Attached files

file filename
8-K - ICON INCOME FUND TEN LLCbody.htm
Exhibit 99.1


 
 
 
ICON INCOME FUND
 
TEN, LLC
 

 

 

 

 

 

 

 

 

 

 

ANNUAL
 
PORTFOLIO OVERVIEW
 
2011


 
 

 
 
 LETTER FROM THE CEOs   As of May 16, 2012
 

Dear investor in ICON Income Fund Ten, LLC:

We write to briefly summarize our activity for the year ended December 31, 2011.  A more detailed analysis, which we encourage you to read, is contained in our Form 10-K.  Our Form 10-K and our other annual, quarterly and current reports are available in the Investor Relations section of our website, www.iconinvestments.com.

As of December 31, 2011, Fund Ten was in its liquidation period.  During the liquidation period, distributions generated from net rental and loan income and proceeds from equipment sales generally fluctuate as remaining leases and loans come to maturity or equipment is sold.  During the 2011 calendar year, we made distributions in the aggregate amount of $5,681,879.

During the fourth quarter of 2011, we continued to liquidate our assets and, on December 1, 2011, we sold our shares in Pretel Group Limited to Catwise Limited. We initially invested approximately $13,945,000 to purchase the equipment, and, during the term of this investment, we collected approximately $16,693,000 in rental, dividend and sale proceeds.
 
 
We invite you to read through our portfolio overview on the pages that follow for a more detailed explanation of the investments noted above as well as more information regarding Fund Ten’s operations to date. As always, thank you for entrusting ICON with your investment assets.

Sincerely,

 
   
Michael A. Reisner
   
Mark Gatto
Co-President and Co-Chief Executive Officer
   
Co-President and Co-Chief Executive Officer



 
1

 

ICON Income Fund Ten, LLC
 
2011 Annual Portfolio Overview

 
We are pleased to present ICON Income Fund Ten, LLC’s (the “Fund”) Annual Portfolio Overview for 2011.  References to “we,” “us,” and “our” are references to the Fund, and references to the “Manager” are references to the manager of the Fund, ICON Capital Corp.
 
The Fund
 
We raised approximately $150,000,000 commencing with our initial offering on June 2, 2003 through the closing of the offering on April 5, 2005.
 
On May 1, 2010, we entered our liquidation period, which is expected to continue for several years.  During the liquidation period, we began the gradual, orderly termination of the Fund’s operations and affairs, and liquidation or disposition of its equipment, leases and financing transactions.
 
Additionally, during the liquidation period, you will receive distributions that are generated from net rental and loan income or equipment sales when realized.  In some months, the distribution may be larger, in some months the distribution may be smaller, and in some months there may not be any distribution.
 
Recent Transaction
 
·  
On May 2, 2012, the term loan to affiliates of Northern Leasing Systems, Inc. (“Northern Leasing”) was satisfied in full prior to its maturity date.  Our initial investment was approximately $3,868,000 and, during the term of this investment, we collected approximately $5,074,000 in loan proceeds.
 
Portfolio Overview
 
Our portfolio consists of investments that we have made directly, as well as those that we have made with our affiliates.  As of December 31, 2011, our portfolio consisted primarily of the following investments.
 
·  
A 35.70% interest in the Eagle Carina, an Aframax product tanker, which was purchased for $39,010,000.  The purchase price was comprised of $12,010,000 in cash and $27,000,000 in a non-recourse loan.  The Eagle Carina is subject to an eighty-four month bareboat charter with AET, Inc. Limited (“AET”) that expires in November 2013.

·  
A 35.70% interest in the Eagle Corona, an Aframax product tanker, which was purchased for $41,270,000.  The purchase price was comprised of $13,270,000 in cash and $28,000,000 in a non-recourse loan.  The Eagle Corona is subject to an eighty-four month bareboat charter with AET that expires in November 2013.
 
·  
We made a term loan to affiliates of Northern Leasing in the amount of approximately $3,868,000.  The loan was secured by various pools of leases for point of sale equipment and a limited guaranty from Northern Leasing of up to 10% of the loan amount.  The loan accrued interest at rates ranging from 9.47% to 9.90% per year, was scheduled to mature at various dates through February 2013, and, as discussed above, was satisfied prior to its maturity date.
 
·  
Two container vessels, the Dubai Star (f/k/a the ZIM Korea) and the China Star (f/k/a the ZIM Canada), that are subject to bareboat charters with ZIM Integrated Shipping Services, Ltd. through March 31, 2016 and March 31, 2017, respectively.  The purchase price for the two vessels was approximately $70,700,000, comprised of approximately $18,400,000 in cash and approximately $52,300,000 in non-recourse loans.  We satisfied all of the non-recourse loan obligations with respect to the container vessels and, as a result, all charter hire payments are being paid directly to us.
 
10% Status Report
 
As of December 31, 2011, the China Star, the Dubai Star, the Eagle Carina and the Eagle Corona each individually constituted at least 10% of the aggregate purchase price of our investment portfolio. All of the vessels are scheduled to remain on bareboat charter during the 2012 calendar year.
 
 
 
2

 
 
 
As of December 31, 2011, the bareboat charters for the China Star and the Dubai Star had sixty-three and fifty-one monthly payments remaining, respectively, while the bareboat charters for the Eagle Carina and the Eagle Corona each had twenty-three monthly payments remaining. To the best of our Manager’s knowledge, each vessel remains seaworthy, is maintained in accordance with commercial marine standards and applicable laws and regulations of the governing shipping registry as required under each bareboat charter.
 
Distribution Analysis
 
During the liquidation period, distributions fluctuate as leases mature and assets are sold.  From the inception of the offering period through December 31, 2011, we have made 101 cash distributions to our members. During the year ended December 31, 2011, we paid our members $5,681,879 in cash distributions. As of December 31, 2011, a $10,000 investment made at the initial closing would have received $6,612 in cumulative distributions.

   
Source of Distributions
       
   
Cash from current period operations
   
Cash accumulated
from operations
of prior periods
   
Cash from current period disposition
of assets
   
Capital contributions used to establish the initial reserve
   
Total distributions
 
                               
For the year ended
                             
December 31, 2011
  $ 4,155,046     $ -     $ 1,526,833     $ -     $ 5,681,879  

Transactions with Related Parties
 
Our Manager performs certain services relating to the management of our equipment leasing and other financing activities.  Such services include, but are not limited to, the collection of lease payments from the lessees of the equipment or loan payments from borrowers, re-leasing services in connection with equipment which is off-lease, inspections of the equipment, liaising with and general supervision of lessees and borrowers to ensure that the equipment is being properly operated and maintained, monitoring performance by the lessees and borrowers of their obligations under the leases and loans and the payment of operating expenses.
 
Administrative expense reimbursements were costs incurred by our Manager or its affiliates that were necessary to our operations.  These costs included our Manager’s and its affiliates’ legal, accounting, investor relations, and operations personnel costs, as well as professional fees and other costs that were charged to us based upon the percentage of time such personnel dedicated to us.  Excluded were salaries and related costs, office rent, travel expenses, and other administrative costs incurred by individuals with a controlling interest in our Manager.
 
Our Manager also has a 1% interest in our profits, losses, cash distributions and liquidation proceeds.  We paid distributions to our Manager in the amounts of $56,819, $132,131 and $128,760 for the years ended December 31, 2011, 2010 and 2009, respectively. Additionally, our Manager’s interest in our net (loss) income was ($77,747), $62,058 and $62,185 for the years ended December 31, 2011, 2010 and 2009, respectively.
 
Fees and other expenses paid or accrued by us to our Manager or its affiliates were as follows:

Entity
 
 Capacity
 
 Description
 
2011
   
2010
   
2009
 
 ICON Capital Corp.
 
 Manager
 
 Management fees (1)
  $ 564,350     $ 785,037     $ 1,246,713  
 ICON Capital Corp.
 
 Manager
 
 Administrative expense
     
       
   reimbursements (1)
  $ 735,260     $ 850,157     $ 1,090,870  
   
(1) Amount charged directly to operations.
 
 
At December 31, 2011 and 2010, we had a net payable of $111,615 and $171,156, respectively, due to our Manager and its affiliates that primarily consisted of administrative expense reimbursements.  Members may obtain a summary of administrative expense reimbursements upon request.

Your participation in the Fund is greatly appreciated.
 
We are committed to protecting the privacy of our investors in compliance with all applicable laws. Please be advised that, unless required by a regulatory authority such as FINRA or ordered by a court of competent jurisdiction, we will not share any of your personally identifiable information with any third party.
 
 
3

 

 
(A Delaware Limited Liability Company)
 
Consolidated Balance Sheets
 
   
Assets
 
             
   
December 31,
   
December 31,
 
   
2011
   
2010
 
 Current assets:
           
 Cash and cash equivalents
  $ 6,171,596     $ 2,740,590  
 Current portion of net investment in finance leases
    -       616,088  
 Current portion of notes receivable
    422,568       -  
 Service contracts receivable
    -       441,742  
 Other current assets
    38,341       868,810  
                 
 Total current assets
    6,632,505       4,667,230  
                 
 Non-current assets:
               
 Net investment in finance leases, less current portion
    40,016,172       35,901,863  
 Fixed assets (less accumulated depreciation of $0 and $3,909,365, respectively)
    -       2,804,715  
 Notes receivable, less current portion
    20,097       -  
 Investments in joint ventures
    8,378,185       24,531,251  
 Investments in unguaranteed residual values
    -       128,368  
 Other non-current assets, net
    25,717       101,328  
                 
 Total non-current assets
    48,440,171       63,467,525  
                 
 Total Assets
  $ 55,072,676     $ 68,134,755  
                 
Liabilities and Equity
 
                 
 Current liabilities:
               
 Due to Manager and affiliates
  111,615     171,156  
 Accrued expenses
    162,530       328,022  
 Accrued tax liability
    357,211       -  
 Other current liabilities
    45,205       1,695,215  
                 
 Total Liabilities
    676,561       2,194,393  
                 
 Commitments and contingencies
               
                 
 Equity:
               
 Members' Equity:
               
 Additional Members
    55,278,766       68,395,072  
 Manager
    (754,060 )     (621,572 )
 Accumulated other comprehensive loss
    (148,725 )     (1,964,780 )
                 
 Total Members' Equity
    54,375,981       65,808,720  
                 
 Noncontrolling Interests
    20,134       131,642  
                 
 Total Equity
    54,396,115       65,940,362  
                 
 Total Liabilities and Equity
  $ 55,072,676     $ 68,134,755  
 
 
 
4

 
 

 
(A Delaware Limited Liability Company)
 
Consolidated Statements of Operations
 
   
   
Years Ended December 31,
 
   
2011
   
2010
   
2009
 
 Revenue:
                 
 Rental income
  $ 491,946     $ 5,304,454     $ 13,809,718  
 Finance income
    6,356,297       5,658,091       1,304,824  
 Servicing income
    4,277,587       5,400,001       5,716,849  
 (Loss) income from investments in joint ventures
    (8,762,029 )     2,816,703       3,830,195  
 Net gain on sales of equipment and unguaranteed residual values
    854,915       1,664,768       1,550,884  
 Gain on sale of equity interest in Pretel
    1,917,549       -       -  
 Interest and other income
    442,036       245,835       732,995  
                         
 Total revenue
    5,578,301       21,089,852       26,945,465  
                         
 Expenses:
                       
 Management fees - Manager
    564,350       785,037       1,246,713  
 Administrative expense reimbursements - Manager
    735,260       850,157       1,090,870  
 General and administrative
    6,766,494       7,149,763       7,088,632  
 Interest
    18,809       45,419       216,410  
 Loss on guaranty
    -       842,030       -  
 Depreciation and amortization
    1,402,745       4,738,662       9,018,997  
 Impairment loss
    3,976,983       45,886       1,697,539  
                         
 Total expenses
    13,464,641       14,456,954       20,359,161  
                         
 Net (loss) income
    (7,886,340 )     6,632,898       6,586,304  
                         
 Less: Net (loss) income attributable to noncontrolling interests
    (111,640 )     427,082       367,758  
                         
 Net (loss) income attributable to Fund Ten
  $ (7,774,700 )   $ 6,205,816     $ 6,218,546  
                         
 Net (loss) income attributable to Fund Ten allocable to:
                       
 Additional Members
  $ (7,696,953 )   $ 6,143,758     $ 6,156,361  
 Manager
    (77,747 )     62,058       62,185  
                         
    $ (7,774,700 )   $ 6,205,816     $ 6,218,546  
                         
 Weighted average number of additional
                       
 shares of limited liability company interests outstanding
    148,211       148,211       148,222  
                         
 Net (loss) income attributable to Fund Ten per weighted
                       
 average additional share of limited liability company interests
  $ (51.93 )   $ 41.45     $ 41.53  

 
 
5

 


 
(A Delaware Limited Liability Company)
 
Consolidated Statements of Changes in Equity
 
   
   
   
Members' Equity
             
                     
Accumulated
                   
   
Additional Shares
               
Other
   
Total
             
   
of Limited Liability
   
Additional
         
Comprehensive
   
Members'
   
Noncontrolling
   
Total
 
   
Company Interests
   
Members
   
Manager
   
(Loss) Income
   
Equity
   
Interests
   
Equity
 
Balance, December 31, 2008
    148,231     81,937,867     (484,924 )   (3,145,791 )   78,307,152     2,173,984     80,481,136  
                                                         
 Comprehensive income:
                                                       
 Net income
    -       6,156,361       62,185       -       6,218,546       367,758       6,586,304  
 Change in valuation of interest
                                                       
rate swap contracts
    -       -       -       306,488       306,488       -       306,488  
 Currency translation adjustments
    -       -       -       959,384       959,384       -       959,384  
 Total comprehensive income
    -       -       -       1,265,872       7,484,418       367,758       7,852,176  
 Shares of limited liability company
                                                       
 interests redeemed
    (20 )     (14,798 )     -       -       (14,798 )     -       (14,798 )
 Acquisition of noncontrolling interest
    -       -       -       -       -       714,780       714,780  
 Cash distributions
    -       (12,747,182 )     (128,760 )     -       (12,875,942 )     (1,225,399 )     (14,101,341 )
 
                                                       
Balance, December 31, 2009
    148,211       75,332,248       (551,499 )     (1,879,919 )     72,900,830       2,031,123       74,931,953  
                                                         
 Comprehensive income:
                                                       
 Net income
    -       6,143,758       62,058       -       6,205,816       427,082       6,632,898  
 Change in valuation of interest
                                                       
rate swap contracts
    -       -       -       47,876       47,876       -       47,876  
 Currency translation adjustments
    -       -       -       (132,737 )     (132,737 )     -       (132,737 )
 Total comprehensive income
    -       -       -       (84,861 )     6,120,955       427,082       6,548,037  
 Cash distributions
    -       (13,080,934 )     (132,131 )     -       (13,213,065 )     (2,326,563 )     (15,539,628 )
                                                         
Balance, December 31, 2010
    148,211       68,395,072       (621,572 )     (1,964,780 )     65,808,720       131,642       65,940,362  
                                                         
 Comprehensive loss:
                                                       
 Net loss
    -       (7,696,953 )     (77,747 )     -       (7,774,700 )     (111,640 )     (7,886,340 )
 Change in valuation of interest
                                                       
rate swap contracts
    -       -       -       191,674       191,674       -       191,674  
 Currency translation adjustments
    -       -       -       991       991       (53 )     938  
 Total comprehensive loss
    -       -       -       192,665       (7,582,035 )     (111,693 )     (7,693,728 )
Investment by noncontrolling interest in 
  subsidiary
            (611,132 )     (6,173 )             (617,305 )     775,944       158,639  
 Stock based compensation in subsidiary
            816,839       8,251               825,090       275,030       1,100,120  
 Sale of subsidiary
                            1,623,390       1,623,390       (258,160 )     1,365,230  
 Cash distributions
    -       (5,625,060 )     (56,819 )     -       (5,681,879 )     (792,629 )     (6,474,508 )
                                                         
Balance, December 31, 2011
    148,211     $ 55,278,766     $ (754,060 )   $ (148,725 )   $ 54,375,981     $ 20,134     $ 54,396,115  

 
 
6

 
 

 
(A Delaware Limited Liability Company)
 
Consolidated Statements of Cash Flows
 
   
   
 
 
   
Years Ended December 31,
 
   
2011
   
2010
   
2009
 
 Cash flows from operating activities:
                 
 Net (loss) income
  $ (7,886,340 )   $ 6,632,898     $ 6,586,304  
 Adjustments to reconcile net (loss) income to net cash
                       
  provided by operating activities:
                       
 Rental income paid directly to lenders by lessees
    -       -       (4,386,104 )
 Finance income
    (6,396,297 )     (5,658,091 )     (1,304,824 )
 Loss (income) from investments in joint ventures
    8,762,029       (2,816,703 )     (3,830,195 )
 Net gain on sales of equipment and unguaranteed residual values
    (854,915 )     (1,664,768 )     (1,550,884 )
 Net gain on sale of equity interest in Pretel
    (1,917,549 )     -       -  
 Depreciation and amortization
    1,402,745       4,738,662       9,018,997  
 Stock based compensation expense
    1,100,120       -       -  
 Gain on bargain purchase
    -       -       (440,681 )
 Impairment loss
    3,976,983       45,886       1,697,539  
 Interest expense on non-recourse financing paid directly
                       
 to lenders by lessees
    -       -       196,304  
 Loss on financial instruments
    70,669       8,702       -  
 Changes in operating assets and liabilities:
                       
 Collection of finance leases      2,858,076        3,388,964        1,083,263  
 Restricted cash
    -       -       226,882  
 Service contracts receivable
    128,677       108,354       241,447  
 Other assets, net
    (363,424 )     (576,046 )     (1,896,602 )
 Due to Manager and affiliates
    (26,746 )     41,304       (212,390 )
 Accrued expenses
    (165,492 )     175,215       36,423  
 Accrued tax liability
    357,211       -       -  
 Other current liabilities
    (102,194 )     265,322       (464,830 )
 Deferred revenue
    -       (241,851 )     37,480  
 Distributions from joint ventures
    332,437       472,383       1,742,027  
                         
 Net cash provided by operating activities
    1,315,990       4,920,231       6,780,156  
                         
 Cash flows from investing activities:
                       
 Purchase of equipment
    -       (3,236 )     (32,033 )
 Proceeds from sales of equipment and unguaranteed residual values
    1,598,127       7,952,846       4,194,070  
 Proceeds from sale of equity interest in Pretel, net of cash included in sale      4,090,253        -        -  
 Principal repayment on notes receivable
    785,628       -       -  
 Cash received in connection with business acquisition
    -       -       576,781  
 Investment in joint ventures
    (8,158 )     -       -  
 Distributions received from joint ventures in excess of profits
    2,053,428       3,114,137       4,226,051  
                         
 Net cash provided by investing activities
    8,519,278       11,063,747       8,964,869  
                         
 Cash flows from financing activities:
                       
 Proceeds from revolving line of credit, recourse
    -       1,350,000       2,285,000  
 Repayments of revolving line of credit, recourse
    -       (1,450,000 )     (2,185,000 )
 Proceeds from sale of subsidiary shares
    158,639                  
 Repayments of non-recourse long-term debt
    -       -       (2,817,772 )
 Cash distributions to members
    (5,681,879 )     (13,213,065 )     (12,875,942 )
 Shares of limited liability company interests redeemed
    -       -       (14,798 )
 Distributions to noncontrolling interests
    (792,629 )     (2,326,563 )     (1,225,399 )
                         
 Net cash used in financing activities
    (6,315,869 )     (15,639,628 )     (16,833,911 )
                         
 Effects of exchange rates on cash and cash equivalents
    (88,393 )     (31,818 )     (267,850 )
                         
 Net increase (decrease) in cash and cash equivalents
    3,431,006       312,532       (1,356,736 )
 Cash and cash equivalents, beginning of the year
    2,740,590       2,428,058       3,784,794  
                         
 Cash and cash equivalents, end of the year
  $ 6,171,596     $ 2,740,590     $ 2,428,058  
 
 
 
7

 

 
ICON Income Fund Ten, LLC
 
(A Delaware Limited Liability Company)
 
Consolidated Statements of Cash Flows
 
   
   
   
Years Ended December 31,
 
   
2011
   
2010
   
2009
 
 Supplemental disclosure of non-cash investing and financing activities:
                 
 Principal and interest paid on non-recourse long-term debt
                 
 directly to lenders by lessees
  $ -     $ -     $ 4,386,104  
 Transfer from investment in joint ventures to notes receivable
  $ 1,251,414     $ -     $ -  
 Transfer from net investment in finance leases to equipment
  $ -     $ -     $ 6,829,746  
 Transfer from investments in unguaranteed residual values to
                       
 leased equipment at cost
  $ -     $ -     $ 52,722  
 Transfer from leased equipment at cost to net investment in
                       
 finance leases
  $ -     $ 2,440,135     $ 30,891,185  
 
 
 
8

 
 
Forward-Looking InformationCertain statements within this document may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (“PSLRA”).  These statements are being made pursuant to the PSLRA, with the intention of obtaining the benefits of the “safe harbor” provisions of the PSLRA, and, other than as required by law, we assume no obligation to update or supplement such statements.  Forward-looking statements are those that do not relate solely to historical fact.  They include, but are not limited to, any statement that may predict, forecast, indicate or imply future results, performance, achievements or events.  You can identify these statements by the use of words such as “may,” “will,” “could,” “anticipate,” “believe,” “estimate,” “expect,” “continue,” “further,” “plan,” “seek,” “intend,” “predict” or “project” and variations of these words or comparable words or phrases of similar meaning.  These forward-looking statements reflect our current beliefs and expectations with respect to future events and are based on assumptions and are subject to risks and uncertainties and other factors outside our control that may cause actual results to differ materially from those projected.  We undertake no obligation to update publicly or review any forward-looking statement, whether as a result of new information, future developments or otherwise.
 
Additional Required Disclosure
 
To fulfill our promises to you we are required to make the following disclosures when applicable:
 
A detailed financial report on SEC Form 10-Q or 10-K (whichever is applicable) is available to you.  It is typically filed either 45 or 90 days after the end of a quarter or year, respectively.  Usually this means a filing will occur on or around March 31, May 15, August 15, and November 15 of each year.  It contains financial statements and detailed sources and uses of cash plus explanatory notes.  You are always entitled to these reports.  Please access them by:
 
·  
Visiting www.iconinvestments.com
 
or
 
·  
Visiting www.sec.gov
 
or
 
·  
Writing us at:  Angie Seenauth c/o ICON Investments, 3 Park Avenue, 36th Floor, New York, NY 10016.
 
We do not distribute these reports to you directly in order to keep our expenses down as the cost of mailing this report to all investors is significant.  Nevertheless, the reports are immediately available upon your request.

 
9