Exhibit 99.1
iStar Financial Inc. | |
1114 Avenue of the Americas | |
New York, NY 10036 | |
News Release | (212) 930-9400 |
Catherine D. Rice |
| Andrew C. Richardson |
| Andrew G. Backman |
Chief Financial Officer |
| Executive Vice President – Capital Markets |
| Vice President – Investor Relations |
iStar Financial Announces Second Quarter 2005 Results
• Adjusted earnings per diluted common share were $0.83 for the second quarter 2005, up 12% versus prior quarter.
• New financing activity exceeded $1.0 billion for second straight quarter in a record 23 separate transactions.
• First half 2005 commitments hit record $2.4 billion, up 43% year-over-year.
• Total revenues reach record $198.7 million, up nearly 10% quarter-over-quarter.
• Total assets under management exceed $8.3 billion.
• Fitch revises ratings outlook to positive during second quarter; affirms investment grade rating.
NEW YORK – July 26, 2005 – iStar Financial Inc. (NYSE: SFI), the leading publicly traded finance company focused on the commercial real estate industry, today reported second quarter results for the quarter ended June 30, 2005.
iStar reported adjusted earnings for the second quarter 2005 of $0.83 per diluted common share, compared to $0.87 per diluted common share for the second quarter 2004. Adjusted earnings allocable to common shareholders for the second quarter 2005 were $94.5 million on a diluted basis, compared to $97.3 million for the second 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 second quarter 2005 was $66.5 million, or $0.58 per diluted common share, compared with $71.3 million, or $0.64 per diluted common share, for the second quarter of 2004. Please see the financial tables that follow the text of this press release for a detailed reconciliation of adjusted earnings to GAAP net income.
Second Quarter 2005 Results
Net investment income for the quarter was $97.4 million, compared to $98.4 million for the second 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.
iStar Financial announced that during the second quarter, it closed 23 new financing commitments for a total of $1.0 billion, of which $822.3 million was funded during the quarter. In addition, the Company funded $266.7 million under 17 pre-existing commitments and received $654.2 million in principal repayments. Of the Company’s second quarter financing commitments, 64% represented first mortgage, first mortgage participation and corporate tenant lease transactions. Cumulative repeat customer business totaled $8.1 billion at June 30, 2005.
For the quarter ended June 30, 2005, iStar Financial generated returns on average book assets and average common book equity of 5.3% and 19.1%, respectively. For the quarter, the Company’s debt to book equity plus accumulated depreciation and loan loss reserves, as determined in accordance with GAAP, was 2.0x.
As of June 30, 2005, the Company’s loan portfolio consisted of 62% floating rate and 38% fixed rate loans. The weighted average GAAP LIBOR margin of floating rate loans was 4.99%. The weighted average GAAP margin of the Company’s fixed rate loans was 5.75% on a term-adjusted basis.
Jay Sugarman, iStar Financial’s chairman and chief executive officer, stated, “Closing $1.0 billion of new financing commitments for the second straight quarter demonstrates the strength of our customer focused approach and our ability to execute in a challenging market by leveraging our proven origination and underwriting capabilities.”
Mr. Sugarman continued, “We continue to see high levels of liquidity in the commercial real estate market, as evidenced by the level of repayments we experienced during the second quarter and first half of this year. While the exact timing of repayments and the direction of interest rates are difficult to predict, our long-term business platform is designed to perform in a wide variety of market environments.”
Mr. Sugarman concluded, “We see additional growth opportunities from natural extensions of our loan and lease portfolio businesses with iStar branded capital solutions for new customers in select new markets. We look for opportunities that share the same fundamental risk dynamics as our existing commercial real estate business. For example, while clearly still in its early stage, our lending and long-term sale/leaseback platforms within our AutoStar business are performing to our expectations. Our AutoStar business currently has approximately $540 million of total assets under management. Our corporate tenant lease portfolio is 100% leased, with a weighted average remaining lease term of approximately 12.4 years and the earliest lease maturity not occurring until 2014. Approximately 75% of our tenants are publicly traded consolidators or top 100 dealers nationwide. Our loan portfolio has a weighted average loan-to-value of 66.8% and a weighted average maturity of approximately 9.5 years.”
-more-
2
Capital Markets Summary
During the second quarter iStar Financial issued $250 million of 5.375% senior unsecured notes due 2010, and $250 million of 6.05% senior unsecured notes due 2015. The net proceeds of the issuances were used to repay revolving credit facilities. In June, the Company also upsized its universal shelf registration statement to $5.0 billion.
Catherine D. Rice, iStar Financial’s chief financial officer, stated, “As a finance company we always want to maintain strong sources of liquidity and be able to efficiently access capital for our business. For 2005, we continue to expect to issue approximately $2.0-$2.5 billion of unsecured notes, inclusive of the $1.6 billion sold earlier this year. Our increased shelf capacity will enable us to efficiently access long-term debt and equity capital well into 2006.”
Ms. Rice continued, “We were pleased that during the second quarter Fitch revised our ratings outlook from stable to positive and affirmed our BBB- investment grade rating on our senior unsecured debt, noting the progress the Company has made in unencumbering assets and maintaining our conservative approach to growing our asset base.”
At June 30, 2005, the Company had $571.3 million outstanding under its four credit facilities, which total $2.8 billion in committed capacity. 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 June 30, 2005, a 100 basis point increase in rates would have decreased the Company’s earnings by 0.06%.
Ms. Rice said, “We also continue to increase our unsecured funding on the right side of the balance sheet and decrease secured debt. During the third quarter, two secured credit facilities totaling $850 million will reach their initial maturity dates, at which time we do not currently plan on renewing with these lenders. We have been funding new originations with our $1.25 billion unsecured credit facility, and believe we have adequate sources of short-term capital for our business.”
Ms. Rice continued, “We are currently evaluating repayment of our iStar Asset Receivables (“STARs”) series 2002-1 and 2003-1 asset backed notes. In addition to being able to issue unsecured debt at more attractive terms given our investment grade ratings, the $716 million repayment of these notes would unencumber approximately $1.3 billion of assets and reduce secured debt to just 12.2% of our total debt, based upon June 30, 2005 balances. Should we repay these notes in 2005, we would incur one-time cash costs, including prepayment and other fees of approximately $8 million and a non-cash charge of approximately $38 million to write off deferred financing fees and expenses. Based upon today’s U.S. Treasury rates, these one-time costs would reduce our full year 2005 diluted adjusted earnings per share by approximately $0.07 and our diluted earnings per share by approximately $0.40.”
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 currently expects diluted adjusted earnings per share for the second half and full year 2005 of $1.73-$1.83 and $3.30-$3.40, respectively, and diluted earnings per share for the second half and full year 2005 of $1.15-$1.35 and $2.25-$2.45, respectively, excluding any effect of a possible prepayment of the Company’s STARs discussed above.
Including the effect of the possible prepayment of these notes, the Company’s diluted adjusted earnings per share and diluted earnings per share would be reduced by approximately $0.07and $0.40, respectively, based upon today’s U.S. Treasury rates.
3
Ms. Rice concluded, “As we enter the second half of 2005, we have narrowed our earnings expectations for the full year. Our expectations, however, remain within the range we communicated in the past two quarters. The commercial real estate finance markets continue to experience high levels of liquidity. In our loan portfolio, our borrowers are selling or refinancing their assets at very aggressive levels. In our sale/leaseback portfolio, we are selectively selling assets where we believe we can redeploy the capital at more attractive rates. In fact, since 2004, we have sold $383 million in assets. As a result, we have received and expect to receive large prepayment penalties associated with loan payoffs as well as gains associated with our own asset sales. The timing of all of these factors is difficult to estimate. For this reason, we are providing guidance for the remainder of 2005 rather than separately breaking it out on a quarterly basis. Despite the competitive environment, we continue to find compelling opportunities to invest our capital, committing approximately $2.4 billion for the first half of 2005. We expect to originate approximately $4.0 billion of investment volume and expect between $2.0-$2.5 billion of principal repayments, for the full year 2005.”
Risk Management
At June 30, 2005, first mortgages, participations in first mortgages, corporate tenant leases and corporate financing transactions collectively comprised 92.2% of the Company’s asset base. The weighted average first and last dollar loan-to-value ratio for all structured finance assets was 18.1% and 65.4%, respectively. As of June 30, 2005 the weighted average debt service coverage for all structured finance assets, based on either actual cash flow or trailing 12-month cash flow through March 31, 2005, was 2.24x.
At quarter end, the Company’s corporate tenant lease assets were 95.1% leased with a weighted average remaining lease term of 11.5 years. At quarter end, 79.1% of the Company’s corporate lease customers were public companies (or subsidiaries of public companies).
At June 30, 2005, the weighted average risk ratings of the Company’s structured finance assets was 2.52 for risk of principal loss, compared to last quarter’s rating of 2.71, and 3.10 for performance compared to original underwriting, compared to last quarter’s rating of 3.16. The weighted average risk rating for corporate tenant lease assets was 2.36 at the end of the second quarter, the same as 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 5.8% 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 10.8% of the gross book value of the Company’s corporate tenant lease assets at quarter end.
For the first half of 2005, the company recorded no credit losses. At June 30, 2005, the Company’s non-performing loan assets (NPLs) represented 1.2% of total assets. NPLs represent loans on non-accrual status and repossessed real estate collateral. At June 30, 2005, the Company had two loans on non-accrual and no repossessed assets. In addition, watch list assets represented 0.1% of total assets at June 30, 2005.
Tim O’Connor, iStar Financial’s chief operating officer, stated, “The second quarter was characterized by improving credit trends in our overall loan portfolio and no changes to the credit statistics in our corporate tenant lease assets. There were no additional assets added to our NPL
4
list this quarter and we continue to believe that the large first mortgage that was added in the first quarter is well covered by the underlying collateral. We do not expect a loss of principal or interest on this loan and we are working with the borrower to resolve the current status of the loan. With continued liquidity in the commercial real estate markets, we continue to evaluate the sale of certain non-core sale/leaseback assets where we believe we can redeploy the capital at more attractive returns.”
Mr. O’Connor continued, “We target loan loss reserves equal to 1.50% of the outstanding book balance of our loans. Our target incorporates loan-specific cash reserves that we frequently require our borrowers to fund at closing, excluding reserves for taxes and insurance, that would be available to us in the event there is a problem with the asset. The Company increases its on-balance sheet loan loss reserve to make up the difference between the 1.50% target and the cash credit protection of each loan. This quarter the Company’s asset-specific and general loan loss reserves totaled 1.55% of our book balance; therefore no increase to the general reserve was needed.”
Dividend and Other Developments
On July 1, 2005 iStar Financial declared a regular quarterly dividend of $0.7325. The second quarter dividend is payable on July 29, 2005 to holders of record on July 15, 2005.
[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. ET today, July 26, 2005. 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.)
5
Selected Income Statement Data
(In thousands)
(unaudited)
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| June 30, |
| June 30, |
| ||||||||
|
| 2005 |
| 2004 |
| 2005 |
| 2004 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net investment income (1) |
| $ | 97,436 |
| $ | 98,430 |
| $ | 191,579 |
| $ | 184,064 |
|
Other income |
| 13,847 |
| 9,993 |
| 26,072 |
| 22,107 |
| ||||
Non-interest expense (2) |
| (32,987 | ) | (31,007 | ) | (69,081 | ) | (169,736 | ) | ||||
Minority interest in consolidated entities |
| (74 | ) | (128 | ) | (280 | ) | (261 | ) | ||||
Income from continuing operations |
| $ | 78,222 |
| $ | 77,288 |
| $ | 148,290 |
| $ | 36,174 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income from discontinued operations |
| 110 |
| 5,731 |
| 361 |
| 11,593 |
| ||||
Gain from discontinued operations |
| 407 |
| — |
| 407 |
| 136 |
| ||||
Preferred dividend requirements (3) |
| (10,580 | ) | (10,580 | ) | (21,160 | ) | (30,180 | ) | ||||
Net income allocable to common shareholders and HPU holders (4) |
| $ | 68,159 |
| $ | 72,439 |
| $ | 127,898 |
| $ | 17,723 |
|
(1) Net investment income for the six months ended June 30, 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 six months ended June 30, 2004, includes the Q1’04 CEO, CFO and ACRE Partners compensation charges of $106.9 million.
(3) Preferred dividend requirements for the six months ended June 30, 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 |
| ||
|
| June 30, 2005 |
| December 31, 2004 |
| ||
|
| (unaudited) |
|
|
| ||
|
|
|
|
|
| ||
Loans and other lending investments, net |
| $ | 4,509,309 |
| $ | 3,946,189 |
|
Corporate tenant lease assets, net |
| 2,997,395 |
| 2,877,042 |
| ||
Other investments |
| 292,715 |
| 75,092 |
| ||
Total assets |
| 8,360,009 |
| 7,220,237 |
| ||
Debt obligations |
| 5,637,584 |
| 4,605,674 |
| ||
Total liabilities |
| 5,791,973 |
| 4,745,749 |
| ||
Total shareholders’ equity |
| 2,540,185 |
| 2,455,242 |
| ||
6
iStar Financial Inc.
Consolidated Statements of Operations
(In thousands, except per share amounts)
(unaudited)
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| 2005 |
| 2004 |
| 2005 |
| 2004 |
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
Interest income |
| $ | 106,287 |
| $ | 92,112 |
| $ | 198,285 |
| $ | 174,996 |
|
Operating lease income |
| 78,523 |
| 71,493 |
| 155,534 |
| 137,367 |
| ||||
Other income |
| 13,847 |
| 9,993 |
| 26,072 |
| 22,107 |
| ||||
Total revenue |
| 198,657 |
| 173,598 |
| 379,891 |
| 334,470 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Interest expense |
| 81,654 |
| 59,043 |
| 150,605 |
| 111,529 |
| ||||
Operating costs - corporate tenant lease assets |
| 5,715 |
| 4,271 |
| 11,470 |
| 8,985 |
| ||||
Depreciation and amortization |
| 18,180 |
| 15,928 |
| 36,021 |
| 30,757 |
| ||||
General and administrative |
| 14,166 |
| 12,511 |
| 29,527 |
| 25,870 |
| ||||
General and administrative - stock-based compensation expense |
| 641 |
| 568 |
| 1,283 |
| 108,109 |
| ||||
Provision for loan losses |
| — |
| 2,000 |
| 2,250 |
| 5,000 |
| ||||
Loss on early extinguishment of debt |
| — |
| 1,006 |
| — |
| 13,178 |
| ||||
Total costs and expenses |
| 120,356 |
| 95,327 |
| 231,156 |
| 303,428 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations before other items |
| 78,301 |
| 78,271 |
| 148,735 |
| 31,042 |
| ||||
Equity in earnings from joint ventures |
| (5 | ) | (855 | ) | (165 | ) | 5,393 |
| ||||
Minority interest in consolidated entities |
| (74 | ) | (128 | ) | (280 | ) | (261 | ) | ||||
Income from continuing operations |
| 78,222 |
| 77,288 |
| 148,290 |
| 36,174 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from discontinued operations |
| 110 |
| 5,731 |
| 361 |
| 11,593 |
| ||||
Gain from discontinued operations |
| 407 |
| — |
| 407 |
| 136 |
| ||||
Net income |
| 78,739 |
| 83,019 |
| 149,058 |
| 47,903 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Preferred dividends |
| (10,580 | ) | (10,580 | ) | (21,160 | ) | (30,180 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income allocable to common shareholders and HPU holders |
| $ | 68,159 |
| $ | 72,439 |
| $ | 127,898 |
| $ | 17,723 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income per common share: |
|
|
|
|
|
|
|
|
| ||||
Basic (1) |
| $ | 0.59 |
| $ | 0.64 |
| $ | 1.11 |
| $ | 0.16 |
|
Diluted (2) (3) |
| $ | 0.58 |
| $ | 0.64 |
| $ | 1.10 |
| $ | 0.16 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 112,624 |
| 110,695 |
| 112,050 |
| 109,081 |
| ||||
Diluted |
| 113,801 |
| 112,246 |
| 113,241 |
| 112,324 |
| ||||
(1) For the three months ended June 30, 2005 and 2004, excludes $1,675 and $1,163 of net income allocable to HPU holders, respectively. For the six months ended June 30, 2005 and 2004, excludes $3,159 and $259 of net income allocable to HPU holders, respectively.
(2) For the three months ended June 30, 2005 and 2004, excludes $1,659 and $1,148 of net income allocable to HPU holders, respectively. For the six months ended June 30, 2005 and 2004, excludes $3,126 and $243 of net income allocable to HPU holders, respectively.
(3) For the three and six months ended June 30, 2004, includes $41 and $3 of joint venture income, respectively.
7
iStar Financial Inc.
Reconciliation of Adjusted Earnings to GAAP Net Income
(In thousands, except per share amounts)
(unaudited)
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| 2005 |
| 2004 |
| 2005 |
| 2004 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
ADJUSTED EARNINGS: (1) |
|
|
|
|
|
|
|
|
| ||||
Net income (2) |
| $ | 78,739 |
| $ | 83,019 |
| $ | 149,058 |
| $ | 47,903 |
|
Add: Depreciation, depletion and amortization |
| 18,381 |
| 17,081 |
| 36,531 |
| 33,019 |
| ||||
Add: Joint venture income |
| 33 |
| 41 |
| 75 |
| 5 |
| ||||
Add: Joint venture depreciation and amortization |
| 2,707 |
| 490 |
| 2,842 |
| 2,022 |
| ||||
Add: Amortization |
| 7,975 |
| 8,859 |
| 15,501 |
| 19,171 |
| ||||
Less: Preferred dividends (3) |
| (10,580 | ) | (10,580 | ) | (21,160 | ) | (30,180 | ) | ||||
Less: Gain from discontinued operations |
| (407 | ) | — |
| (407 | ) | (136 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjusted earnings allocable to common shareholders and HPU holders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 96,815 |
| $ | 98,869 |
| $ | 182,365 |
| $ | 71,799 |
|
Diluted |
| $ | 96,848 |
| $ | 98,910 |
| $ | 182,440 |
| $ | 71,804 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted earnings per common share: |
|
|
|
|
|
|
|
|
| ||||
Basic: (4) |
| $ | 0.84 |
| $ | 0.88 |
| $ | 1.59 |
| $ | 0.65 |
|
Diluted: (5) |
| $ | 0.83 |
| $ | 0.87 |
| $ | 1.57 |
| $ | 0.63 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 112,624 |
| 110,695 |
| 112,050 |
| 109,081 |
| ||||
Diluted |
| 113,853 |
| 112,246 |
| 113,292 |
| 112,324 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Common shares outstanding at end of period: |
|
|
|
|
|
|
|
|
| ||||
Basic |
| 112,704 |
| 111,167 |
| 112,704 |
| 111,167 |
| ||||
Diluted |
| 113,926 |
| 113,019 |
| 113,926 |
| 113,019 |
| ||||
(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 six months ended June 30, 2004, 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 six months ended June 30, 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.
(4) For the three months ended June 30, 2005 and 2004, excludes $2,380 and $1,588 of net income allocable to HPU holders, respectively. For the six months ended June 30, 2005 and 2004, excludes $4,504 and $1,140 of net income allocable to HPU holders, respectively.
(5) For the three months ended June 30, 2005 and 2004, excludes $2,356 and $1,567 of net income allocable to HPU holders, respectively. For the six months ended June 30, 2005 and 2004, excludes $4,457 and $1,119 of net income allocable to HPU holders, respectively.
8
iStar Financial Inc.
Consolidated Balance Sheets
(In thousands)
|
| As of |
| As of |
| ||
|
| June 30, 2005 |
| December 31, 2004 |
| ||
|
| (unaudited) |
|
|
| ||
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Loans and other lending investments, net |
| $ | 4,509,309 |
| $ | 3,946,189 |
|
Corporate tenant lease assets, net |
| 2,997,395 |
| 2,877,042 |
| ||
Other investments |
| 292,715 |
| 75,092 |
| ||
Investments in joint ventures |
| 205,301 |
| 5,663 |
| ||
Cash and cash equivalents |
| 116,372 |
| 88,422 |
| ||
Restricted cash |
| 38,202 |
| 39,568 |
| ||
Accrued interest and operating lease income receivable |
| 30,357 |
| 25,633 |
| ||
Deferred operating lease income receivable |
| 70,095 |
| 62,092 |
| ||
Deferred expenses and other assets |
| 92,517 |
| 100,536 |
| ||
Goodwill |
| 7,746 |
| — |
| ||
Total assets |
| $ | 8,360,009 |
| $ | 7,220,237 |
|
|
|
|
|
|
| ||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Accounts payable, accrued expenses and other liabilities |
| $ | 154,389 |
| $ | 140,075 |
|
|
|
|
|
|
| ||
Debt obligations: |
|
|
|
|
| ||
Unsecured senior notes |
| 3,660,533 |
| 2,064,435 |
| ||
Unsecured revolving credit facilities |
| 558,000 |
| 840,000 |
| ||
Secured revolving credit facilities |
| 13,325 |
| 78,587 |
| ||
Secured term loans |
| 693,517 |
| 693,472 |
| ||
iStar Asset Receivables secured notes |
| 712,209 |
| 929,180 |
| ||
Total liabilities |
| 5,791,973 |
| 4,745,749 |
| ||
Minority interest in consolidated entities |
| 27,851 |
| 19,246 |
| ||
Shareholders’ equity |
| 2,540,185 |
| 2,455,242 |
| ||
Total liabilities and shareholders’ equity |
| $ | 8,360,009 |
| $ | 7,220,237 |
|
9
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
PERFORMANCE STATISTICS
|
| Three Months Ended |
| |
Return on Average Book Assets |
|
|
| |
|
|
|
| |
Adjusted basic earnings allocable to common shareholders and HPU holders (1) |
| $ | 96,815 |
|
Plus: Preferred dividends |
| 10,580 |
| |
Adjusted basic earnings before preferred dividends |
| $ | 107,395 |
|
|
|
|
| |
Adjusted basic earnings before preferred dividends - Annualized (A) |
| $ | 429,581 |
|
Average total book assets (B) |
| $ | 8,178,798 |
|
|
|
|
| |
Return on average book assets (A) / (B) |
| 5.3 | % | |
|
|
|
| |
Return on Average Common Book Equity |
|
|
| |
|
|
|
| |
Adjusted basic earnings allocable to common shareholders and HPU holders (1) |
| $ | 96,815 |
|
Adjusted basic earnings allocable to common shareholders and HPU holders - Annualized (C) |
| $ | 387,261 |
|
|
|
|
| |
Average total book equity |
| $ | 2,528,450 |
|
Less: Average book value of preferred equity |
| (506,176 | ) | |
Average common book equity (D) |
| $ | 2,022,274 |
|
|
|
|
|
|
Return on average common book equity (C) / (D) |
| 19.1 | % | |
|
|
|
| |
Efficiency Ratio |
|
|
| |
|
|
|
| |
General & administrative expenses |
| $ | 14,166 |
|
Plus: General and administrative - stock-based compensation |
| 641 |
| |
Total corporate overhead (E) |
| $ | 14,807 |
|
|
|
|
| |
Total revenue (F) |
| $ | 198,657 |
|
|
|
|
| |
Efficiency ratio (E) / (F) |
| 7.5 | % | |
|
|
|
| |
CREDIT STATISTICS |
|
|
| |
|
|
|
| |
Book Debt (A) |
| $ | 5,637,584 |
|
|
|
|
| |
Book Equity |
| $ | 2,540,185 |
|
Plus: Accumulated Depreciation and Loan Loss Reserves |
| 310,581 |
| |
Sum of Book Equity, Accumulated Depreciation and Loan Loss Reserves (B) |
| $ | 2,850,766 |
|
|
|
|
| |
Book Debt / Sum of Book Equity, Accumulated Depreciation and Loan Loss Reserves (A)/(B) |
| 2.0 | x | |
|
|
|
| |
Ratio of earnings to fixed charges |
| 2.0 | 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.
10
|
| Three Months Ended |
| |
Interest Coverage |
|
|
| |
EBITDA (1) (C) |
| $ | 178,919 |
|
GAAP interest expense (D) |
| $ | 81,654 |
|
|
|
|
| |
EBITDA / GAAP interest expense (C) / (D) |
| 2.2 | x | |
|
|
|
| |
Fixed Charge Coverage |
|
|
| |
EBITDA (1) (C) |
| $ | 178,919 |
|
|
|
|
| |
GAAP interest expense |
| $ | 81,654 |
|
Plus: Preferred dividends |
| 10,580 |
| |
Total GAAP interest expense and preferred dividends (E) |
| $ | 92,234 |
|
|
|
|
| |
EBITDA / GAAP interest expense and preferred dividends (C) / (E) |
| 1.9 | x | |
|
|
|
| |
Unencumbered assets |
| $ | 6,120,951 |
|
|
|
|
| |
RECONCILIATION OF NET INCOME TO EBITDA |
|
|
| |
|
|
|
| |
Net Income |
| $ | 78,739 |
|
Add: GAAP interest expense |
| 81,654 |
| |
Add: Depreciation, depletion and amortization |
| 18,526 |
| |
|
|
|
| |
EBITDA (1) |
| $ | 178,919 |
|
(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.
11
FINANCING VOLUME SUMMARY STATISTICS
|
| LOAN ORIGINATIONS |
|
|
| ||||||||
Three Months Ended June 30, 2005 |
| Fixed Rate |
| Floating |
| Total/ |
| CORPORATE |
| ||||
Amount funded |
| $ | 384,224 |
| $ | 400,930 |
| $ | 785,154 |
| $ | 37,122 |
|
Weighted average GAAP yield |
| 7.23 | % | 8.26 | % | 7.76 | % | 9.80 | % | ||||
Weighted average all-in spread/margin |
| +352 |
| +516 |
| — |
| +552 |
| ||||
Weighted average first $ loan-to-value ratio |
| 27.5 | % | 12.0 | % | 19.6 | % | N/A |
| ||||
Weighted average last $ loan-to-value ratio |
| 61.5 | % | 66.4 | % | 64.0 | % | N/A |
| ||||
UNFUNDED COMMITMENTS
Number of assets with unfunded commitments |
| 33 |
| |
|
|
|
| |
Discretionary commitments |
| $ | 34,444 |
|
Non-discretionary commitments |
| 684,915 |
| |
Total unfunded commitments |
| $ | 719,359 |
|
|
|
|
| |
Estimated weighted average funding period |
| Approximately 2.5 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.
12
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS
|
| As of |
| As of |
| ||||||
|
| June 30, 2005 |
| December 31, 2004 |
| ||||||
|
| $ |
| % |
| $ |
| % |
| ||
Carrying value of non-performing loans / |
|
|
|
|
|
|
|
|
| ||
As a percentage of total assets |
| $ | 99,672 |
| 1.19 | % | $ | 27,526 |
| 0.38 | % |
|
|
|
|
|
|
|
|
|
| ||
Provision for loan losses / |
|
|
|
|
|
|
|
|
| ||
As a percentage of total assets |
| $ | 46,876 |
| 0.56 | % | $ | 42,436 |
| 0.59 | % |
As a percentage of non-performing loans |
|
|
| 47 | % |
|
| 154 | % | ||
|
|
|
|
|
|
|
|
|
| ||
|
| Six Months Ended |
| Year Ended |
| ||||||
|
| June 30, 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 GAAP DILUTED EPS GUIDANCE (1)
|
| Six Months Ending |
| Year Ending |
|
|
|
|
|
|
|
Earnings per diluted common share guidance |
| $1.15 - $1.35 |
| $2.25 - $2.45 |
|
Add: Depreciation and amortization per diluted common share |
| $0.38 - $0.68 |
| $0.85 - $1.15 |
|
Adjusted earnings per diluted common share guidance |
| $1.73 - $1.83 |
| $3.30 - $3.40 |
|
(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.
13
iStar Financial Inc.
Supplemental Information
(In millions)
(unaudited)
PORTFOLIO STATISTICS AS OF JUNE 30, 2005 (1)
|
| $ |
| % |
| |
Security Type |
|
|
|
|
| |
Corporate Tenant Leases |
| $ | 3,309 |
| 41.3 | % |
First Mortgages (2) |
| 3,326 |
| 41.6 |
| |
Corporate / Partnership Loans |
| 1,230 |
| 15.4 |
| |
Other Investments |
| 140 |
| 1.7 |
| |
Total |
| $ | 8,005 |
| 100.0 | % |
|
|
|
|
|
| |
Collateral Type |
|
|
|
|
| |
Office (CTL) |
| $ | 1,650 |
| 20.6 | % |
Industrial/R&D |
| 1,256 |
| 15.7 |
| |
Office (Lending) |
| 977 |
| 12.2 |
| |
Entertainment / Leisure |
| 754 |
| 9.4 |
| |
Other |
| 738 |
| 9.2 |
| |
Retail |
| 711 |
| 8.9 |
| |
Hotel (Lending) |
| 633 |
| 7.9 |
| |
Mixed Use / Mixed Collateral |
| 518 |
| 6.5 |
| |
Apartment / Residential |
| 499 |
| 6.2 |
| |
Hotel (Investment Grade CTL) |
| 269 |
| 3.4 |
| |
Total |
| $ | 8,005 |
| 100.0 | % |
|
|
|
|
|
| |
Collateral Location |
|
|
|
|
| |
West |
| $ | 1,991 |
| 24.9 | % |
Northeast |
| 1,619 |
| 20.2 |
| |
Southeast |
| 1,207 |
| 15.1 |
| |
Central |
| 696 |
| 8.7 |
| |
Mid-Atlantic |
| 657 |
| 8.2 |
| |
Various / Corporate |
| 630 |
| 7.9 |
| |
South |
| 529 |
| 6.6 |
| |
North Central |
| 279 |
| 3.5 |
| |
Northwest |
| 203 |
| 2.5 |
| |
Southwest |
| 194 |
| 2.4 |
| |
Total |
| $ | 8,005 |
| 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 $377.0 million of junior participation interests in first mortgages.
14