were terminated during the
three and nine months ended September 30, 2008. These interest rate
swaps were originally designated to hedge existing floating rate
indebtedness related to our repurchase agreements and anticipated
future long-term floating rate indebtedness. No unrealized gains
(losses) on interest rate swaps were recorded during the three and
nine months ended September 30, 2007. In connection with the sale
of real estate loans during the three and nine months ended
September 30, 2008 and repayment of associated borrowings, we
terminated interest rate swaps with an initial notional balance of
$145.0 million, reducing the notional balance to $40.0 million, and
paid swap termination costs of $4.0 million and $5.4 million,
respectively, during the three and nine months ended September 30,
2008. Losses on interest rate swaps of $4.6 million and $12.7
million, respectively, during the three and nine months ended
September 30, 2008 and consist primarily of net cash settlements on
such swaps of $3.9 million and $10.6 million , respectively,
amortization of unrealized losses as of December 31, 2007 on CDO
related interest rate swaps of $0.6 million and $1.7 million,
respectively, and amortization of swap termination costs, net, from
accumulated other comprehensive income of $0.1 million and $0.4
million, respectively, during the three and nine months ended
September 30, 2008. Investment Activity In July 2008, the Company
sold a fixed rate real estate loan classified as held for sale with
a face amount of $65.0 million for proceeds of $54.8 million.
Proceeds from the sale of this loan were used to pay down $40.8
million in related repurchase agreement borrowings and paid $4.0
million of swap termination costs. During the three months ended
September 30, 2008, we received principal repayments of $1.1
million related to one real estate loan investment. The Company's
investments as of September 30, 2008 consist of: September 30, 2008
Weighted Average -------------------------------- ----------------
Face % of Amount/ Total Coupon Loss Cost Amortized Fair Invest-
Rate Adjusted Basis(1) Cost Value ments(2) (5) Yield --------
------- ------- ------- ------- ------- ($ in millions)
------------------------------------------------- CMBS financed by
CDO's $1,307.6 $315.7 $303.9 43.7% 5.1% 21.9%(3) CMBS not financed
By CDO's 452.5 77.4 71.1 10.2% 5.2% 26.1%(3) Real estate loans,
Held for investment 275.0 274.7 232.6 33.4% 5.3% 5.3%(4) Real
estate loans, held for sale 122.9 119.1 85.2 12.2% 7.4% 7.1%(4)
Investments in unconsolidated joint ventures: US Debt Fund 2.8 2.8
2.8 0.4% N/A N/A -------- ------- ------- ------- ------- -------
Total $2,160.8 $789.8 $695.6 100.0% 5.5% 14.3% ======== =======
======= ======= ======= ======= (1) For investments in
unconsolidated joint ventures. (2) Based on fair value. (3) Loss
adjusted yields for our CMBS investments reflect the impact of
estimated future losses on underlying collateral and are the basis
on which we record interest income on such investments in our GAAP
financial statements in accordance with guidance provided by EITF
99-20. (4) Represents yield on amortized cost. (5) Based on face
amount. Effective January 1, 2008, we elected to account for our
CMBS investments and real estate loans held for investment financed
by CDOs using the fair value option under SFAS No. 159. As a
result, changes in the value of such CMBS and real estate loans
held for investment are recorded as a component of unrealized gains
(losses) on CDO related financial assets in our consolidated
statement of operations. With respect to CMBS not financed by CDOs,
we classify these as available for sale. As such, absent
impairment, changes in the estimated fair value of such CMBS
investments are reflected as changes to accumulated other
comprehensive income (loss) and affect stockholders' equity. As of
September 30, 2008, unrealized losses, net, of $6.2 million were
reflected in accumulated other comprehensive income (loss) with
respect to these CMBS investments. In October 2008, we sold a
floating rate real estate loan classified as held for sale with a
face amount of $27.5 million for net proceeds of $23.8 million.
Proceeds from the sale of this loan were used to pay down $15.2
million in related repurchase agreement borrowings. The $23.8
million of proceeds compares to a net carrying value of the loan of
$23.8 million on September 30, 2008. Stockholders' Equity At
September 30, 2008, our GAAP book value per share was $8.58,
compared to $10.15 at June 30, 2008. The decline in GAAP book value
is primarily due to the net loss of $34.9 million ($1.35 per share)
during the three months ended September 30, 2008. Credit Quality
and Continued Focus on Commercial Real Estate We continue to focus
our business activities on debt securities and loans collateralized
by commercial real estate assets. We have no investments in single
family residential loans or residential mortgage backed securities,
including no investments in "sub prime" residential loans or "sub
prime" residential mortgage backed securities. Real Estate Loans:
As of September 30, 2008, there are no delinquencies or monetary
defaults on any of our 13 real estate loans. We have one senior
mortgage loan participation with an unpaid principal balance of
$32.1 million and a scheduled final maturity in February 2009 where
the borrower has requested an extension of the final maturity date.
This loan is part of the collateral pool for CDO II, and the
collateral administrator, an affiliate of the Company, is
evaluating this extension request, subject to receiving additional
information from the borrower, among other items. CMBS: In light of
recent increases in delinquencies and the special servicing
portfolio combined with the rapidly deteriorating macroeconomic
environment, the Company increased loss projections on the $48
billion of commercial real estate loans that serve as collateral
for its "first-loss" CMBS investments. Projected losses on the $48
billion of commercial real estate loan collateral underlying our
"first-loss" CMBS investments were increased to $863 million (1.8%
of the collateral pool) at September 30, 2008 compared to $661
million (1.4% of the collateral pool) at June 30, 2008. Realized
credit losses through September 30, 2008 on collateral for our
"first-loss" CMBS investments are $3 million, which compares to $31
million of projected losses through September 30, 2008 based on
originally underwritten losses. Impairment charges of $29.8 million
were recorded during the three months ended September 30, 2008
related to our CMBS investments that are not financed by CDOs and
relate to declines in the projected net present value of future
cash flows on thirty separate CMBS bonds pursuant to EITF 99-20. As
the Company continues to monitor developments in its portfolio and
the overall macroeconomic environment, loss reserves may increase
in the future in response to further deterioration in the credit
markets. For our 26 CMBS investments, 21 are investments in conduit
issuances between 2004 and 2007 in which we own the first-loss
position. For the 21 first-loss CMBS positions which are
collateralized by approximately 3,500 loans with an aggregate
outstanding balance of approximately $48 billion, the 60 day and
greater delinquency rate based on the remittance reports as of
September 30, 2008 was 42 basis points compared to 31 basis points
at June 30, 2008. Including 7 loans with a face amount of $157.7
million that were transferred into special servicing subsequent to
September 30, 2008, there are currently 45 loans totaling
approximately $461.9 million that are being managed by the
applicable special servicer, which is an affiliate of J.E. Robert
Company, Inc. Of the $461.9 million of loan balances in special
servicing, 6 loans totaling $28.8 million are current, 5 loans
totaling $35.5 million have been foreclosed upon and 34 loans
totaling $397.6 million are delinquent and are in monetary default.
Based on the evaluation of the collateral properties underlying the
CMBS investments and giving consideration to the workout status of
the respective loans, we have incorporated estimates of future loan
loss projections on the underlying collateral into the cash flow
projections for such CMBS investments. Since August 4, 2008 and
through November 4, 2008, the credit ratings of certain of our CMBS
investments have been downgraded by rating agencies, in particular
JPMCC 2006-LDP8, CD 2006-CD3, JPMCC 2007-LDP12 and GCCFC 2007-GG9,
and the downgrades affected bonds with a face amount of $69.9
million and a fair value of $10.3 million at September 30, 2008. Of
these downgraded bonds, $38.0 million of face amount was financed
by CDO II at September 30, 2008. Cumulative rating agency
downgrades to our CMBS bonds relate to bonds with face amounts of
$198.7 million, of which $98.0 million and $68.7 million are
financed by CDO I and CDO II, respectively. Borrowings / Liquidity
At September 30, 2008, we had $32.6 million in unrestricted cash
compared to net borrowings on our repurchase agreements totaling
$87.2 million. As of November 4, 2008, unrestricted cash decreased
by $11.1 million to $21.5 million primarily as a result of proceeds
from sales of real estate loans of $23.8 million reduced by
associated repurchase agreement repayments of $15.2 million, margin
calls of $12.3 million and payment of our third quarter 2008
dividend of $7.8 million. As of November 4, 2008, net borrowings on
our repurchase agreements decreased to $59.6 million. With respect
to liabilities, at September 30, 2008, total liabilities were
$521.3 million. The individual components of our liabilities are
described below: -- $328.2 million (or 63.1% of total liabilities)
represents the estimated fair value of borrowings in the form of
long term, "match-funded" notes payable relating to our two
collateralized debt obligation offerings, CDO I and CDO II with an
aggregate face amount of $974.6 million. Pursuant to our adoption
of SFAS No. 159 effective January 1, 2008, we elected to account
for these notes payable using the fair value option. CDO I and CDO
II are not subject to "margin calls" based on mark-to-market fair
value determinations of the underlying collateral and are generally
non-recourse to the Company. Absent the Company purchasing such
notes payable at these discounted values or a situation where the
proceeds from collateral were insufficient to satisfy the notes
payable, the Company expects at this time that collateral for the
notes payable will ultimately repay the face amount in full. --
$87.2 million (or 16.8% of total liabilities) represents net
borrowings under short-term repurchase facilities with two separate
lenders. These facilities are generally subject to "margin calls"
based on mark-to-market fair value determinations of the underlying
collateral, and are fully recourse to us. As of November 4, 2008
and September 30, 2008, net repurchase agreement borrowings
consisted of the following (all amounts disclosed below for
repurchase agreement borrowings as of November 4, 2008 and
September 30, 2008 are net of amounts held as collateral in
restricted cash to be applied against these borrowings): Amount (in
millions) -------------------- Scheduled Nov. 4, Sept. 30, Maturity
Date 2008 2008 ------------- --------- --------- Secured by CMBS
JPMorgan Chase September 2009 $22.4 $29.5 Secured by real estate
loans Goldman Sachs October 2009 37.2 57.7 --------- ---------
$59.6 $87.2 ========= ========= -- $61.9 million (or 11.9% of total
liabilities) represents borrowings in the form of unsecured junior
subordinated debentures. These debentures are not subject to
"margin calls" based on mark-to-market fair value determinations of
underlying collateral but are fully recourse to us. These
debentures have a maturity date of April 2037 and are outstanding
in connection with our April 2007 issuance of $60.0 million of
trust preferred securities. -- $28.9 million (or 5.6% of total
liabilities) represents the fair value of our CDO- related
pay-fixed interest rate swaps of $23.8 million and our non-CDO
related pay-fixed interest rate swaps of $5.1 million. -- $14.2
million (or 2.6% of total liabilities) consists of dividends
declared but not paid to common shareholders of $7.8 million,
amounts due to affiliates of $2.6 million, trade payables and other
liabilities. At September 30, 2008, the ratio of total liabilities
to stockholders equity was 2.3x. As of September 30, 2008, we are
in compliance with all of our debt covenants. Dividends On
September 11, 2008, the Board of Directors approved the declaration
of a regular cash dividend of $0.30 per common share for the three
months ended September 30, 2008. The dividends were paid on October
31, 2008 to common stockholders of record on September 30, 2008.
Outlook We will continue to focus our efforts on maintaining
liquidity, monitoring and managing credit risk, and if excess
liquidity is available, targeting investments that will generate
the highest risk adjusted returns. Maintaining liquidity may
require us to sell assets which could result in lower future
revenues and/or result in realized losses. In addition, we expect
that our GAAP earnings will continue to be volatile, primarily as a
result of our adoption of SFAS No. 159 for which we will reflect
changes in the market values of our CDO related financial assets
and liabilities in the income statement, discontinuation of hedge
accounting for our interest rate swaps and treating certain of our
real estate loans as held for sale. As a result, we will continue
to report AFFO as a measure of our operating performance as we
believe it is a meaningful measure of our operating results and
cash flows. About JER Investors Trust Inc. JER Investors Trust Inc.
is a New York Stock Exchange listed specialty finance company that
originates and acquires commercial real estate structured finance
products. The Company's target investments include commercial
mortgage backed securities, mezzanine loans and B-Note
participations in mortgage loans, commercial mortgage loans and net
leased real estate investments. JER Investors Trust Inc. is
organized and conducts its operations so as to qualify as a real
estate investment trust ("REIT") for federal income tax purposes.
For more information regarding JER Investors Trust Inc. and to be
added to our e-mail distribution list, please visit
http://www.jer.com/. Conference Call Management will host an
earnings conference call on Thursday, November 6, 2008 at 11:00
A.M. eastern standard time. A copy of this earnings release will be
posted to the Investor Resources section of the JER Investors Trust
Inc. website provided below. All interested parties are welcome to
participate on the live call. You can access the conference call by
dialing (800) 510-9834 (from within the U.S.) or (617) 614-3669
(from outside of the U.S.) ten minutes prior to the scheduled start
of the call; please reference passcode "57257162." A webcast of the
conference call will be available to the public on a listen-only
basis at http://www.jer.com/. A replay of the earnings call will be
available until November 27, 2008 by dialing (888) 286-8010 (from
within the U.S.) or (617) 801-6888 (from outside of the U.S.);
please reference passcode "14959321." Non-GAAP Financial Measures
During the quarterly conference call, we may discuss non-GAAP
financial measures as defined by SEC Regulation G. In addition, we
have used non-GAAP financial measures, in particular Adjusted Funds
from Operations, or AFFO, in this press release. A reconciliation
of AFFO and the comparable GAAP financial measure (net income,
assets, liabilities and stockholders' equity, as applicable) can be
found at the end of this earnings release. Forward-Looking
Statements Certain items in this press release may constitute
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. These statements are
based on management's current expectations and beliefs and are
subject to a number of trends and uncertainties that could cause
actual results to differ materially from those described in the
forward-looking statements. JER Investors Trust can give no
assurance that its expectations will be attained. Factors that
could cause actual results to differ materially from JER Investors
Trust's expectations include, but are not limited to, changes in
the real estate and capital markets, our continued ability to
source and fund new investments and other risks detailed from time
to time in JER Investors Trust's SEC reports. Such forward-looking
statements speak only as of the date of this press release. JER
Investors Trust expressly disclaims any obligation to release
publicly any updates or revisions to any forward-looking statements
contained herein to reflect any change in JER Investors Trust's
expectations with regard thereto or change in events, conditions or
circumstances on which any statement is based. CONTACTS: J. Michael
McGillis Chief Financial Officer JER Investors Trust Inc. (703)
714-8182 Brent Feigenbaum Chief Marketing Officer J.E. Robert
Companies (212) 659-6458 Jim O'Leary Edelman Public Relations (212)
704-8224 JER INVESTORS TRUST INC. AND SUBSIDIARIES CONSOLIDATED
BALANCE SHEETS (In thousands, except share data) Sept. 30, Dec. 31,
2008 2007 --------- --------- (unaudited) (audited) ASSETS Cash and
cash equivalents $32,552 $87,556 Restricted cash 1,956 6,687 CMBS
financed by CDOs, at fair value 303,904 562,056 CMBS not financed
by CDOs, at fair value 71,136 155,384 Real estate loans, held for
investment, at fair value at September 30, 2008 and amortized cost
at December 31, 2007 232,578 274,734 Real estate loans, held for
sale, at lower of cost or fair value 85,167 221,599 Investments in
unconsolidated joint ventures 2,832 40,764 Accrued interest
receivable 9,181 10,415 Due from affiliate 308 199 Deferred
financing fees, net 1,567 14,454 Other assets 2,359 2,333 ---------
--------- Total Assets $743,540 $1,376,181 ========= =========
LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities: CDO notes
payable, at fair value at September 30, 2008; face amount at
December 31, 2007 $328,206 $974,578 Repurchase agreements 88,077
261,864 Junior subordinated debentures 61,860 61,860 Interest rate
swap agreements, at fair value 28,931 32,881 Accounts payable and
accrued expenses 1,035 921 Dividends payable 7,751 28,391 Due to
affiliate 2,609 1,195 Other liabilities 2,793 3,693 ---------
--------- Total Liabilities 521,262 1,365,383 Stockholders' Equity:
Common stock, $0.01 par value, 100,000,000 shares authorized,
25,901,035 shares issued and outstanding 259 259 Additional paid-in
capital 392,537 392,270 Cumulative dividends paid/ declared
(155,432) (132,186) Cumulative earnings 15,792 68,437 Accumulated
other comprehensive loss (30,878) (317,982) --------- ---------
Total Stockholders' Equity 222,278 10,798 --------- --------- Total
Liabilities and Stockholders' Equity $743,540 $1,376,181 =========
========= JER INVESTORS TRUST INC. AND SUBSIDIARIES CONSOLIDATED
STATEMENTS OF OPERATIONS (unaudited) (In thousands, except share
and per share data) For the Three Months For the Nine Months Ended
September 30, Ended September 30, --------------------
------------------- 2008 2007 2008 2007 -------- -------- --------
-------- REVENUES Interest income from CMBS $21,767 $20,962 $67,939
$59,316 Interest income from real estate loans 6,187 11,302 22,520
30,681 Interest income from cash and cash equivalents 187 1,146 803
4,696 Lease income from real estate assets - 2,746 - 5,522 Equity
in (losses) earnings, net, of unconsolidated joint ventures (429) -
538 - Fee income 151 - 403 - -------- -------- -------- --------
Total Revenues 27,863 36,156 92,203 100,215 EXPENSES Interest
expense 12,437 20,665 41,633 56,058 Management fees, affiliate
1,844 1,845 5,545 5,551 Incentive fees, affiliate - 438 - 826
Depreciation and amortization of real estate assets - 412 - 824
General and administrative 1,610 1,459 5,528 5,712 --------
-------- -------- -------- Total Expenses 15,891 24,819 52,706
68,971 INCOME BEFORE OTHER GAINS (LOSSES) 11,972 11,337 39,497
31,244 OTHER GAINS (LOSSES) Unrealized loss on financial assets
financed with CDOs (108,136) - (295,122) - Unrealized gain, net, on
CDO related financial liabilities 99,319 - 375,831 - Loss on
interest rate swaps (4,576) - (12,736) - Loss on impairment of CMBS
(29,800) (812) (129,686) (812) Unrealized gain (loss), net, on real
estate loan held for sale 8,781 - (20,094) - Unrealized gain (loss)
on non-CDO interest rate swaps 2,685 - (4,708) - Loss on sale of
real estate loan held for sale (11,060) - (20,310) - Loss on
termination of non-CDO interest rate swaps (4,035) - (5,405) -
-------- -------- -------- -------- Total other gains (losses)
(46,822) (812) (112,230) (812) -------- -------- -------- --------
NET INCOME (LOSS) $(34,850) $10,525 $(72,733) $30,432 ========
======== ======== ======== Net earnings per share: Basic $(1.35)
$0.41 $(2.83) $1.18 ======== ======== ======== ======== Diluted
$(1.35) $0.41 $(2.83) $1.18 ======== ======== ======== ========
Weighted average shares of common stock outstanding: Basic
25,751,477 25,708,035 25,732,921 25,698,475 ======== ========
======== ======== Diluted 25,764,703 25,710,582 25,753,346
25,712,895 ======== ======== ======== ======== Dividends declared
per common share $0.30 $0.45 $0.90 $1.34 ======== ======== ========
======== JER INVESTORS TRUST INC. AND SUBSIDIARIES CONSOLIDATED
STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (unaudited) (In
thousands) Additional Cumulative Common Stock Paid-in Dividends
Shares Amount Capital Paid/Declared ------ ------ --------
------------- Balance at December 31, 2007 25,901 $259 $392,270
$(132,186) Cumulative effect of adoption of SFAS No. 159 Assets
Liabilities Total cumulative effect of adoption of SFAS No. 159
Comprehensive income (loss): Net income (loss) Recognition of
previously unrealized losses on non CDO-related interest rate swap
agreements in other comprehensive income at December 31, 2007
Amortization of swap termination costs Amortization of unrealized
losses on CDO related interest rate swaps in other comprehensive
income at December 31, 2007 Unrealized gains (losses) on non-CDO
CMBS available for sale Recognition of previously unrealized losses
on non-CDO related CMBS in other comprehensive income at December
31, 2007 Total comprehensive income (loss) Dividends declared
(23,246) Stock based compensation- restricted share awards 267
------ ------ -------- ------------- Balance at September 30, 2008
25,901 $259 $392,537 $(155,432) ====== ====== ========
============= Accumulated Other Cumulative Comprehensive Earnings
Income (Losses) (Loss) Total -------- ----------- -------- Balance
at December 31, 2007 $68,437 $(317,982) $10,798 Cumulative effect
of adoption of SFAS No. 159 Assets (248,313) 225,991 (22,322)
Liabilities 268,401 - 268,401 -------- ----------- -------- Total
cumulative effect of adoption of SFAS No. 159 20,088 225,991
246,079 Comprehensive income (loss): Net income (loss) (72,733)
(72,733) Recognition of previously unrealized losses on non
CDO-related interest rate swap agreements in other comprehensive
income at December 31, 2007 10,795 10,795 Amortization of swap
termination costs 378 378 Amortization of unrealized losses on CDO
related interest rate swaps in other comprehensive income at
December 31, 2007 1,725 1,725 Unrealized gains (losses) on non-CDO
CMBS available for sale (6,242) (6,242) Recognition of previously
unrealized losses on non-CDO related CMBS in other comprehensive
income at December 31, 2007 54,457 54,457 -------- Total
comprehensive income (loss) $(11,620) Dividends declared (23,246)
Stock based compensation-restricted share awards 267 --------
----------- -------- Balance at September 30, 2008 $15,792
$(30,878) $222,278 ======== =========== ======== JER INVESTORS
TRUST INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited) (In thousands) For the Nine Months Ended September 30,
-------------------------- 2008 2007 --------- --------- CASH FLOWS
FROM OPERATING ACTIVITIES: Net income (loss) $(72,733) $30,432
Adjustments to reconcile net income to net cash provided by
operating activities: CMBS accretion income (1,317) 2,253
Amortization of debt issuance costs 2,857 1,395 Accretion of
premiums or discounts on real estate loans - (357) Amortization of
other comprehensive (income) loss related to CDO related interest
rate swap agreements 2,093 336 Depreciation and amortization on
real estate assets - 824 Unrealized (gain) loss on CDO related
financial assets and liabilities, net (80,709) - Unrealized and
realized losses on interest rate swaps 10,113 - Unrealized loss on
impairment of CMBS 129,686 812 Loss on sale of real estate loan
held for sale 20,310 - Unrealized loss on real estate loans held
for sale, net 20,094 - Equity in earnings, net, from unconsolidated
joint ventures (538) - Distributions from unconsolidated joint
ventures 1,252 - Payment-in-kind (PIK) interest on real estate loan
held for sale (3,481) - Stock compensation expense 267 357 Increase
in straight line rent receivable - (1,648) Changes in assets and
liabilities: Decrease (increase) in other assets (26) (3) Decrease
(increase) in accrued interest receivable 1,234 (2,130) Increase
(decrease) in due to/from affiliates, net 1,305 (222) Increase
(decrease) in accounts payable and accrued expenses and other
liabilities, net (776) 2,030 --------- --------- Net cash provided
by operating activities 29,631 34,079 --------- --------- CASH
FLOWS FROM INVESTING ACTIVITIES: Purchase of CMBS - (221,480)
Purchase of real estate loans - (413,048) Purchase of real estate
assets - (38,748) Investment in unconsolidated joint ventures
(2,231) - Decrease in restricted cash, net 4,731 82,926 Proceeds
from sale of unconsolidated joint ventures 39,448 - Proceeds from
repayment of real estate loans 8,528 176,407 Proceeds from sale of
real estate loans held for sale 90,981 - --------- --------- Net
cash provided by (used in) investing activities 141,457 (413,943)
--------- --------- CASH FLOWS FROM FINANCING ACTIVITIES: Dividends
paid (43,885) (41,453) Proceeds from repurchase agreements 2,426
532,539 Repayment of repurchase agreements (176,213) (247,510)
Proceeds from issuance of junior subordinated debentures - 61,860
Purchase of common equity in JERIT TS Statutory Trust I - (1,860)
Payment of financing costs (3,015) (1,501) Payment of interest rate
swap termination costs (5,405) - --------- --------- Net cash (used
in) provided by financing activities (226,092) 302,075 ---------
--------- Net decrease in cash and cash equivalents (55,004)
(77,789) Cash and cash equivalents at beginning of period 87,556
143,443 --------- --------- Cash and cash equivalents at end of
period $32,552 $65,654 ========= ========= Supplemental Disclosures
of Cash Flow Information Cash paid for interest $50,384 $53,863
========= ========= Dividends declared but not paid $7,751 $11,615
========= ========= See notes to consolidated financial statements.
JER INVESTORS TRUST INC. AND SUBSIDIARIES RECONCILIATION OF
NON-GAAP FINANCIAL MEASURES (unaudited) (in thousands, except share
and per share data) For the Three For the Nine Months Ended Months
Ended September 30, September 30, -----------------
----------------- 2008 2007 2008 2007 -------- -------- --------
-------- Net income (loss) available to common stockholders
$(34,850) $10,525 $(72,733) $30,432 Add: Unrealized gain, net, on
CDO related financial assets and liabilities 8,817 - (80,709) -
Amortization of December 31, 2007 unrealized loss on CDO related
interest rate swaps 582 1,725 Unrealized loss on impairment of CMBS
29,800 812 129,686 812 Unrealized (gain) loss on real estate loan
held for sale (8,781) - 20,094 - Unrealized (gain) loss on non-CDO
interest rate swap agreements (2,685) - 4,708 - Realized loss on
sale of real estate loan held for sale 11,060 - 20,310 - Realized
loss on termination of non-CDO interest rate swap agreement 4,035 -
5,405 - Equity in (earnings) losses, net, of unconsolidated joint
ventures 429 - (538) Cash distributions from unconsolidated joint
ventures - - 933 - Depreciation on consolidated real estate assets
- 412 - 824 CMBS (accretion) amortization 83 809 (1,317) 2,254
Stock compensation expense 56 115 267 356 -------- --------
-------- -------- Adjusted Funds from Operations (AFFO) $8,546
$12,673 $27,831 $34,678 ======== ======== ======== ======== AFFO
per share: Basic $0.33 $0.49 $1.08 $1.35 ======== ======== ========
======== Diluted $0.33 $0.49 $1.08 $1.35 ======== ======== ========
======== DATASOURCE: JER Investors Trust Inc. CONTACT: J. Michael
McGillis, Chief Financial Officer, JER Investors Trust Inc.,
+1-703-714-8182, or Brent Feigenbaum, Chief Marketing Officer, J.E.
Robert Companies, +1-212-659-6458; Jim O'Leary, Edelman Public
Relations, +1-212-704-8224 Web Site: http://www.jer.com/
Copyright
Jer Trust (NYSE:JRT)
Graphique Historique de l'Action
De Mai 2024 à Juin 2024
Jer Trust (NYSE:JRT)
Graphique Historique de l'Action
De Juin 2023 à Juin 2024