UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT
REPORT
Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
Date of Report (Date of earliest event reported): February 28, 2006
iStar Financial Inc.
(Exact name of registrant as specified in its charter)
Maryland |
|
1-15371 |
|
95-6881527 |
(State or other
jurisdiction of |
|
(Commission File |
|
(IRS Employer |
|
|
|
|
|
1114
Avenue of the Americas, 27th Floor |
|
10036 |
||
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: (212) 930-9400
N/A
(Former name or former address, if changed since last
report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
ITEM 2.02 Results of Operations and Financial Condition.
The information in this Current Report, including the exhibit hereto, is being furnished and shall not be deemed filed for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended.
On February 28, 2006, iStar Financial Inc. issued an earnings release announcing its financial results for the quarter ended December 31, 2005 and the fiscal year ended 2005. A copy of the earnings release is attached as Exhibit 99.1.
ITEM 9.01 Financial Statements and Exhibits.
Exhibit 99.1 Earnings Release regarding the quarter ended December 31, 2005 and the fiscal year ended 2005.
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
iSTAR FINANCIAL INC. |
||||
|
|
|
|
|||
|
|
|
|
|||
Date: |
February 28, 2006 |
|
By: |
/s/ Jay Sugarman |
|
|
|
|
|
Jay Sugarman |
|||
|
|
|
Chairman and Chief Executive Officer |
|||
|
|
|
|
|||
|
|
|
|
|||
Date: |
February 28, 2006 |
|
By: |
/s/ Catherine D. Rice |
|
|
|
|
|
Catherine D. Rice |
|||
|
|
|
Chief Financial Officer |
|||
3
EXHIBIT INDEX
Exhibit |
|
Description |
|
|
|
99.1 |
|
Earnings Release regarding the quarter ended December 31, 2005 and the fiscal year ended 2005. |
4
Exhibit 99.1
News Release |
iStar
Financial Inc. |
COMPANY CONTACTS |
|
[NYSE: SFI] |
|
|
|
Catherine D. Rice |
Andrew C. Richardson |
Andrew G. Backman |
iStar Financial Announces Fourth Quarter and Fiscal Year 2005 Results
Board of Directors Approves 5% Increase in Regular Quarterly Cash Dividends on Common Stock
Record fourth quarter new financing commitments total $1.7 billion in 33 separate transactions.
Record 2005 origination volume increases to $4.9 billion in 95 total financing commitments.
Adjusted earnings per diluted common share were $0.81 and $3.36 for the fourth quarter and fiscal year 2005, respectively.
Total revenues were $197.8 million and $798.5 million for the fourth quarter and fiscal year 2005, respectively.
Company reaffirms full year 2006 adjusted earnings per diluted common share guidance of $3.35 - $3.50.
NEW YORK February 28, 2006 iStar Financial Inc. (NYSE: SFI), the leading publicly traded finance company focused on the commercial real estate industry, today reported fourth quarter and fiscal year 2005 results.
Fourth Quarter 2005 Results
iStar Financial reported adjusted earnings for the quarter ended December 31, 2005 of $0.81 per diluted common share versus $0.87 per diluted common share for the fourth quarter 2004. Adjusted earnings allocable to common shareholders for the fourth quarter 2005 were $92.2 million on a diluted basis, compared to $98.4 million for the fourth quarter 2004. Adjusted earnings represents net income computed in accordance with GAAP, adjusted for preferred dividends, depreciation, depletion, amortization and gain (loss) from discontinued operations.
Net income allocable to common shareholders for the fourth quarter was $68.0 million, or $0.60 per diluted common share, compared with $115.0 million, or $1.02 per diluted common share, for the fourth quarter of 2004.
Net investment income for the quarter was $99.3 million, compared to $90.2 million for the fourth quarter of 2004. Net investment income represents interest income, operating lease income and equity in earnings from joint ventures, less interest expense, operating costs for corporate tenant lease assets and loss on early extinguishment of debt, in each case as computed in accordance with GAAP.
The Company announced that during the fourth quarter, it closed a record 33 new financing commitments for a total of $1.67 billion, of which $1.04 billion was funded during the quarter. In addition, the Company funded $114.7 million under pre-existing commitments and received $558.0 million in principal repayments. Cumulative repeat customer business totaled $8.7 billion at December 31, 2005.
For the quarter ended December 31, 2005, the Company generated returns on average book assets and average common book equity of 5.1% and 19.0%, respectively. For the quarter, the Companys debt to book equity plus accumulated depreciation, depletion and loan loss reserves, as determined in accordance with GAAP, was 2.1x.
Jay Sugarman, iStar Financials chairman and chief executive officer, said, Setting a new commitment record this past quarter is a solid demonstration that our custom-tailored capital strategy works even in very challenging markets. It is also a testament to the hard work and dedication of our experienced team of real estate professionals.
-more-
2
Fiscal Year 2005 Results
Adjusted earnings allocable to common shareholders for the year ended December 31, 2005 were $382.3 million on a diluted basis, or $3.36 per diluted share, compared to $266.7 million, or $2.37 per diluted share for the period ended December 31, 2004.
Net income allocable to common shareholders for the year ended December 31, 2005 was $239.6 million, or $2.11 per diluted common share, compared with $205.8 million, or $1.83 per diluted common share for the year ended December 31, 2004. For fiscal year 2005, net income allocable to common shareholders includes a $37.5 million non-cash charge for prepayment of the Companys STARs asset-backed notes, which occurred during the quarter ended September 30, 2005.
Net investment income and total revenue were $338.0 million and $798.5 million respectively, for the year ended December 31, 2005, versus $370.2 million and $691.2 million respectively for the year ended December 31, 2004. For fiscal year 2005, net investment income includes a $44.3 million total charge for the prepayment of the Companys STARs asset-backed notes.
Mr. Sugarman said, Our full-year 2005 financing volumes show the continued expansion of our franchise during the year despite the competitive factors in the high-end commercial real estate market. During the year, we focused on controlling those aspects of our business that we could control. We strengthened our platform, expanded our auto loan and lease program through our AutoStar subsidiary and began to see the potential in our investment in Oak Hill Advisors. In summary, we believe our financing platform and capabilities have never been stronger. The additions to our business model that we completed during the year put us firmly on track for what we believe will be continued solid performance over the next five years.
Mr. Sugarman added, We are committed to a strong and growing dividend as a hallmark of our company. Including the dividend increase we announced earlier today, weve grown our dividend by 5% annually for the last four years. Since becoming a public company in 1998, weve paid approximately $1.7 billion in common share dividends, or $18.74 per common share.
Mr. Sugarman concluded, Our goal and our record has been to grow the dividend annually while maintaining a significant safety cushion between adjusted earnings and dividends. Many in our growing group of retail shareholders, and our own management team, make iStar stock a cornerstone of their net worth and count on that dividend every quarter. We have been able to grow our dividend consistently because historically our free cash flow has closely paralleled reported adjusted earnings, giving us significant coverage of the dividend from free cash flow.
3
Capital Markets Summary
During the fourth quarter, the Company issued $250 million of 5.80% senior unsecured notes due 2011, and $225 million of senior unsecured floating rate notes due 2009 bearing interest at a rate per annum equal to 3-month LIBOR plus 0.55%. The net proceeds of the issuances were used to repay outstanding indebtedness under the Companys unsecured revolving credit facility.
During the first quarter 2006, the Company issued $500 million of 5.65% senior unsecured notes due 2011 and $500 million of 5.875% senior unsecured notes due 2016. In addition, the Company extended the final maturity date on its secured credit facility by two years to January 2008 and reduced its maximum principal amount to $500 million from $700 million. Also during the first quarter 2006, Fitch Ratings upgraded the Companys senior unsecured debt rating to BBB from BBB- and its preferred stock rating to BB+ from BB. Most recently, Moodys Investors Service upgraded the Companys senior unsecured ratings to Baa2 from Baa3 and its preferred stock rating to Ba1 from Ba2 and Standard and Poors Ratings upgraded the Companys long-term unsecured senior debt rating to BBB from BBB- and its preferred stock rating to BB+ from BB.
Catherine D. Rice, iStar Financials chief financial officer, said, Last year we achieved a number of significant milestones that helped us compete during a challenging year and position us well for the long-term. During the year, through a very disciplined strategy, we were successful in transitioning our business to an unsecured funding model. We completed three successful unsecured bond offerings, upsized our unsecured credit facility, eliminated three secured lines of credit and repaid our STARs asset-backed notes. All of these actions are consistent with our long-term goals and representative of our position as a premier investment grade finance company.
Ms. Rice concluded, The 2005 results show that we made significant progress last year in strengthening the balance sheet. We are pleased that our hard work is being recognized and that iStar has now received upgrades from all the major ratings agencies since the beginning of this year.
As of December 31, 2005, the Company had $1.2 billion outstanding under $2.2 billion in credit facilities. Consistent with its match funding policy under which a one percentage point change in interest rates cannot impact adjusted earnings by more than 2.5%, as of December 31, 2005, a 100 basis point increase in rates would have decreased the Companys adjusted earnings by 0.77%.
Earnings Guidance
Consistent with the Securities and Exchange Commissions Regulation FD and Regulation G, iStar Financial comments on earnings expectations within the context of its regular earnings press releases. The Company continues to expect diluted adjusted earnings per share for the fiscal year 2006 of $3.35-$3.50, and diluted GAAP earnings per share for the fiscal year 2006 of $2.35-$2.50, based on expected net asset growth of approximately $1.5 billion.
4
Risk Management
At December 31, 2005, first mortgages, participations in first mortgages, corporate tenant leases and corporate financing transactions collectively comprised 93.3% of the Companys asset base. The Companys loan portfolio consisted of 60% floating rate and 40% fixed rate loans. The weighted average first and last dollar loan-to-value ratio for all structured finance assets was 17.0% and 65.2%, respectively. At quarter end, the Companys corporate tenant lease assets were 95.9% leased with a weighted average remaining lease term of 11.0 years.
At December 31, 2005, the weighted average risk ratings of the Companys structured finance assets was 2.63 for risk of principal loss, compared to last quarters rating of 2.60, and 3.06 for performance compared to original underwriting, compared to last quarters rating of 3.02. The weighted average risk rating for corporate tenant lease assets was 2.38 at the end of the fourth quarter, compared to the prior quarters rating of 2.36.
At quarter end, accumulated loan loss reserves and other asset-specific credit protection represented an aggregate of approximately 6.0% of the gross book value of the Companys loans. In addition, cash deposits, letters of credit, allowances for doubtful accounts and accumulated depreciation relating to corporate tenant lease assets represented 11.6% of the gross book value of the Companys corporate tenant lease assets at quarter end.
At December 31, 2005, the Companys non-performing loan assets (NPLs) represented 0.4% of total assets. NPLs represent loans on non-accrual status and repossessed real estate collateral. At December 31, 2005, the Company had two loans on non-accrual and no repossessed assets. In addition, watch list assets represented 0.2% of total assets at December 31, 2005.
Tim OConnor, iStar Financials chief operating officer, said, In 2005, we continued to manage our business to ensure that the overall credit quality of our portfolio remained strong. We saw no major changes to the overall credit statistics during the fourth quarter and no assets were added to our NPL list, a measure of the quality of our customer base that we believe translates directly into superior results for our portfolio.
Dividend and Other Developments
On December 1, 2005, iStar Financial declared a regular quarterly dividend of $0.7325. The fourth quarter dividend was payable on December 31, 2005 to shareholders of record on December 15, 2005.
iStar Financial announced today that, effective April 1, 2006, its Board of Directors approved an increase in the regular quarterly cash dividend on its common stock to $0.77 per share for the quarter ended March 31, 2006, representing $3.08 per share on an annualized basis. The $0.77 quarterly dividend represents a 5% increase over iStar Financials pre-existing quarterly dividend rate of $0.7325. The $0.77 quarterly dividend is payable on April 29, 2006 to holders of record on April 15, 2006.
5
[Financial Tables to Follow]
* *
iStar Financial is the leading publicly traded finance company focused on the commercial real estate industry. The Company provides custom-tailored financing to high-end private and corporate owners of real estate nationwide, including senior and junior mortgage debt, senior and mezzanine corporate capital, and corporate net lease financing. The Company, which is taxed as a real estate investment trust, seeks to deliver a strong dividend and superior risk-adjusted returns on equity to shareholders by providing the highest quality financing solutions to its customers.
iStar Financial will hold a quarterly earnings conference call at 10:00 a.m. EST today, February 28, 2006. This conference call will be broadcast live over the Internet and can be accessed by all interested parties through iStar Financials website, www.istarfinancial.com, under the Investor Relations section. To listen to the live call, please go to the websites Investor Relations section at least 15 minutes prior to the start of the call to register, download and install any necessary audio software. For those who are not available to listen to the live broadcast, a replay will be available shortly after the call on the iStar Financial website.
(Note: Statements in this press release which are not historical fact may be deemed forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Although iStar Financial Inc. believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from iStar Financial Inc.s expectations include completion of pending investments, continued ability to originate new investments, the mix of originations between structured finance and corporate tenant lease assets, repayment levels, the timing of receipt of prepayment penalties, the availability and cost of capital for future investments, competition within the finance and real estate industries, economic conditions, loss experience and other risks detailed from time to time in iStar Financial Inc.s SEC reports.)
6
Selected Income Statement Data
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net investment income (1) |
|
$ |
99,307 |
|
$ |
90,236 |
|
$ |
337,957 |
|
$ |
370,232 |
|
Other income |
|
11,579 |
|
23,983 |
|
81,440 |
|
56,063 |
|
||||
Non-interest expense (2) |
|
(35,818 |
) |
(31,348 |
) |
(138,679 |
) |
(230,366 |
) |
||||
Minority interest in consolidated entities |
|
(300 |
) |
(229 |
) |
(980 |
) |
(716 |
) |
||||
Income from continuing operations |
|
$ |
74,768 |
|
$ |
82,642 |
|
$ |
279,738 |
|
$ |
195,213 |
|
|
|
|
|
|
|
|
|
|
|
||||
Income from discontinued operations |
|
156 |
|
3,573 |
|
1,821 |
|
21,859 |
|
||||
Gain from discontinued operations |
|
5,396 |
|
41,226 |
|
6,354 |
|
43,375 |
|
||||
Preferred dividend requirements (3) |
|
(10,580 |
) |
(10,580 |
) |
(42,320 |
) |
(51,340 |
) |
||||
Net income allocable to common shareholders and HPU holders (4) |
|
$ |
69,740 |
|
$ |
116,861 |
|
$ |
245,593 |
|
$ |
209,107 |
|
(1) Net investment income for the twelve months ended December 31, 2005 includes a $44.3 million charge relating to the redemption of $620.7 million of STARs asset-backed notes. Net investment income for the twelve months ended December 31, 2004 includes an $11.5 million charge relating to the redemption of $110 million of the Companys 8.75% Senior Notes due 2008.
(2) Non-interest expense for the twelve months ended December 31, 2004, includes the Q104 CEO, CFO and ACRE Partners compensation charges of $106.9 million.
(3) Preferred dividend requirements for the twelve months ended December 31, 2004, includes $9.0 million related to the redemption of the Companys 9.375% Series B and 9.20% Series C Cumulative Redeemable Preferred Stock.
(4) HPU holders are Company employees who purchased high performance common stock units under the Companys High Performance Unit Program.
Selected Balance Sheet Data
(In thousands)
|
|
As of |
|
As of |
|
||
|
|
December 31, 2005 |
|
December 31, 2004 |
|
||
|
|
(unaudited) |
|
|
|
||
|
|
|
|
|
|
||
Loans and other lending investments, net |
|
$ |
4,661,915 |
|
$ |
3,938,427 |
|
Corporate tenant lease assets, net |
|
3,115,361 |
|
2,877,042 |
|
||
Other investments |
|
240,470 |
|
82,854 |
|
||
Total assets |
|
8,532,296 |
|
7,220,237 |
|
||
Debt obligations |
|
5,859,592 |
|
4,605,674 |
|
||
Total liabilities |
|
6,052,114 |
|
4,745,749 |
|
||
Total shareholders equity |
|
2,446,671 |
|
2,455,242 |
|
||
7
iStar Financial Inc.
Consolidated Statements of Operations
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
||||
Revenue: |
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
$ |
107,550 |
|
$ |
88,015 |
|
$ |
406,668 |
|
$ |
351,972 |
|
Operating lease income |
|
78,637 |
|
73,596 |
|
310,396 |
|
283,157 |
|
||||
Other income |
|
11,579 |
|
23,983 |
|
81,440 |
|
56,063 |
|
||||
Total revenue |
|
197,766 |
|
185,594 |
|
798,504 |
|
691,192 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
81,717 |
|
62,018 |
|
313,053 |
|
232,728 |
|
||||
Operating costs - corporate tenant lease assets |
|
5,963 |
|
8,835 |
|
23,066 |
|
21,987 |
|
||||
Depreciation and amortization |
|
18,601 |
|
16,981 |
|
72,442 |
|
63,778 |
|
||||
General and administrative |
|
16,460 |
|
11,530 |
|
61,229 |
|
47,912 |
|
||||
General and administrative - stock-based compensation expense |
|
757 |
|
837 |
|
2,758 |
|
109,676 |
|
||||
Provision for loan losses |
|
|
|
2,000 |
|
2,250 |
|
9,000 |
|
||||
Loss on early extinguishment of debt |
|
1,642 |
|
(87 |
) |
46,004 |
|
13,091 |
|
||||
Total costs and expenses |
|
125,140 |
|
102,114 |
|
520,802 |
|
498,172 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations before other items |
|
72,626 |
|
83,480 |
|
277,702 |
|
193,020 |
|
||||
Equity in earnings from joint ventures |
|
2,442 |
|
(609 |
) |
3,016 |
|
2,909 |
|
||||
Minority interest in consolidated entities |
|
(300 |
) |
(229 |
) |
(980 |
) |
(716 |
) |
||||
Income from continuing operations |
|
74,768 |
|
82,642 |
|
279,738 |
|
195,213 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from discontinued operations |
|
156 |
|
3,573 |
|
1,821 |
|
21,859 |
|
||||
Gain from discontinued operations |
|
5,396 |
|
41,226 |
|
6,354 |
|
43,375 |
|
||||
Net income |
|
80,320 |
|
127,441 |
|
287,913 |
|
260,447 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Preferred dividends |
|
(10,580 |
) |
(10,580 |
) |
(42,320 |
) |
(51,340 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income allocable to common shareholders and HPU holders |
|
$ |
69,740 |
|
$ |
116,861 |
|
$ |
245,593 |
|
$ |
209,107 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per common share: |
|
|
|
|
|
|
|
|
|
||||
Basic (1) |
|
$ |
0.60 |
|
$ |
1.03 |
|
$ |
2.13 |
|
$ |
1.87 |
|
Diluted (2) (3) |
|
$ |
0.60 |
|
$ |
1.02 |
|
$ |
2.11 |
|
$ |
1.83 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
113,107 |
|
111,402 |
|
112,513 |
|
110,205 |
|
||||
Diluted |
|
114,283 |
|
112,726 |
|
113,703 |
|
112,464 |
|
(1) For the three months ended December 31, 2005 and 2004, excludes $1,707 and $1,865 of net income allocable to HPU holders, respectively. For the twelve months ended December 31, 2005 and 2004, excludes $6,043 and $3,314 of net income allocable to HPU holders, respectively.
(2) For the three months ended December 31, 2005 and 2004, excludes $1,691 and $1,844 of net income allocable to HPU holders, respectively. For the twelve months ended December 31, 2005 and 2004, excludes $5,983 and $3,265 of net income allocable to HPU holders, respectively.
(3) For the three months ended December 31, 2005 and 2004, includes $28 and $39 of joint venture income, respectively. For the twelve months ended December 31, 2005 and 2004, includes $28 and $3 of joint venture income, respectively.
8
iStar Financial Inc.
Reconciliation of Adjusted Earnings to GAAP Net Income
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
||||
ADJUSTED EARNINGS: (1) |
|
|
|
|
|
|
|
|
|
||||
Net income (2) |
|
$ |
80,320 |
|
$ |
127,441 |
|
$ |
287,913 |
|
$ |
260,447 |
|
Add: Depreciation, depletion and amortization |
|
19,558 |
|
17,190 |
|
75,574 |
|
67,853 |
|
||||
Add: Joint venture income |
|
31 |
|
39 |
|
136 |
|
166 |
|
||||
Add: Joint venture depreciation and amortization |
|
2,738 |
|
72 |
|
8,284 |
|
3,544 |
|
||||
Add: Amortization of deferred financing costs (3) |
|
7,814 |
|
7,053 |
|
68,651 |
|
33,651 |
|
||||
Less: Preferred dividends (4) |
|
(10,580 |
) |
(10,580 |
) |
(42,320 |
) |
(51,340 |
) |
||||
Less: Gain from discontinued operations |
|
(5,396 |
) |
(41,226 |
) |
(6,354 |
) |
(43,375 |
) |
||||
Adjusted earnings allocable to common shareholders and HPU holders: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
94,454 |
|
$ |
99,950 |
|
$ |
391,748 |
|
$ |
270,780 |
|
Diluted |
|
$ |
94,485 |
|
$ |
99,989 |
|
$ |
391,884 |
|
$ |
270,946 |
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted earnings per common share: |
|
|
|
|
|
|
|
|
|
||||
Basic: (5) |
|
$ |
0.81 |
|
$ |
0.88 |
|
$ |
3.40 |
|
$ |
2.42 |
|
Diluted: (6) |
|
$ |
0.81 |
|
$ |
0.87 |
|
$ |
3.36 |
|
$ |
2.37 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
113,107 |
|
111,402 |
|
112,513 |
|
110,205 |
|
||||
Diluted |
|
114,283 |
|
112,726 |
|
113,747 |
|
112,537 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Common shares outstanding at end of period: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
113,209 |
|
111,432 |
|
113,209 |
|
111,432 |
|
||||
Diluted |
|
114,403 |
|
112,747 |
|
114,403 |
|
112,747 |
|
(1) Adjusted earnings should be examined in conjunction with net income as shown in the Consolidated Statements of Operations. Adjusted earnings should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of the Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys cash needs or available for distribution to shareholders. Rather, adjusted earnings is an additional measure the Company uses to analyze how its business is performing. It should be noted that the Companys manner of calculating adjusted earnings may differ from the calculations of similarly-titled measures by other companies.
(2) For the twelve months ended December 31, 2005, includes a $44.3 million charge relating to the redemption of $620.7 million of STARs asset-backed notes. For the twelve months ended December 31, 2005, includes the Q104 CEO, CFO, and ACRE Partners compensation charges of $106.9 million and the 8.75% Senior Notes due 2008 redemption charge of $11.5 million.
(3) For the twelve months ended December 31, 2005, includes a $37.5 million non-cash charge relating to the redemption of STARs asset-backed notes.
(4) For the twelve months ended December 31, 2004, includes $9.0 million relating to redemption of the 9.375% Series B and 9.20% Series C Cumulative Redeemable Preferred Stock in Q104.
(5) For the three months ended December 31, 2005 and 2004, excludes $2,312 and $1,595 of net income allocable to HPU holders, respectively. For the twelve months ended December 31, 2005 and 2004, excludes $9,636 and $4,317 of net income allocable to HPU holders, respectively.
(6) For the three months ended December 31, 2005 and 2004, excludes $2,290 and $1,577 of net income allocable to HPU holders, respectively. For the twelve months ended December 31, 2005 and 2004, excludes $9,538 and $4,261 of net income allocable to HPU holders, respectively.
9
iStar Financial Inc.
Consolidated Balance Sheets
(In thousands)
|
|
As of |
|
As of |
|
||
|
|
December 31, 2005 |
|
December 31, 2004 |
|
||
|
|
(unaudited) |
|
|
|
||
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
Loans and other lending investments, net |
|
$ |
4,661,915 |
|
$ |
3,938,427 |
|
Corporate tenant lease assets, net |
|
3,115,361 |
|
2,877,042 |
|
||
Other investments |
|
240,470 |
|
82,854 |
|
||
Investments in joint ventures |
|
202,128 |
|
5,663 |
|
||
Cash and cash equivalents |
|
115,370 |
|
88,422 |
|
||
Restricted cash |
|
28,804 |
|
39,568 |
|
||
Accrued interest and operating lease income receivable |
|
32,166 |
|
25,633 |
|
||
Deferred operating lease income receivable |
|
76,874 |
|
62,092 |
|
||
Deferred expenses and other assets |
|
50,005 |
|
100,536 |
|
||
Goodwill |
|
9,203 |
|
|
|
||
Total assets |
|
$ |
8,532,296 |
|
$ |
7,220,237 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
Accounts payable, accrued expenses and other liabilities |
|
$ |
192,522 |
|
$ |
140,075 |
|
|
|
|
|
|
|
||
Debt obligations: |
|
|
|
|
|
||
Unsecured senior notes |
|
4,108,477 |
|
2,064,435 |
|
||
Unsecured revolving credit facilities |
|
1,242,000 |
|
840,000 |
|
||
Secured revolving credit facilities |
|
|
|
78,587 |
|
||
Secured term loans |
|
411,144 |
|
693,472 |
|
||
Other debt obligations |
|
97,971 |
|
|
|
||
iStar Asset Receivables secured notes |
|
|
|
929,180 |
|
||
Total liabilities |
|
6,052,114 |
|
4,745,749 |
|
||
Minority interest in consolidated entities |
|
33,511 |
|
19,246 |
|
||
Shareholders equity |
|
2,446,671 |
|
2,455,242 |
|
||
Total liabilities and shareholders equity |
|
$ |
8,532,296 |
|
$ |
7,220,237 |
|
10
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
|
|
|
December 31, 2005 |
|
|
PERFORMANCE STATISTICS |
|
|
|
|
|
|
|
|
|
Return on Average Book Assets |
|
|
|
|
|
|
|
|
|
Adjusted basic earnings allocable to common shareholders and HPU holders (1) |
|
$ |
94,454 |
|
Plus: Preferred dividends |
|
10,580 |
|
|
Adjusted basic earnings before preferred dividends |
|
$ |
105,034 |
|
|
|
|
|
|
Adjusted basic earnings before preferred dividends - Annualized (A) |
|
$ |
420,137 |
|
Average total book assets (B) |
|
$ |
8,246,433 |
|
|
|
|
|
|
Return on average book assets (A) / (B) |
|
5.1 |
% |
|
|
|
|
|
|
Return on Average Common Book Equity |
|
|
|
|
Adjusted basic earnings allocable to common shareholders and HPU holders (1) |
|
$ |
94,454 |
|
Adjusted basic earnings allocable to common shareholders and HPU holders - Annualized (C) |
|
$ |
377,817 |
|
|
|
|
|
|
Average total book equity |
|
$ |
2,495,362 |
|
Less: Average book value of preferred equity |
|
(506,176 |
) |
|
Average common book equity (D) |
|
$ |
1,989,186 |
|
|
|
|
|
|
Return on average common book equity (C) / (D) |
|
19.0 |
% |
|
|
|
|
|
|
Efficiency Ratio |
|
|
|
|
|
|
|
|
|
General & administrative expenses |
|
$ |
16,460 |
|
Plus: General and administrative - stock-based compensation |
|
757 |
|
|
Total corporate overhead (E) |
|
$ |
17,217 |
|
|
|
|
|
|
Total revenue (F) |
|
$ |
197,766 |
|
|
|
|
|
|
Efficiency ratio (E) / (F) |
|
8.7 |
% |
|
|
|
|
|
|
CREDIT STATISTICS |
|
|
|
|
|
|
|
|
|
Book Debt (A) |
|
$ |
5,859,592 |
|
|
|
|
|
|
Book Equity |
|
$ |
2,446,671 |
|
Plus: Accumulated Depreciation, Depletion and Loan Loss Reserves |
|
345,684 |
|
|
Sum of Book Equity, Accumulated Depreciation, Depletion and Loan Loss Reserves (B) |
|
$ |
2,792,355 |
|
|
|
|
|
|
Book
Debt / Sum of Book Equity, Accumulated Depreciation, Depletion and Loan Loss |
|
2.1 |
x |
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
1.9 |
x |
|
|
|
|
|
|
Ratio of earnings to fixed charges and preferred stock dividends |
|
1.7 |
x |
(1) Adjusted earnings should be examined in conjunction with net income as shown in the Consolidated Statements of Operations. Adjusted earnings should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of the Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys cash needs or available for distribution to shareholders. Rather, adjusted earnings is an additional measure the Company uses to analyze how its business is performing. It should be noted that the Companys manner of calculating adjusted earnings may differ from the calculations of similarly-titled measures by other companies.
11
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
|
|
|
December 31, 2005 |
|
|
CREDIT STATISTICS (cont.) |
|
|
|
|
|
|
|
|
|
Interest Coverage |
|
|
|
|
EBITDA(1) (C) |
|
$ |
181,810 |
|
GAAP interest expense (D) |
|
$ |
81,717 |
|
|
|
|
|
|
EBITDA / GAAP interest expense (C) / (D) |
|
2.2 |
x |
|
|
|
|
|
|
Fixed Charge Coverage |
|
|
|
|
EBITDA(1) (C) |
|
$ |
181,810 |
|
GAAP interest expense |
|
$ |
81,717 |
|
Plus: Preferred Dividends |
|
10,580 |
|
|
Total GAAP interest expense and preferred dividends (E) |
|
$ |
92,297 |
|
|
|
|
|
|
EBITDA / GAAP interest expense and preferred dividends (C) / (E) |
|
2.0 |
x |
|
|
|
|
|
|
Unencumbered assets |
|
$ |
8,129,358 |
|
|
|
|
|
|
RECONCILIATION OF NET INCOME TO EBITDA |
|
|
|
|
Net Income |
|
$ |
80,320 |
|
Add: GAAP interest expense |
|
81,717 |
|
|
Add: Depreciation, depletion and amortization |
|
19,773 |
|
|
EBITDA (1) |
|
$ |
181,810 |
|
(1) EBITDA should be examined in conjunction with net income as shown in the Consolidated Statements of Operations. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of the Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys cash needs or available for distribution to shareholders. It should be noted that the Companys manner of calculating EBITDA may differ from the calculations of similarly-titled measures by other companies.
12
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
FINANCING VOLUME SUMMARY STATISTICS
Three Months Ended December 31, 2005
|
|
LOAN ORIGINATIONS |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
Total/ |
|
|
|
|
|
|||||
|
|
|
|
Floating |
|
Weighted |
|
CORPORATE |
|
OTHER |
|
|||||
|
|
Fixed Rate |
|
Rate |
|
Average |
|
LEASING |
|
INVESTMENTS |
|
|||||
Amount funded |
|
$ |
332,775 |
|
$ |
601,298 |
|
$ |
934,073 |
|
$ |
101,022 |
|
$ |
7,375 |
|
Weighted average GAAP yield |
|
13.41 |
% |
9.26 |
% |
10.74 |
% |
8.78 |
% |
N/A |
|
|||||
Weighted average all-in spread/margin (basis points) (1) |
|
898 |
|
509 |
|
|
|
419 |
|
N/A |
|
|||||
Weighted average first $ loan-to-value ratio |
|
10.4 |
% |
5.3 |
% |
7.1 |
% |
N/A |
|
N/A |
|
|||||
Weighted average last $ loan-to-value ratio |
|
67.0 |
% |
68.7 |
% |
68.1 |
% |
N/A |
|
N/A |
|
|||||
FINANCING VOLUME SUMMARY STATISTICS
Year Ended December 31, 2005
|
|
LOAN ORIGINATIONS |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
Total/ |
|
|
|
|
|
|||||
|
|
|
|
Floating |
|
Weighted |
|
CORPORATE |
|
OTHER |
|
|||||
|
|
Fixed Rate |
|
Rate |
|
Average |
|
LEASING |
|
INVESTMENTS |
|
|||||
Amount funded |
|
$ |
1,095,370 |
|
$ |
1,766,769 |
|
$ |
2,862,139 |
|
$ |
275,398 |
|
$ |
171,582 |
|
Weighted average GAAP yield (2) |
|
10.16 |
% |
8.32 |
% |
9.03 |
% |
9.75 |
% |
N/A |
|
|||||
Weighted average all-in spread/margin (basis points) (1) |
|
612 |
|
496 |
|
|
|
525 |
|
N/A |
|
|||||
Weighted average first $ loan-to-value ratio |
|
32.7 |
% |
8.6 |
% |
17.5 |
% |
N/A |
|
N/A |
|
|||||
Weighted average last $ loan-to-value ratio |
|
68.4 |
% |
65.8 |
% |
66.8 |
% |
N/A |
|
N/A |
|
|||||
UNFUNDED COMMITMENTS |
|
|
|
|
Number of assets with unfunded commitments |
|
51 |
|
|
Discretionary commitments |
|
$ |
38,707 |
|
Non-discretionary commitments |
|
1,442,639 |
|
|
Total unfunded commitments |
|
$ |
1,481,346 |
|
Estimated weighted average funding period |
|
Approximately 4.6 years |
|
(1) Based on average quarterly one-month LIBOR (floating-rate loans) and U.S. Treasury rates (fixed-rate loans and corporate leasing transactions) during the quarter and year-end respectively.
(2) Yield excludes up-front fees earned from an acquisition financing funded during the third quarter.
13
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS
|
|
As of |
|
||||||||
|
|
December 31, 2005 |
|
December 31, 2004 |
|
||||||
|
|
$ |
|
% |
|
$ |
|
% |
|
||
Carrying value of non-performing loans / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total assets |
|
$ |
35,291 |
|
0.41 |
% |
$ |
27,526 |
|
0.38 |
% |
|
|
|
|
|
|
|
|
|
|
||
Reserve for loan losses / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total assets |
|
$ |
46,876 |
|
0.55 |
% |
$ |
42,436 |
|
0.59 |
% |
As a percentage of non-performing loans |
|
|
|
133 |
% |
|
|
154 |
% |
|
|
Twelve Months Ended |
|
||||||||
|
|
December 31, 2005 |
|
December 31, 2004 |
|
||||||
|
|
$ |
|
% |
|
$ |
|
% |
|
||
Net charge-offs / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total assets |
|
$ |
0 |
|
0.00 |
% |
$ |
0 |
|
0.00 |
% |
RECONCILIATION OF DILUTED ADJUSTED EPS
GUIDANCE TO DILUTED GAAP EPS GUIDANCE (1)
|
|
Year Ended |
|
|
|
December 31, 2006 |
|
|
|
|
|
Earnings per diluted common share guidance |
|
$ 2.35 - $ 2.50 |
|
Add: Depreciation, depletion and amortization per diluted common share |
|
$ 0.85 - $ 1.15 |
|
Adjusted earnings per diluted common share guidance |
|
$ 3.35 - $ 3.50 |
|
(1) Adjusted earnings should be examined in conjunction with net income as shown in the Consolidated Statements of Operations. Adjusted earnings should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of the Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys cash needs or available for distribution to shareholders. Rather, adjusted earnings is an additional measure the Company uses to analyze how its business is performing. It should be noted that the Companys manner of calculating adjusted earnings may differ from the calculations of similarly-titled measures by other companies.
14
iStar Financial Inc.
Supplemental Information
(In millions)
(unaudited)
PORTFOLIO STATISTICS AS OF DECEMBER 31, 2005 (1)
|
|
$ |
|
% |
|
|
Security Type |
|
|
|
|
|
|
Corporate Tenant Leases |
|
$ |
3,458 |
|
41.3 |
% |
First Mortgages (2) |
|
3,544 |
|
42.4 |
|
|
Corporate / Partnership Loans |
|
1,165 |
|
13.9 |
|
|
Other Investments |
|
198 |
|
2.4 |
|
|
Total |
|
$ |
8,365 |
|
100.0 |
% |
|
|
|
|
|
|
|
Collateral Type |
|
|
|
|
|
|
Office (CTL) |
|
$ |
1,651 |
|
19.7 |
% |
Industrial / R&D |
|
1,334 |
|
15.9 |
|
|
Office (Lending) |
|
642 |
|
7.7 |
|
|
Entertainment / Leisure |
|
716 |
|
8.6 |
|
|
Hotel (Lending) |
|
586 |
|
7.0 |
|
|
Mixed Use / Mixed Collateral |
|
601 |
|
7.2 |
|
|
Apartment / Residential |
|
423 |
|
5.1 |
|
|
Retail |
|
1,071 |
|
12.8 |
|
|
Hotel (Investment Grade CTL) |
|
268 |
|
3.2 |
|
|
Other |
|
1,073 |
|
12.8 |
|
|
Total |
|
$ |
8,365 |
|
100.0 |
% |
|
|
|
|
|
|
|
Collateral Location |
|
|
|
|
|
|
West |
|
$ |
2,084 |
|
24.9 |
% |
Northeast |
|
1,354 |
|
16.2 |
|
|
Southeast |
|
1,210 |
|
14.5 |
|
|
Central |
|
740 |
|
8.8 |
|
|
Mid-Atlantic |
|
727 |
|
8.7 |
|
|
Various |
|
715 |
|
8.5 |
|
|
South |
|
597 |
|
7.1 |
|
|
Southwest |
|
417 |
|
5.0 |
|
|
North Central |
|
308 |
|
3.7 |
|
|
Northwest |
|
213 |
|
2.6 |
|
|
Total |
|
$ |
8,365 |
|
100.0 |
% |
(1) Figures presented prior to loan loss reserves, accumulated depreciation and impact of statement of Financial Accounting Standards No. 141 (SFAS No. 141) Business Combinations.
(2) Includes $407.1 million of junior participation interests in first mortgages.
15