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
incorporation)

 

(Commission File
Number)

 

(IRS Employer
Identification Number)

 

 

 

 

 

1114 Avenue of the Americas, 27th Floor
New York, New York

 

10036

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s 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
Number

 

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.
1114 Avenue of the Americas
New York, NY 10036
(212) 930-9400

 

COMPANY CONTACTS

 

[NYSE: SFI]

 

 

 

Catherine D. Rice
Chief Financial Officer

Andrew C. Richardson
Executive Vice President – Capital Markets

Andrew G. Backman
Vice President – Investor Relations

 

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 Company’s debt to book equity plus accumulated depreciation, depletion and loan loss reserves, as determined in accordance with GAAP, was 2.1x.

 

Jay Sugarman, iStar Financial’s 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 Company’s 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 Company’s 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, we’ve grown our dividend by 5% annually for the last four years. Since becoming a public company in 1998, we’ve 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 Company’s 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 Company’s senior unsecured debt rating to ‘BBB’ from ‘BBB-’ and its preferred stock rating to ‘BB+’ from ‘BB’. Most recently, Moody’s Investors Service upgraded the Company’s senior unsecured ratings to ‘Baa2’ from ‘Baa3’ and its preferred stock rating to ‘Ba1’ from ‘Ba2’ and Standard and Poor’s Ratings upgraded the Company’s long-term unsecured senior debt rating to ‘BBB’ from ‘BBB-’ and its preferred stock rating to ‘BB+’ from ‘BB’.

 

Catherine D. Rice, iStar Financial’s 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 Company’s adjusted earnings by 0.77%.

 

Earnings Guidance

 

Consistent with the Securities and Exchange Commission’s 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 Company’s asset base. The Company’s 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 Company’s 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 Company’s structured finance assets was 2.63 for risk of principal loss, compared to last quarter’s rating of 2.60, and 3.06 for performance compared to original underwriting, compared to last quarter’s 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 quarter’s 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 Company’s 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 Company’s corporate tenant lease assets at quarter end.

 

At December 31, 2005, the Company’s 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 O’Connor, iStar Financial’s 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 Financial’s 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 Financial’s website, www.istarfinancial.com, under the “Investor Relations” section. To listen to the live call, please go to the website’s “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 Company’s 8.75% Senior Notes due 2008.

(2)          Non-interest expense for the twelve months ended December 31, 2004, includes the Q1’04 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 Company’s 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 Company’s 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 Company’s performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is this measure indicative of funds available to fund the Company’s 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 Company’s 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 Q1’04 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 Q1’04.

(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
Reserves (A)/(B)

 

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 Company’s performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is this measure indicative of funds available to fund the Company’s 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 Company’s 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 Company’s performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is this measure indicative of funds available to fund the Company’s cash needs or available for distribution to shareholders. It should be noted that the Company’s 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 Company’s performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is this measure indicative of funds available to fund the Company’s 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 Company’s 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