News Release

image View printer-friendly version
<< Back
REG-Eurocastle Inv. Ltd 1st Quarter Results - Part 1
RNS Number:8714L 
Eurocastle Investment Limited 
04 May 2005 
 
 
Contact: 
Lilly H. Donohue 
Director of Investor Relations 
Tel: 001-212-798-6118 
 
                         EUROCASTLE INVESTMENT LIMITED 
 
           FINANCIAL REPORT FOR THE THREE MONTHS ENDED 31 MARCH 2005 
 
                         First Quarter 2005 Highlights 
 
   - Total assets amounted to e1,624.3 million at the quarter end. 
   - Equity book value total of e209.7 million, or e11.36 per share. 
   - Net earnings of e6.5 million for the quarter, or e0.34 per diluted 
    share. 
   - First quarter dividend of e0.33 per share, payable on 6 May 2005. 
   - Return on average invested capital during the quarter was 12.96%. 
 
 
--------------------------------------------------------------------------------   
Selected Financial Data                            Three Months    Three Months 
                                                          Ended           Ended 
(amounts in e'000, except share data and          31 March 2005   31 March 2004 
supplemental data) 
Operating Data 
--------------------------------                     -----------    ------------ 
Net profit                                                6,455           2,229 
Earnings per diluted share                                 0.34            0.19 
Weighted average number of shares 
outstanding, diluted                                 19,174,094      11,868,150 
 
Balance Sheet Data                                      As of 31        As of 31 
                                                      March 2005   December 2004 
--------------------------------                     -----------    ------------ 
Asset backed securities (includes 
cash to be invested and securities 
pledged under repurchase agreements)                  1,236,615       1,264,484 
Real estate loans (includes loans 
pledged under repurchase 
agreements)                                              46,356          21,938 
Investment properties                                   318,523         318,514 
Cash and cash equivalents                                11,484          10,293 
Total assets                                          1,624,329       1,627,619 
Debt obligations                                      1,393,919       1,154,310 
Shareholders' equity                                    209,720         206,420 
 
Supplemental Total Real Estate and Other ABS Securities and Real Estate Loans 
Data as of 31 March 2005* 
 
Weighted average asset yield                               4.25% 
Weighted average liability cost                            2.71% 
Weighted average net spread                                1.54% 
Weighted average credit rating                             BBB+ 
Weighted average asset credit spread (above                1.99% 
Euribor) 
Percentage investment grade                                  90% 
Number of securities                                         87 
 
* excludes short term investments with a maturity of less than 3 months and 
rated A-1+ by Standard & Poor's and P-1 by Moody's 
 
EUROCASTLE INVESTMENT LIMITED 
 
CHAIRMAN'S STATEMENT 
 
First Quarter Review 
 
Eurocastle Investment Limited (LSE: ECT) reported net earnings for the quarter 
ended 31 March 2005 of e6.5 million or e0.34 per diluted share. As of 31 March 
2005, the Company's shareholders' equity was e209.7 million or e11.36 per 
outstanding share. 
 
Eurocastle's core business strategy is to invest in a diverse portfolio 
consisting primarily of European real estate related assets, including mortgage 
backed securities, real estate loans, B-Notes, direct credit leased real estate 
as well as other asset backed securities which we finance in a manner designed 
to match the terms of our assets and liabilities. In the quarter ended 31 March 
2005, Eurocastle purchased approximately e45.8 million of asset backed 
securities and e24.4 million of real estate related loans. 
 
The real estate related securities markets are robust. In the first quarter, new 
issuance for commercial and residential mortgage backed securities totaled e38 
billion. We believe the supply of European commercial mortgage backed securities 
will continue to grow as this market has been consistently setting record 
issuance year over year, resembling the scale and growth rate of the U.S. 
markets a decade ago. Overall credit spreads remain at historically tight levels 
due to the low rate environment and improvement in credit quality, but so long 
as the new issuance markets stay active, we expect to see a continued supply of 
new investment opportunities. In particular, we have seen significant 
opportunities to invest in the B-Note and mezzanine loan markets as the 
ownership of real estate continues to migrate from the public sector to the 
private sector. In addition, the investment pipeline for direct real estate is 
also strong and we are optimistic that we can build on our success in December 
with additional investments in credit leased real estate. 
 
First Quarter 2005 Dividend 
 
The Board of Directors of Eurocastle declared a dividend of e0.33 per share for 
the quarter ended 31 March 2005 on 19 April 2005. The record date for this 
dividend is 29 April 2005 and the payment date is 6 May 2005. 
 
Our aim is to pay out all or substantially all of Eurocastle's earnings in the 
form of dividends to shareholders. Eurocastle intends to pay quarterly dividends 
to shareholders. 
 
First Quarter Investment Activity 
 
Total purchases in the quarter were e70.2 million in face amount of real estate 
securities, other asset backed securities and real estate loans, excluding short 
term investments (asset backed commercial paper). The securities purchased had 
an average credit rating of BBB- and an average credit spread above Euribor of 
2.21%. Purchases of CMBS amounted to e10.7 million with an average spread of 
0.97% and average rating of BBB. RMBS purchases amounted to e25.3 million with 
an average spread of 1.82% and average rating of BBB-. Other ABS purchases 
amounted to e9.8 million with an average spread of 1.82% and average rating of 
BBB. Real estate related loans amounted to e24.4 million with an average spread 
of 3.31% and average rating of BB. After allowing for sales of securities and 
principal redemptions, the net increase in face amount of real estate and other 
asset backed securities during the quarter was approximately e32.1 million. 
 
Capital Markets 
 
Subsequent to quarter end, Eurocastle successfully priced two secured debt 
offerings to match-fund credit sensitive real estate securities and other asset 
backed securities. CDO II is a £200 million collateralized debt obligation which 
is expected to be issued by Eurocastle CDO II PLC on 5 May 2005 to purchase 
sterling investments. CDO III is a e400 million financing which was issued by 
Eurocastle CDO III PLC on 28 April 2005 to purchase euro investments. 
 
Eurocastle CDO II 
 
£158 million, or approximately 79%, of the issue is expected to be rated AAA/AAA 
by S&P and Fitch respectively. The CDO has an expected weighted average life of 
7.22 years. 
 
The total collateral value of the portfolio after the end of the investment 
period is expected to be approximately £200 million and consist of approximately 
40% commercial mortgage backed securities. Once fully invested, the portfolio is 
expected to have a weighted average credit rating of BBB-. To date, the CDO has 
acquired approximately 72% of the assets that will comprise the completed 
portfolio. 
 
Eurocastle has an approximately £17.5 million equity interest in the CDO II 
portfolio. 
 
Eurocastle CDO III 
 
e324 million, or approximately 81%, of the e400 million issue is expected to be 
rated AAA/AAA by S&P and Fitch respectively. The CDO has an expected weighted 
average life of 7.29 years. 
 
The total collateral value of the portfolio after the end of the investment 
period is expected to be approximately e400 million and consist of approximately 
50% commercial mortgage backed securities. Once fully invested, the portfolio is 
expected to have a weighted average credit rating of BBB-. To date, the CDO has 
acquired approximately 60% of the assets that will comprise the completed 
portfolio. 
 
Eurocastle has an approximately e30 million equity interest in the CDO III 
portfolio. 
 
Investment Portfolio 
 
As of 31 March 2005, Eurocastle's total securities portfolio of e1,283 million, 
which represents 79% of the Company's total assets, included e526 million of 
commercial mortgage backed securities, e199 million of asset backed commercial 
paper, e489 million of other asset backed securities, e46 million of loans, and 
e23 million of cash held within Eurocastle CDO I pending re-investment in 
additional real estate securities and other asset backed securities. The 
securities and loans portfolio is well diversified with 87 issues and an average 
life of 3.9 years; 96% of the portfolio comprises floating-rate securities. The 
portfolio is geographically diversified with direct exposures of 41.0% in the 
UK, 24.8% in Italy, 13.6% Pan European, 10.4% in Germany, and 4.5% in France. 
The average credit quality of the securities portfolio is BBB+ and 90% of the 
securities are rated investment grade. The weighted average credit spread was 
1.99% as of 31 March 2005. The weighted average credit spread represents the 
yield premium on our securities over Euribor. 
 
Eurocastle also owns a e318 million portfolio of credit leased real estate. The 
portfolio consists of 96 German properties, or 300,000 square meters of office 
space, which are leased primarily to Deutsche Bank AG. Deutsche Bank continues 
to occupy most of the current space on a medium to long-term basis. Since we 
acquired the portfolio in December, we have added six new leases. We continue to 
work on adding new tenants to our properties as well as managing leases that are 
expiring or will expire soon. 
 
Credit 
 
Our real estate securities portfolio continues to perform. As of 31 March 2005, 
none of our securities or loans defaulted, and there have been no principal 
losses to date. We continue to seek investments that will generate superior risk 
adjusted returns with a long-term objective of capital preservation and earnings 
stability in varying interest rate and credit cycles. 
 
 
 
About Eurocastle 
 
Eurocastle Investment Limited is an investment company that invests in and 
manages a diverse portfolio consisting primarily of European real estate 
securities, other European asset-backed securities and other European real 
estate related assets. Eurocastle is managed by Fortress Investment Group LLC, a 
global alternative investment and asset management firm with approximately US$15 
billion of equity capital currently under management. 
 
Conference Call 
 
Management will conduct a conference call on Thursday 5 May 2005 to review the 
Company's financial results for the quarter ended 31 March 2005.  The conference 
call is scheduled for 3 P.M. London time (10 A.M. New York time).  All 
interested parties are welcome to participate on the live call.  You can access 
the conference call by dialing US +1-800-762-6067 or International 
+1-480-629-9566 ten minutes prior to the scheduled start of the call; please 
reference "Eurocastle First Quarter Earnings Call." 
 
For those who are not available to listen to the live call, a replay will be 
available until 11:59 P.M. New York time on 11 May 2005 by dialing US 
+1-800-475-6701 or International +1-320-365-3844; please reference access code 
"780616." 
 
INDEPENDENT REVIEW REPORT TO EUROCASTLE INVESTMENT LIMITED 
 
Introduction 
 
We have been instructed by the Company to review the financial information for 
the three months ended 31 March 2005 which comprises Consolidated Income 
Statements, Consolidated Balance Sheets, Consolidated Statements of Cash Flows, 
Consolidated Statements of Changes in Equity and the related notes 1 to 17. We 
have read the other information contained in the interim report and considered 
whether it contains any apparent misstatements or material inconsistencies with 
the financial information. 
 
This report is made solely to the Company in accordance with guidance contained 
in Bulletin 1999/4 'Review of interim financial information' issued by the 
Auditing Practices Board. To the fullest extent permitted by law, we do not 
accept or assume responsibility to anyone other than the Company, for our work, 
for this report, or for the conclusions we have formed. 
 
Directors' responsibilities 
 
The interim report, including the financial information contained therein, is 
the responsibility of, and has been approved by the directors. The directors are 
responsible for preparing the interim report in accordance with the Listing 
Rules of the Financial Services Authority which require that the accounting 
policies and presentation applied to interim figures should be consistent with 
those applied in preparing the preceding annual accounts except where any 
changes, and the reasons for them, are disclosed. 
 
Review work performed 
 
We conducted our review in accordance with guidance contained in Bulletin 1994/4 
'Review of interim financial information' issued by the Auditing Practices Board 
for use in the United Kingdom. A review consists principally of making enquiries 
of group management and applying analytical procedures to the financial 
information and underlying financial data, and based thereon, assessing whether 
the accounting policies and presentation have been consistently applied, unless 
otherwise disclosed. A review excludes audit procedures such as tests of 
controls and verification of assets, liabilities and transactions. It is 
substantially less in scope than an audit performed in accordance with United 
Kingdom Auditing Standards and therefore provides a lower level of assurance 
than an audit. Accordingly we do not express an audit opinion on the financial 
information. 
 
Review conclusion 
 
On the basis of our review we are not aware of any material modifications that 
should be made to the financial information as presented for the three months 
ended 31 March 2005. 
 
Ernst & Young LLP 
London 
 
3 May 2005 
 
 
 
EUROCASTLE INVESTMENT LIMITED AND SUBSIDIARIES 
CONSOLIDATED INCOME STATEMENT 
 
                                   Notes         Unaudited     
                                              Three Months       Three Months 
                                                     Ended              Ended 
                                             31 March 2005      31 March 2004 
                                                     e'000              e'000 
--------------------------------  ------     -------------     ------------- 
Operating income 
 
Interest income                                     14,709               394 
Rental income                                        6,349                 - 
Unrealised gain on securities 
portfolio contract                                       -             2,562 
Realised gain on disposal of 
available-for-sale securities                          921                 - 
--------------------------------  ------     -------------     ------------- 
Total operating income                              21,979             2,956 
--------------------------------  ------     -------------     ------------- 
Operating expenses 
 
Interest expense                                    12,392               279 
Loss on foreign currency                               166                10 
translation 
Property operating expense                             106                 - 
Other operating expenses               3             2,717               438 
--------------------------------  ------     -------------     ------------- 
Total operating expenses                            15,381               727 
--------------------------------  ------     -------------     ------------- 
 
Profit on ordinary activities 
before taxation                                      6,598             2,229 
 
Taxation expense                                       143                 - 
================================  ======     =============     ============= 
Net profit after taxation                            6,455             2,229 
================================  ======     =============     ============= 
 
Earnings per ordinary share 
(adjusted for share consolidation) 
 
Basic                                 12              0.35              0.19 
Diluted                               12              0.34              0.19 
 
Weighted average ordinary shares 
outstanding 
(adjusted for share consolidation) 
 
Basic                                 12        18,463,670        11,857,670 
Diluted                               12        19,174,094        11,868,150 
================================  ======     =============     ============= 
 
 
See notes to the consolidated interim financial statements 
 
 
 
EUROCASTLE INVESTMENT LIMITED AND SUBSIDIARIES 
CONSOLIDATED BALANCE SHEET 
 
                                  Notes          Unaudited         31 December 
                                             31 March 2005                2004 
                                                     e'000               e'000 
--------------------------------  ------     -------------     --------------- 
Assets 
 
Cash and cash equivalents                           11,484              10,293 
Restricted cash                                        949               2,812 
Asset backed securities, 
available-for-sale  
(includes cash to be invested)      4              831,492             796,522 
Asset backed securities pledged 
under repurchase agreements         4              405,123             467,962 
Real estate related loans           5               22,512              21,938 
Real estate related loans pledged   
under repurchase agreements         5               23,844                   - 
Investment property                 7              318,523             318,514 
Other assets                        6               10,402               9,578 
--------------------------------  ------     -------------     --------------- 
 
Total assets                                     1,624,329           1,627,619 
================================  ======      ===============      ============== 
 
Equity and Liabilities 
 
Capital and Reserves 
 
Issued capital, no par value, 
unlimited number of shares  
authorised, 18,463,670 shares  
issued and outstanding at 31 
March 2005                         13              192,309             192,309 
 
Net unrealised gain on 
available-for-sales securities  
and hedge instruments           4, 14               10,255               7,317 
Accumulated profit                                   6,756               6,394 
Other reserves                     13                  400                 400 
--------------------------------  ------     -------------     --------------- 
Total equity                                       209,720             206,420 
--------------------------------  ------     -------------     --------------- 
 
Minority Interests                                       2                   2 
 
Liabilities 
 
CDO bonds payable                   8              347,973             347,877 
Bank borrowings                     9              642,738             608,849 
Repurchase agreements              10              403,208             197,584 
Taxation payable                                       143                   - 
Trade and other payables           11               20,545             266,887 
--------------------------------  ------     -------------     --------------- 
Total liabilities                                1,414,607           1,421,197 
--------------------------------  ------     -------------     --------------- 
Total equity and liabilities                     1,624,329           1,627,619 
================================  ======     =============     =============== 
 
See notes to the consolidated interim financial statements 
 
EUROCASTLE INVESTMENT LIMITED AND SUBSIDIARIES 
CONSOLIDATED STATEMENT OF CASH FLOWS 
 
                                                 Unaudited 
                                              Three Months       Three Months 
                                                     Ended              Ended 
                                             31 March 2005      31 March 2004 
                                                     e'000              e'000 
----------------------------------------     -------------      ------------- 
Cash Flows From Operating Activities 
Net profit before taxation                          6,598             2,229 
Adjustments for: 
Unrealised gain on securities portfolio 
contract                                                -            (2,562) 
Unrealised loss on foreign currency 
contracts                                             753                10 
Accretion of discounts on securities               (1,645)              (33) 
Amortisation of borrowing costs                       355                 - 
Gain on disposal of available-for-sale 
securities                                           (921)                - 
Net change in operating assets and 
liabilities: 
Decrease in restricted cash                         1,863                 - 
Increase in other assets                           (1,814)             (618) 
Increase in trade and other payables                6,474               289 
----------------------------------------     -------------      ------------- 
Net cash flows used in operating 
activities                                         11,663              (685) 
----------------------------------------     -------------      ------------- 
 
Cash Flows From Investing Activities 
Refund of securities portfolio contract 
deposit                                                 -             5,422 
Addition to investment property                        (9)                - 
Net purchase of available-for-sale 
securities/loans                                 (279,938)          (81,878) 
Proceeds from sale of 
available-for-sale-securities                      36,314                 - 
----------------------------------------     -------------      ------------- 
Net cash flows used in investing 
activities                                       (243,633)          (76,456) 
----------------------------------------     -------------      ------------- 
 
Cash Flows From Financing Activities 
Borrowings under repurchase agreements            205,624            75,810 
Proceeds from bank borrowings                      33,630                 - 
Dividends paid to shareholders                     (6,093)                - 
----------------------------------------     -------------      ------------- 
Net cash flows from financing activities          233,161            75,810 
----------------------------------------     -------------      ------------- 
 
Net Increase/(Decrease) in Cash and  
Cash Equivalents                                    1,191            (1,331) 
Cash and Cash Equivalents, Beginning of 
Period                                             10,293             1,690 
Cash and Cash Equivalents, End of Period           11,484               359 
----------------------------------------     -------------      ------------- 
 
EUROCASTLE INVESTMENT LIMITED AND SUBSIDIARIES 
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 
 
                                  Ordinary      Share      Other          Net    Hedging   Accumulated     Total 
                                    Shares    Capital   Reserves   Unrealised   Reserves        Profit    Equity 
                             (adjusted for                             Gains/                   (Loss) 
                       share consolidation)                          (Losses) 
                                               e'000       e'000       e'000       e'000         e'000     e'000 
---------------------------------------------------------------------------------------------------------------- 
At 1 January 2004 (as 
previously reported)            11,857,670    59,027          -           -           -           (98)    58,929 
---------------------------------------------------------------------------------------------------------------- 
 
Effect ofadopting IFRS 2                -         -         200           -           -             -        200 
Costs related to issuance  
of shares on IPO                        -      (200)          -           -           -             -       (200) 
---------------------------------------------------------------------------------------------------------------- 
At 1 January 2004 
(restated)                     11,857,670    58,827         200           -           -           (98)    58,929 
 
Net unrealised 
loss on available-for- 
sale securities                        -          -          -         (254)          -             -      (254) 
Net profit                             -          -          -            -           -         2,229     2,229 
---------------------------------------------------------------------------------------------------------------- 
At 31 March 
2004 (restated)               11,857,670     58,827        200         (254)          -         2,131    60,904 
---------------------------------------------------------------------------------------------------------------- 
At 1 April 
2004 (restated)               11,857,670     58,827        200         (254)          -         2,131    60,904 
Second call on capital                 -     59,288          -            -           -             -    59,288 
Issuance of ordinary 
shares on IPO                  6,600,000     79,200          -            -           -             -    79,200 
Effect of adoption of 
IFRS 2 - fair value of 
shares options                         -          -        200            -           -             -       200 
Costs related to issuance of 
ordinary shares on IPO 
(including £200k relating 
to adoption of IFRS 2)                 -     (5,078)         -            -           -             -    (5,078) 
Issuance of ordinary 
shares to Director                 6,000         72          -            -           -             -        72 
Net unrealised gain on 
available for sale securities          -          -          -        6,858           -             -     6,858 
Net unrealised gain on hedge 
instruments                            -          -          -            -         713             -       713 
---------------------------------------------------------------------------------------------------------------- 
Net gains not recognised in 
the income statement                   -          -        200        6,604         713             -     7,517 
---------------------------------------------------------------------------------------------------------------- 
 
Net profit for the period              -          -          -            -           -         9,802     9,802 
---------------------------------------------------------------------------------------------------------------- 
Total income and expense 
for the year                           -          -        200        6,604         713        12,031    19,548 
---------------------------------------------------------------------------------------------------------------- 
 
Dividends paid                         -          -          -            -           -        (5,539)   (5,539) 
---------------------------------------------------------------------------------------------------------------- 
At 31 December 
2004 (restated)               18,463,670    192,309        400        6,604         713         6,394   206,420 
---------------------------------------------------------------------------------------------------------------- 
 
 
 
EUROCASTLE INVESTMENT LIMITED AND SUBSIDIARIES 
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (cont'd) 
 
                                  Ordinary      Share      Other          Net    Hedging   Accumulated     Total 
                                    Shares    Capital   Reserves   Unrealised   Reserves        Profit    Equity 
                             (adjusted for                             Gains/                   (Loss) 
                       share consolidation)                          (Losses) 
                                               e'000       e'000       e'000       e'000         e'000     e'000 
---------------------------------------------------------------------------------------------------------------- 
At 1 January 2005                18,463,670   192,309        400       6,604         713         6,394   206,420 
---------------------------------------------------------------------------------------------------------------- 
 
Net unrealised 
gain on available-for- 
sale securities                          -         -           -       4,823           -            -      4,823 
Realised gains  
reclassified to the  
income statement                         -         -           -           2           -            -          2 
Realised losses 
reclassified to the  
income statement                         -         -           -        (415)          -            -       (415) 
Net unrealised loss on  
hedge instruments                        -         -           -           -      (1,472)           -     (1,472) 
---------------------------------------------------------------------------------------------------------------- 
Net gain/(loss) not recognised  
in the income statement                  -         -           -       4,410      (1,472)           -      2,938 
 
Net profit for the period                -         -           -           -           -        6,455      6,455 
---------------------------------------------------------------------------------------------------------------- 
Total income and expense 
for the period                           -         -           -       4,410      (1,472)       6,455      9,393 
---------------------------------------------------------------------------------------------------------------- 
 
Dividends paid                           -         -           -           -          -        (6,093)   (6,093) 
---------------------------------------------------------------------------------------------------------------- 
At 31 March 2005                18,463,670   192,309         400      11,014       (759)        6,756   209,720 
================================================================================================================ 
 
 
 
 
EUROCASTLE INVESTMENT LIMITED AND SUBSIDIARIES 
UNAUDITED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
 
1. BACKGROUND 
 
Eurocastle Investment Limited (the "Company") was incorporated in Guernsey, 
Channel Islands on 8 August 2003 and commenced its operations on 21 October 
2003. The principal activities of the Company include the investing in, 
financing and managing of European real estate securities, other European asset 
backed securities, and other European real estate related assets. The Directors 
consider the Company to operate in three business segments, being real estate 
and other asset backed securities, real estate related loans, and investment 
properties, and one geographical segment, being Europe. 
 
The Company is externally managed by its manager, Fortress Investment Group LLC 
(the "Manager"). The Company has entered into a management agreement (the 
"Management Agreement") under which the Manager advises the Company on various 
aspects of its business and manages its day-to-day operations, subject to the 
supervision of the Company's Board of Directors. The Company has no direct 
employees. For its services, the Manager receives an annual management fee 
(which includes a reimbursement for expenses) and incentive compensation, as 
described in the Management Agreement. The Company has no ownership interest in 
the Manager. 
 
In October 2003, the Company issued 118,576,700 ordinary shares through a 
private offering to qualified investors at a price of e1 per share. Pursuant to 
a written resolution of the Company dated 18 June 2004, the shareholders 
resolved to receive one share in exchange for every ten shares previously held 
by them. Immediately following this resolution, the Manager and its employees 
held 1,356,870 ordinary shares. In June 2004, the Company issued 6,600,000 
ordinary shares in its initial public offering at a price of e12.00 per share, 
for net proceeds of e74.3 million. 
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 
 
Statement of Compliance 
 
The consolidated financial statements of the Company have been prepared in 
accordance with International Financial Reporting Standards (IFRS). The 
financial statements are prepared in accordance with IAS 34 "Interim Financial 
Statements". In preparing interim financial statements, the accounting 
principles applied reflect the amendments to IAS and the adoption of new IFRS 
which became effective from 1 January 2005. Other than in respect of these 
changes, explained further below, the interim financial statements have been 
prepared under the same accounting principles and methods of computation as in 
the financial statements as at 31 December 2004 and for the year then ended. The 
consolidated financial statements are presented in euros, the functional 
currency of the Company, because the Company conducts its business predominantly 
in euros. 
 
The changes to IFRS effective 1 January 2005 have had the following impact on 
the Company's consolidated interim financial statements: 
 
IFRS 2 "Share-based payments" - Share options granted in 2003 and 2004 for the 
purpose of compensating the Manager for its successful efforts in raising 
capital for the Company have been accounted for at the fair value on grant date. 
The fair values of such options at the date of grant have been debited to equity 
as the costs of issuance of ordinary shares with corresponding increases in 
other reserve. 
 
IAS 39 Financial Instruments: Recognition and Measurement - Asset backed 
securities, available for sale at fair value of e405.1 million (31 December 
2004: e468.0 million) and real estate loans of e23.8 million (31 December 2004: 
nil) have been pledged to third parties in sale and repurchase agreements. In 
accordance with the revisions to IAS 39 these securities have been reclassified 
as pledged securities and loans in the balance sheet. 
 
Both of the above changes in the accounting policies have been made in 
accordance with the provisions of IAS 8, Accounting Policies, Changes in 
Accounting Estimates and Errors with the corresponding adjustments reflected in 
the prior period comparatives. 
 
Basis of Preparation 
 
The consolidated financial statements are prepared on a fair value basis for 
derivative financial instruments, investment property, financial assets and 
liabilities held for trading, and available-for-sale assets. Other financial 
assets and liabilities and non-financial assets and liabilities are stated at 
amortised or historical cost. 
 
Basis of Consolidation 
 
The consolidated financial statements comprise the financial statements of 
Eurocastle Investment Limited and its subsidiaries for the three-month period 
ended 31 March 2005. Subsidiaries are consolidated from the date on which 
control is transferred to the Company and cease to be consolidated from the date 
on which control is transferred from the Company. 
 
At 31 March 2005, the Company's subsidiaries consisted of Eurocastle Funding 
Limited ("EFL"), Eurocastle CDO I PLC ("CDO I"), Eurocastle CDO II PLC ("CDO 
II") and Eurocastle CDO III PLC ("CDO III"), all limited companies incorporated 
in Ireland. The ordinary share capital of EFL is held by outside parties and has 
no associated voting rights. The Company retains control over EFL as the sole 
beneficial holder of secured notes issued by EFL. In accordance with the 
Standing Interpretations Committee Interpretation 12 Consolidation - Special 
Purpose Entities, the Company consolidates CDO I, CDO II and CDO III as it 
retains control over these entities and retains the residual risks of ownership 
of these entities. 
 
Eurocastle acquired its investment properties through two German limited 
liability companies, Longwave Acquisition GmbH ("Longwave") and Shortwave 
Acquisition GmbH ("Shortwave") which are held through two Luxembourg companies 
(Eurobarbican and Luxgate), set up as societes a responsabilite limitee. 
Longwave and Shortwave each own German companies which have been used to hold 
one or several of the investment properties. These companies were established as 
special purpose vehicles limited to holding the single or multiple real estate 
investment properties acquired at the end of December 2004. Longwave has 60 
subsidiaries and Shortwave has 2 subsidiaries. Luxgate owns all of the ordinary 
share capital of Eurobarbican which in turn owns all of the share capital of 
Longwave and Shortwave. 
 
More to follow, for following part double-click [nRN1D8714L] 
 
 
small e before a number denotes euros