BOSTON, Aug. 03, 2016 (GLOBE NEWSWIRE) -- NewStar Financial, Inc. (NASDAQ:NEWS) (“NewStar” or the “Company”), an internally-managed, middle market direct lender and credit-oriented asset manager, today announced financial results for its second quarter of 2016, reporting net income of $5.2 million, or $0.11 per diluted share. These results compare to net income of $4.0 million, or $0.09 per diluted share in the first quarter of 2016 and $5.0 million, or $0.10 per diluted share in the second quarter of 2015. Operating income before income taxes was $8.8 million for the second quarter of 2016 compared to $6.9 million for the first quarter of 2016 and $8.6 million in the second quarter of 2015.
Tim Conway, NewStar’s Chairman and Chief Executive Officer, commented on the Company’s performance: “Our results in the second quarter reflected solid core operating trends, including an increase in investment activity, stable core revenue, improved credit performance and continued progress on our strategic goals. Although loan volumes remained below target levels through the first half of the year, investment activity improved in the second quarter. Loan demand from M&A activity remained weak, however, as continued uncertainty about the potential economic impacts of geopolitical events weighed on market sentiment.
Overall, I was pleased with our financial results as earnings increased from last quarter and the comparable quarter last year. Core revenue remained steady at $25 million, excluding non-recurring items, despite the loss of revenue contributed by the asset-based lending (ABL) business, which we sold in the first quarter. Continued pressure on loan values, however, weighed on non-interest income in the quarter as we recognized additional unrealized losses on loans held for sale, which we could recover in future periods. Credit costs normalized in the second quarter as expected. We reduced non-performing assets by 16%. We also sold $34 million of real estate loans, accelerating the disposition of that portfolio. Our ability to take steps last quarter to accelerate certain workout strategies has positioned us well for the second half of the year. Importantly, book value per share also increased considerably due to accretive share repurchases and earnings retention.
We also continued to make progress on key priorities in the quarter as we worked to streamline the business, and focus on higher margin segments, including middle market direct lending and asset management. Expenses decreased by 25% from the prior quarter due to the sale of the ABL business and we have identified additional opportunities that we expect to generate a considerable reduction in total run-rate expenses by the end of 2016.”
Managed and Owned Investment Portfolios
Net Interest Income / Margin
Non-Interest Income
Credit Performance
Expenses
Income Taxes
Funding and Capital
Equity
Conference Call and Webcast
NewStar will host a webcast/conference call to discuss the results today at 10:00 am Eastern Time. All interested parties are invited to participate via telephone or webcast, which will be hosted through the Investor Relations section at www.newstarfin.com. Please visit the website to register for the webcast and test your connection prior to the call. You can also access the conference call by dialing 877-755-7419 approximately 5-10 minutes prior to the call. International callers should dial 973-200-3080. All callers should reference “NewStar Financial.”
For convenience, an archived replay of the call will be available through August 11, 2016 by dialing 855-859-2056. International callers should call 404-537-3406. For all replays, please use the passcode 44622092. The audio replay will also be available through the Investor Relations section at www.newstarfin.com.
About NewStar Financial
NewStar Financial Inc. (NASDAQ:NEWS) is an internally-managed, commercial finance company with approximately $6.6 billion of assets managed across two complementary business lines – middle market direct lending and asset management. The Company’s direct lending activities are focused on meeting the complex financing needs of companies and private investors in the middle markets through specialized lending groups that offer a range of flexible debt financing options to fund working capital, growth strategies, acquisition and recapitalization, as well as equipment purchases. Credit investments are originated directly through teams of experienced, senior bankers and marketing officers organized around key industry and market segments. Through its asset management platforms, NewStar offers a range of investment products employing credit-oriented strategies focused on middle market loans and liquid, tradeable credit. The Company manages approximately $0.9 billion of assets in a series of private credit funds that co-invest in middle market loans originated through its established leveraged finance lending platform and its strategic relationship with GSO Capital, the credit division of The Blackstone Group. Through its wholly-owned subsidiary, NewStar Capital, the Company also has more than $2 billion of assets managed across a series of CLOs that invest primarily in broadly syndicated, non-investment grade loans, as well as other sponsored funds and managed accounts that invest across various asset classes, including non-investment grade loans and bonds.
NewStar is headquartered in Boston MA and has regional offices in Chicago IL, Darien, CT, and New York, NY. For more detailed information, please visit our website at www.newstarfin.com.
Forward-Looking Statements
This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding future performance, our expectations regarding our ability to support continued future asset growth or expense reductions, and the possibility of recovery of unrealized losses on loans held for sale. All statements other than statements of historical fact included in this release are forward-looking statements. Forward-looking statements give our current expectations and projections relating to our financial condition, results of operations, strategic plans, the market price for NewStar’s stock prevailing from time to time, the nature of other investment opportunities presented to NewStar from time to time, objectives, future performance, financing plans and business. As such, they are subject to material risks and uncertainties, including our ability to leverage new and future assets to support growth, the continued success of our strategic relationships; the general state of the economy; our ability to compete effectively in a highly competitive industry; our ability to integrate acquired businesses; and the impact of federal, state and local laws and regulations that govern non-depository commercial lenders and businesses generally.
More detailed information about these risk factors can be found in NewStar’s filings with the Securities and Exchange Commission (the “SEC”), including Item 1A (“Risk Factors”) of our 2015 Annual Report on Form 10-K, and as supplemented by any Risk Factors contained in our Quarterly Reports on Form 10‑Q. NewStar is under no obligation to (and expressly disclaims any such obligation to) update or alter its forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. NewStar plans to file its Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 with the SEC on or before August 9, 2016 and urges its shareholders to refer to that document for more complete information concerning NewStar’s financial results.
Non-GAAP Financial Measures
References to “total revenue” refer to net interest income plus non-interest income, and references to “core revenue” refer to total revenue excluding gain or loss on sale of business and other non-recurring items. References to “adjusted operating expenses” refer to operating expenses, excluding compensation expense related to restricted stock grants and option grants that are required to be included under GAAP. NewStar management uses core revenue and adjusted operating expenses to analyze performance in support of operational and investment decisions, and NewStar believes that these measurement provide useful information to investors in their evaluation of our financial performance and condition. Excluding non-recurring items from revenue measures and excluding expenses incurred in connection with compensation expense related to restricted stock grants and option grants each eliminate unique amounts that make it difficult to assess our core performance and compare our period over period results. Reconciliations of these non-GAAP financial measures to their respective most directly comparable GAAP measures are included on pages 13 and 14 of this release.
1 Total revenue is defined as the sum of net interest income and non-interest income
NewStar Financial, Inc. | |||||||||||||||||
Consolidated Balance Sheets | |||||||||||||||||
(unaudited) | |||||||||||||||||
June 30, | March 31, | December 31, | June 30, | ||||||||||||||
($ in thousands) | 2016 | 2016 | 2015 | 2015 | |||||||||||||
Assets: | |||||||||||||||||
Cash and cash equivalents | $ | 34,634 | $ | 150,657 | $ | 35,933 | $ | 25,308 | |||||||||
Restricted cash | 207,394 | 155,346 | 153,992 | 189,529 | |||||||||||||
Cash collateral on deposit with custodian | 7,564 | 19,442 | 61,081 | 42,552 | |||||||||||||
Investments in debt securities, available-for-sale | 91,400 | 89,687 | 94,177 | 108,454 | |||||||||||||
Loans held-for-sale, net | 440,099 | 468,443 | 478,785 | 338,304 | |||||||||||||
Loans and leases, net | 3,113,061 | 3,029,315 | 3,134,072 | 2,688,971 | |||||||||||||
Interest receivable | 15,059 | 13,269 | 13,932 | 10,590 | |||||||||||||
Property and equipment, net | 366 | 405 | 638 | 652 | |||||||||||||
Deferred income taxes, net | 30,443 | 33,653 | 33,133 | 29,762 | |||||||||||||
Income tax receivable | 8,346 | 6,398 | 5,342 | 218 | |||||||||||||
Goodwill | 17,884 | 17,884 | 17,884 | — | |||||||||||||
Identified intangible asset, net | 738 | 822 | 910 | — | |||||||||||||
Other assets | 24,873 | 22,623 | 21,504 | 38,732 | |||||||||||||
Total assets (1) | $ | 3,991,861 | $ | 4,007,944 | $ | 4,051,383 | $ | 3,473,072 | |||||||||
Liabilities: | |||||||||||||||||
Credit facilities, net (1) | $ | 565,799 | $ | 538,512 | $ | 832,686 | $ | 627,586 | |||||||||
Term debt securitizations, net (1) | 2,009,184 | 2,044,931 | 1,821,519 | 1,530,769 | |||||||||||||
Senior notes, net (1) | 373,006 | 372,560 | 372,153 | 293,546 | |||||||||||||
Subordinated notes, net (1) | 237,696 | 235,855 | 209,509 | 132,434 | |||||||||||||
Repurchase agreements, net (1) | 64,625 | 94,785 | 96,224 | 98,483 | |||||||||||||
Accrued interest payable | 19,664 | 30,333 | 18,073 | 13,940 | |||||||||||||
Other liabilities | 63,164 | 31,552 | 41,741 | 118,937 | |||||||||||||
Total liabilities | 3,333,138 | 3,348,528 | 3,391,905 | 2,815,695 | |||||||||||||
Total stockholders' equity | 658,723 | 659,416 | 659,478 | 657,377 | |||||||||||||
Total liabilities and stockholders’ equity | $ | 3,991,861 | $ | 4,007,944 | $ | 4,051,383 | $ | 3,473,072 | |||||||||
(1) Prior quarters have been adjusted to reflect the adoption of ASU 2015-03. | |||||||||||||||||
NewStar Financial, Inc. | ||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
June 30, | March 31, | December 31, | June 30, | |||||||||||||
($ in thousands, except per share amounts) | 2016 | 2016 | 2015 | 2015 | ||||||||||||
Net interest income: | ||||||||||||||||
Interest income | $ | 59,392 | $ | 61,952 | $ | 60,591 | $ | 46,871 | ||||||||
Interest expense | 38,486 | 39,433 | 36,222 | 31,085 | ||||||||||||
Net interest income | 20,906 | 22,519 | 24,369 | 15,786 | ||||||||||||
Provision for credit losses | 3,623 | 17,713 | 3,667 | 3,208 | ||||||||||||
Net interest income after provision for credit losses | 17,283 | 4,806 | 20,702 | 12,578 | ||||||||||||
Non-interest income (loss): | ||||||||||||||||
Asset management income | 3,543 | 3,441 | 3,707 | 1,015 | ||||||||||||
Fee income | 1,697 | 1,193 | 2,999 | 4,777 | ||||||||||||
Loss on derivatives | (11 | ) | (7 | ) | (5 | ) | (10 | ) | ||||||||
Gain (loss) on sale of loans, net | 162 | (107 | ) | 154 | (31 | ) | ||||||||||
Other miscellaneous income | 1,114 | 1,850 | 3,144 | 817 | ||||||||||||
(Loss) gain on total return swap | — | (6,062 | ) | (4,121 | ) | 861 | ||||||||||
Unrealized loss on loans held-for-sale | (2,146 | ) | (3,667 | ) | (2,568 | ) | — | |||||||||
Gain on sale of Business Credit | — | 22,511 | — | — | ||||||||||||
Total non-interest income | 4,359 | 19,152 | 3,310 | 7,429 | ||||||||||||
Operating expenses: | ||||||||||||||||
Compensation and benefits | 8,827 | 10,638 | 11,905 | 7,710 | ||||||||||||
General and administrative expenses | 4,013 | 6,430 | 4,967 | 3,734 | ||||||||||||
Total operating expenses | 12,840 | 17,068 | 16,872 | 11,444 | ||||||||||||
Income from operations before income taxes | 8,802 | 6,890 | 7,140 | 8,563 | ||||||||||||
Income tax expense | 3,561 | 2,881 | 2,931 | 3,563 | ||||||||||||
Net income | $ | 5,241 | $ | 4,009 | $ | 4,209 | $ | 5,000 | ||||||||
Earnings per share: | ||||||||||||||||
Basic EPS | $ | 0.11 | $ | 0.09 | $ | 0.09 | $ | 0.11 | ||||||||
Diluted EPS | $ | 0.11 | $ | 0.09 | $ | 0.09 | $ | 0.10 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 46,010,918 | 46,447,008 | 45,601,534 | 45,912,304 | ||||||||||||
Diluted | 46,010,918 | 46,447,008 | 46,954,059 | 48,535,763 | ||||||||||||
NewStar Financial, Inc. | |||||||||
Consolidated Statements of Operations | |||||||||
(unaudited) | |||||||||
For the Six Months Ended June 30 , | |||||||||
($ in thousands, except per share amounts) | 2016 | 2015 | |||||||
Net interest income: | |||||||||
Interest income | $ | 121,344 | $ | 86,620 | |||||
Interest expense | 77,919 | 53,419 | |||||||
Net interest income | 43,425 | 33,201 | |||||||
Provision for credit losses | 21,336 | 10,186 | |||||||
Net interest income after provision for credit losses | 22,089 | 23,015 | |||||||
Non-interest income (loss): | |||||||||
Asset management income | 6,984 | 1,935 | |||||||
Fee income | 2,890 | 5,935 | |||||||
Loss on derivatives | (18 | ) | (19 | ) | |||||
Gain (loss) on sale of loans, net | 55 | (46 | ) | ||||||
Other miscellaneous income | 2,964 | 2,107 | |||||||
(Loss) gain on total return swap | (6,062 | ) | 2,064 | ||||||
Unrealized loss on loans held-for-sale | (5,813 | ) | (421 | ) | |||||
Gain on sale of Business Credit | 22,511 | — | |||||||
Total non-interest income | 23,511 | 11,555 | |||||||
Operating expenses: | |||||||||
Compensation and benefits | 19,465 | 14,443 | |||||||
General and administrative expenses | 10,443 | 7,233 | |||||||
Total operating expenses | 29,908 | 21,676 | |||||||
Income from operations before income taxes | 15,692 | 12,894 | |||||||
Income tax expense | 6,442 | 5,355 | |||||||
Net income | $ | 9,250 | $ | 7,539 | |||||
Earnings per share: | |||||||||
Basic EPS | $ | 0.20 | $ | 0.16 | |||||
Diluted EPS | $ | 0.20 | $ | 0.15 | |||||
Weighted average shares outstanding: | |||||||||
Basic | 46,157,363 | 46,338,715 | |||||||
Diluted | 46,157,363 | 48,963,588 | |||||||
NewStar Financial, Inc. | |||||||||||||||||
Selected Financial Data | |||||||||||||||||
(unaudited) | |||||||||||||||||
Three Months Ended | |||||||||||||||||
June 30, | March 31, | December 31, | June 30, | ||||||||||||||
($ in thousands) | 2016 | 2016 | 2015 | 2015 | |||||||||||||
Performance Ratios: | |||||||||||||||||
Return on average assets | 0.53 | % | 0.40 | % | 0.42 | % | 0.61 | % | |||||||||
Return on average equity | 3.19 | 2.46 | 2.52 | 3.05 | |||||||||||||
Pre-tax return on average equity (ROAE) | 5.36 | 4.23 | 4.28 | 5.23 | |||||||||||||
Net interest margin, before provision | 2.10 | 2.21 | 2.45 | 1.99 | |||||||||||||
Operating expenses as a percentage of average AUM | 0.78 | 1.00 | 1.06 | 1.17 | |||||||||||||
Operating expenses as a percentage of average total assets | 1.29 | 1.68 | 1.68 | 1.39 | |||||||||||||
Efficiency ratio | 50.82 | 40.96 | 60.96 | 49.30 | |||||||||||||
Portfolio yield | 6.28 | 6.28 | 6.33 | 6.31 | |||||||||||||
Credit Quality Ratios: | |||||||||||||||||
Delinquent loan rate for loans 60 days or more | |||||||||||||||||
past due (at period end) | 0.07 | % | 0.60 | % | 0.84 | % | 1.67 | % | |||||||||
Delinquent loan rate for accruing loans 60 days | |||||||||||||||||
or more past due (at period end) | — | — | 0.26 | - | |||||||||||||
Non-accrual loan rate (at period end) | 2.97 | 3.62 | 3.43 | 3.69 | |||||||||||||
Non-performing asset rate (at period end) | 2.98 | 3.63 | 3.44 | 3.79 | |||||||||||||
Annualized net charge off rate (end of period loans) | 0.86 | 0.93 | (0.07 | ) | 0.58 | ||||||||||||
Annualized net charge off rate (average period loans) | 0.75 | 0.76 | (0.06 | ) | 0.56 | ||||||||||||
Allowance for credit losses ratio (at period end) | 2.09 | 2.19 | 1.81 | 1.81 | |||||||||||||
Capital and Leverage Ratios: | |||||||||||||||||
Equity to assets | 16.50 | % | 16.45 | % | 16.12 | % | 18.75 | % | |||||||||
Debt to equity (1) | 4.93 | 4.98 | 5.05 | 4.08 | |||||||||||||
Book value per share | $ | 14.12 | $ | 13.84 | $ | 14.17 | $ | 14.36 | |||||||||
Average Balances: | |||||||||||||||||
Loans and other debt products, gross | $ | 3,789,878 | $ | 3,963,680 | $ | 3,792,173 | $ | 2,975,756 | |||||||||
Interest earning assets | 3,997,586 | 4,099,105 | 3,951,302 | 3,179,911 | |||||||||||||
Total assets | 3,992,135 | 4,079,168 | 3,986,034 | 3,297,290 | |||||||||||||
Interest bearing liabilities | 3,328,485 | 3,475,454 | 3,327,106 | 2,595,877 | |||||||||||||
Equity | 660,997 | 655,422 | 661,339 | 657,133 | |||||||||||||
Assets under management | 6,612,840 | 6,883,009 | 6,340,199 | 3,928,639 | |||||||||||||
Allowance for credit loss activity: | |||||||||||||||||
Balance as of beginning of period | $ | 67,292 | $ | 58,726 | $ | 54,481 | $ | 50,739 | |||||||||
General provision for credit losses | 1,207 | 1,071 | 1,244 | 725 | |||||||||||||
Specific provision for credit losses | 2,416 | 16,642 | 2,422 | 2,483 | |||||||||||||
Net (charge offs) recoveries | (6,872 | ) | (7,328 | ) | 579 | (4,000 | ) | ||||||||||
Reversal due to sale of Business Credit | — | (1,819 | ) | — | — | ||||||||||||
Balance as of end of period | $ | 64,043 | $ | 67,292 | $ | 58,726 | $ | 49,947 | |||||||||
Three Months Ended | |||||||||||||||||
June 30, | March 31, | December 31, | June 30, | ||||||||||||||
($ in thousands) | 2016 | 2016 | 2015 | 2015 | |||||||||||||
Supplemental Data (at period end): | |||||||||||||||||
Investments in debt securities | $ | 97,837 | $ | 96,288 | $ | 100,943 | $ | 116,501 | |||||||||
Loans held-for-sale | 446,462 | 475,383 | 485,874 | 342,035 | |||||||||||||
Loans held-for-investment | 3,227,799 | 3,162,571 | 3,243,580 | 2,765,706 | |||||||||||||
Loans and investments in debt securities | 3,772,098 | 3,734,242 | 3,830,397 | 3,224,242 | |||||||||||||
Deferred fees, net | (64,003 | ) | (79,929 | ) | (65,104 | ) | (37,509 | ) | |||||||||
Allowance for loan losses - general | (30,655 | ) | (29,533 | ) | (31,506 | ) | (26,519 | ) | |||||||||
Allowance for loan losses - specific | (32,880 | ) | (37,335 | ) | (26,753 | ) | (22,189 | ) | |||||||||
Total loans and investments in debt securities, net | $ | 3,644,560 | $ | 3,587,445 | $ | 3,707,034 | $ | 3,138,025 | |||||||||
Unused lines of credit | 283,802 | 280,283 | 601,805 | 439,161 | |||||||||||||
Standby letters of credit | 6,339 | 8,745 | 8,696 | 8,416 | |||||||||||||
Total unfunded commitments | $ | 290,141 | $ | 289,028 | $ | 610,501 | $ | 447,577 | |||||||||
(1) Prior quarters have been adjusted to reflect the adoption of ASU 2015-03. |
NewStar Financial, Inc. | |||||||||
Selected Financial Data | |||||||||
(unaudited) | |||||||||
Six Months Ended June 30, | |||||||||
($ in thousands) | 2016 | 2015 | |||||||
Performance Ratios: | |||||||||
Return on average assets | 0.46 | % | 0.49 | % | |||||
Return on average equity | 2.83 | 2.31 | |||||||
Net interest margin, before provision | 2.16 | 2.24 | |||||||
Operating expenses as a percentage of average total assets | 1.49 | 1.42 | |||||||
Operating expenses as a percentage of average AUM | 0.89 | 1.18 | |||||||
Efficiency ratio | 44.68 | 48.43 | |||||||
Portfolio yield | 6.29 | 6.18 | |||||||
Credit Quality Ratios: | |||||||||
Annualized net charge off rate (end of period loans) | 0.88 | 0.29 | |||||||
Annualized net charge off rate (average period loans) | 0.76 | 0.29 | |||||||
Average Balances: | |||||||||
Loans and other debt products, gross | $ | 3,870,980 | $ | 2,822,886 | |||||
Interest earning assets | 4,049,018 | 2,984,837 | |||||||
Total assets | 4,039,606 | 3,088,377 | |||||||
Interest bearing liabilities | 3,405,268 | 2,409,303 | |||||||
Equity | 658,037 | 657,229 | |||||||
Assets under management | 6,766,031 | 3,717,667 | |||||||
Allowance for credit loss activity: | |||||||||
Balance as of beginning of period | $ | 58,726 | $ | 43,693 | |||||
General provision for credit losses | 2,278 | 4,722 | |||||||
Specific provision for credit losses | 19,058 | 5,464 | |||||||
Net charge offs | (14,200 | ) | (3,932 | ) | |||||
Reversal due to sale of Business Credit | (1,819 | ) | — | ||||||
Balance as of end of period | $ | 64,043 | $ | 49,947 | |||||
NewStar Financial, Inc. | ||||||||||||||||||
Non-GAAP Selected Financial Data | ||||||||||||||||||
(unaudited) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
June 30, | March 31, | December 31, | June 30, | |||||||||||||||
($ in thousands) | 2016 | 2016 | 2015 | 2015 | ||||||||||||||
Performance Ratios: | ||||||||||||||||||
Adjusted operating expenses as a percentage of average total assets | 1.20 | % | 1.59 | % | 1.60 | % | 1.28 | . | ||||||||||
Consolidated Statement of Operations Adjustments (1): | ||||||||||||||||||
Operating expenses | $ | 12,840 | $ | 17,068 | $ | 16,872 | $ | 11,444 | ||||||||||
Less: non-cash equity compensation expense (2) | 913 | 951 | 823 | 881 | ||||||||||||||
Adjusted operating expenses | $ | 11,927 | $ | 16,117 | $ | 16,049 | $ | 10,563 | ||||||||||
Three Months Ended | ||||||||||||||||||
June 30, | March 31, | December 31, | June 30, | |||||||||||||||
2016 | 2016 | 2015 | 2015 | |||||||||||||||
Core revenue | ||||||||||||||||||
Net interest income | $ | 20,906 | $ | 22,519 | $ | 24,369 | $ | 15,786 | ||||||||||
Non-interest income | 4,359 | 19,152 | 3,310 | 7,429 | ||||||||||||||
Less: Gain on sale of Business Credit | — | (22,511 | ) | — | — | |||||||||||||
Add back: Loss (gain) on total return swap | — | 6,062 | 4,121 | (861 | ) | |||||||||||||
Core revenue | $ | 25,265 | $ | 25,222 | $ | 31,800 | $ | 22,354 | ||||||||||
Three Months Ended | ||||||||||||||||||
June 30, | March 31, | December 31, | June 30, | |||||||||||||||
2016 | 2016 | 2015 | 2015 | |||||||||||||||
Risk-adjusted revenue | ||||||||||||||||||
Net interest income after provision for credit losses | $ | 17,283 | $ | 4,806 | $ | 20,702 | $ | 12,578 | ||||||||||
Non-interest income | 4,359 | 19,152 | 3,310 | 7,429 | ||||||||||||||
Risk-adjusted revenue | $ | 21,642 | $ | 23,958 | $ | 24,012 | $ | 20,007 | ||||||||||
(1) Adjustments are pre-tax, unless otherwise noted. | ||||||||||||||||||
(2) Non-cash compensation charge related to restricted stock grants and option grants. |
NewStar Financial, Inc. | |||||||||
Non-GAAP Selected Financial Data | |||||||||
(unaudited) | |||||||||
Six Months Ended June 30, | |||||||||
($ in thousands) | 2016 | 2015 | |||||||
Performance Ratios: | |||||||||
Efficiency ratio | 44.68 | 48.43 | |||||||
Consolidated Statement of Operations Adjustments(1): | |||||||||
Operating expenses | $ | 29,908 | $ | 21,676 | |||||
Less: non-cash equity compensation expense (2) | 1,863 | 1,611 | |||||||
Adjusted operating expenses | $ | 28,045 | $ | 20,065 | |||||
Six Months Ended June 30, | |||||||||
2016 | 2015 | ||||||||
Core revenue | |||||||||
Net interest income | $ | 43,425 | $ | 33,201 | |||||
Non-interest income | 23,511 | 11,555 | |||||||
Less: Gain on sale of Business Credit | (22,511 | ) | — | ||||||
Add back: Loss (gain) on total return swap | 6,062 | (2,064 | ) | ||||||
Core revenue | $ | 50,487 | $ | 42,692 | |||||
Six Months Ended June 30, | |||||||||
2016 | 2015 | ||||||||
Risk-adjusted revenue | |||||||||
Net interest income after provision for credit losses | $ | 22,089 | $ | 23,015 | |||||
Non-interest income | 23,511 | 11,555 | |||||||
Risk-adjusted revenue | $ | 45,600 | $ | 34,570 | |||||
(1) Adjustments are pre-tax. | |||||||||
(2) Non-cash compensation charge related to restricted stock grants and option grants. |
NewStar Financial, Inc. | |||||||||||||||||||||||||||||
Portfolio Data | |||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||
June 30, | March 31, | December 31, | June 30, | ||||||||||||||||||||||||||
($ in thousands) | 2016 | 2016 | 2015 | 2015 | |||||||||||||||||||||||||
Portfolio Data: (Balance Sheet AUM) | |||||||||||||||||||||||||||||
Senior secured cash flow | $ | 3,360,562 | 89.1 | % | $ | 3,247,965 | 87.0 | % | $ | 3,008,829 | 78.6 | % | $ | 2,559,752 | 79.40 | % | |||||||||||||
Senior secured asset-based | 189,674 | 5.0 | 207,304 | 5.5 | 534,979 | 14.0 | 415,675 | 12.9 | |||||||||||||||||||||
First mortgage | 41,501 | 1.1 | 78,999 | 2.1 | 100,732 | 2.6 | 94,009 | 2.9 | |||||||||||||||||||||
Other | 180,361 | 4.8 | 199,974 | 5.4 | 185,857 | 4.8 | 154,806 | 4.8 | |||||||||||||||||||||
Total | $ | 3,772,098 | 100.00 | % | $ | 3,734,242 | 100.00 | % | $ | 3,830,397 | 100.0 | % | $ | 3,224,242 | 100.0 | % | |||||||||||||
Leveraged Finance | $ | 3,565,363 | 94.5 | % | $ | 3,479,737 | 93.2 | % | $ | 3,214,131 | 83.9 | % | $ | 2,751,076 | 85.3 | % | |||||||||||||
Business Credit | — | — | — | — | 342,281 | 9.0 | 239,187 | 7.4 | |||||||||||||||||||||
Real Estate | 41,501 | 1.1 | 78,999 | 2.1 | 100,732 | 2.6 | 94,009 | 2.9 | |||||||||||||||||||||
Equipment Finance | 165,234 | 4.4 | 175,506 | 4.7 | 173,253 | 4.5 | 139,970 | 4.4 | |||||||||||||||||||||
Total | $ | 3,772,098 | 100.0 | % | $ | 3,734,242 | 100.0 | % | $ | 3,830,397 | 100.0 | % | $ | 3,224,242 | 100.0 | % | |||||||||||||
Managed Portfolio (AUM) | |||||||||||||||||||||||||||||
Commercial Lending | |||||||||||||||||||||||||||||
Loans held-for-investment | $ | 3,060,601 | 46.6 | % | $ | 3,073,327 | 46.8 | % | $ | 3,243,580 | $ | 46.7 | % | $ | 2,765,706 | 66.10 | % | ||||||||||||
Loans held-for-sale | 446,462 | 6.80 | 475,383 | 6.7 | 485,874 | 7.0 | 342,035 | 8.10 | |||||||||||||||||||||
Total Commercial Lending | $ | 3,507,063 | 53.4 | % | $ | 3,548,710 | 53.5 | % | $ | 3,729,454 | 53.7 | % | $ | 3,107,741 | 74.20 | % | |||||||||||||
Asset Management | |||||||||||||||||||||||||||||
Middle Market Direct Lending | |||||||||||||||||||||||||||||
Investments in debt securities | $ | 97,837 | 1.5 | % | $ | 96,288 | 1.5 | % | $ | 100,943 | 1.4 | % | $ | 116,501 | 2.60 | % | |||||||||||||
Arlington Program (2) | 397,932 | 6.2 | 401,901 | 6.1 | 401,794 | 5.8 | 396,250 | 9.60 | |||||||||||||||||||||
Clarendon Fund (2) | 401,078 | 6.0 | 401,366 | 6.1 | 397,852 | 5.7 | 399,591 | 9.60 | |||||||||||||||||||||
Credit Opportunities Fund (2) | 11,611 | 0.2 | 15,360 | 0.2 | 24,926 | 0.4 | 29,785 | 0.70 | |||||||||||||||||||||
Sub-total Middle Market Direct Lending | 908,458 | 13.9 | % | 914,915 | 13.9 | % | 925,515 | 13.3 | % | 942,127 | 22.5 | % | |||||||||||||||||
Liquid/Tradeable Credit | |||||||||||||||||||||||||||||
Arch Street (2) | 167,198 | 2.5 | % | 89,244 | 1.4 | % | - | - | |||||||||||||||||||||
Avery Street (2) | 98,043 | 1.5 | 108,697 | 1.6 | 123,765 | 1.8 | — | — | |||||||||||||||||||||
Emerson Place (2) | 142,691 | 2.1 | 156,147 | 2.4 | 163,575 | 2.3 | — | — | |||||||||||||||||||||
Hull Street (2) | 501,195 | 7.6 | 500,717 | 7.6 | 499,428 | 7.2 | — | — | |||||||||||||||||||||
Lime Street (2) | 245,775 | 3.7 | 250,904 | 3.8 | 251,628 | 3.6 | — | — | |||||||||||||||||||||
Longfellow Place (2) | 500,319 | 7.6 | 502,182 | 7.6 | 502,038 | 7.2 | — | — | |||||||||||||||||||||
Staniford Street (2) | 398,442 | 6.0 | 400,803 | 6.1 | 400,074 | 5.8 | — | — | |||||||||||||||||||||
TRS Fund (1,3) | — | — | — | — | 163,399 | 2.4 | 136,733 | 3.30 | |||||||||||||||||||||
Other (1) | 114,074 | 1.7 | 147,590 | 2.2 | 190,590 | 2.7 | — | — | |||||||||||||||||||||
Sub-total Liquid/Tradeable Credit | 2,167,737 | 32.7 | % | 2,156,284 | 32.6 | % | 2,294,497 | 33.0 | % | 136,733 | 3.30 | % | |||||||||||||||||
Total Managed Assets | $ | 6,583,258 | 100.0 | % | $ | 6,619,909 | 100.0 | % | $ | 6,949,466 | 100.0 | % | $ | 4,186,601 | 100.00 | % | |||||||||||||
(1) Managed assets owned by NewStar Financial Inc. include investments in debt securities, loans held-for-sale (LHFS) and loans held-for-investment, as well as loans referenced by a total return swap managed in the TRS Fund. Cash and other consolidated assets of NewStar Financial Inc. are excluded. | |||||||||||||||||||||||||||||
(2) Managed assets include loans, cash and other investments held by funds and managed by NewStar Financial and its affiliates. | |||||||||||||||||||||||||||||
(3) TRS Fund was structured as a total return swap that references a portfolio of broadly syndicated loans. NewStar earns net interest income and retains the risk of the reference assets. The TRS matured on March 31, 2016. | |||||||||||||||||||||||||||||