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):  May 2, 2008


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.

 

On May 2, 2008, iStar Financial Inc. issued an earnings release announcing its financial results for the first quarter ended March 31, 2008.  A copy of the earnings release is attached as Exhibit 99.1 hereto and incorporated herein by reference.

 

The information in this Current Report, including the exhibit hereto, is being furnished and shall not be deemed “filed” for purposes 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, unless it is specifically incorporated by reference therein.

 

ITEM 9.01

Financial Statements and Exhibits.

 

Exhibit 99.1        Earnings Release.

 

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:  May 2, 2008

 

By:

/s/ Jay Sugarman

 

 

 

Jay Sugarman

 

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

 

 

 

Date:  May 2, 2008

 

By:

/s/ Catherine D. Rice

 

 

 

Catherine D. Rice

 

 

 

Chief Financial Officer

 

3



 

 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Earnings Release.

 

4


Exhibit 99.1

 

iStar Financial Inc.

1114 Avenue of the Americas

New York, NY 10036

News Release

(212) 930-9400

 

 

COMPANY CONTACTS

[NYSE:SFI]

 

Catherine D. Rice

 

Andrew G. Backman

Chief Financial Officer

 

Senior Vice President — Investor Relations

 

 

iStar Financial Announces First Quarter 2008 Results

 

·                       Adjusted earnings per diluted common share were $0.87 for the first quarter 2008.

 

·                       Total revenues were $422.4 million; up 48% year-over-year.

 

·                       Company pays off interim facility used to finance acquisition of Fremont.

 

·                       Company to recognize approximately $250 million gain on sale of TimberStar Southwest joint venture.

 

·                       Company revises full year 2008 adjusted earnings per diluted common share guidance to $3.20 - $3.60 and diluted GAAP earnings per share of $3.70 - $4.10.

 

NEW YORK - May 2, 2008 - iStar Financial Inc. (NYSE: SFI), a leading publicly traded finance company focused on the commercial real estate industry, today reported results for the first quarter ended March 31, 2008.

 

iStar reported adjusted earnings for the quarter of $0.87 per diluted common share. This compares with $0.93 per diluted common share for the first quarter 2007. Adjusted earnings allocable to common shareholders for the first quarter 2008 were $117.4 million on a diluted basis, compared to $118.6 million for the first quarter 2007. Adjusted earnings represent net income computed in accordance with GAAP, adjusted for preferred dividends, depreciation, depletion, amortization, gain (loss) from discontinued operations and ineffectiveness on interest rate hedges.

 

Net income allocable to common shareholders for the first quarter was $74.2 million, or $0.55 per diluted common share, compared to $81.7 million, or $0.64 per diluted common share for the first quarter 2007. Please see the financial tables that follow the text of this press release for a detailed reconciliation of adjusted earnings to GAAP net income.

 



 

Net investment income for the quarter was $186.4 million, compared to $120.5 million for the first quarter 2007. The year-over-year increase was due to growth in the overall loan portfolio, primarily due to the addition of the Fremont assets, as well as the amortization of $28.3 million of Fremont loan portfolio purchase discount recognized in the quarter. Net investment income represents interest income, operating lease income and earnings (loss) from equity method investments, less interest expense, operating costs for corporate tenant lease assets and gain (loss) on early extinguishment of debt.

 

Consistent with its expectations for slower overall asset growth, the Company announced that during the first quarter it closed four new financing commitments for a total of $101.2 million. Of that amount, $20.7 million was funded during the quarter. In addition, the Company funded $921.4 million under pre-existing commitments and received $1.3 billion in principal repayments. Pursuant to the terms of the Fremont agreement, $0.6 billion of the principal received was utilized for principal reduction on Fremont’s A-participation interest.

 

During the first quarter, the Company recorded $44.2 million in Other Income from a profit participation related to one of its investments. Additionally, the Company completed the sale of two non-strategic corporate tenant lease assets for total proceeds of $8.2 million, net of costs, resulting in a total net book gain of approximately $2.1 million.

 

For the quarter ended March 31, 2008, the Company generated adjusted return on average common book equity of 20.2%. The Company’s equity represented 22.4% of total capitalization at quarter end and its debt to book equity plus accumulated depreciation/depletion and loan loss reserves, each as determined in accordance with GAAP, was 3.5x.

 

The Company’s net finance margin, calculated as the rate of return on assets less the cost of debt, was 4.11% for the quarter. Excluding the impact of the amortization of the Fremont loan portfolio purchase discount, the Company’s net finance margin was 3.42% for the quarter, versus 3.16% in the previous quarter.

 

As of March 31, 2008, a one percentage point increase in short-term rates, excluding the impact of interest floors in certain loan assets, would have increased the Company’s adjusted earnings by 1.89%, which is consistent with its match funding policy.

 

Summary of Capital Markets and Other Initiatives

 

As of March 31, 2008, the Company had $838.0 million available under $3.9 billion in revolving credit facilities. During the quarter, the Company amended its $500 million senior secured revolving credit facility to allow it to extend its maturity from September 2008 to September 2009. As of March 31, 2008, the Company had $1.3 billion outstanding on its interim facility used to fund the acquisition of Fremont General’s commercial real estate lending business. Subsequent to the end of the first quarter, the Company repaid the entire balance of the interim facility.

 

 

2



 

On May 1, 2008, the Company entered into a $960 million first mortgage financing transaction secured by 34 properties, representing $1.1 billion of net book value and an appraised value of $1.6 billion. The Company has received approximately $810 million of proceeds from the initial closing of the financing and expects to receive the balance of the proceeds prior to the end of the second quarter, subject to the satisfaction of customary real estate closing conditions. The three-year financing is being provided by a major financial institution and is pre-payable in 20 months.

 

During the first quarter, the Company entered into a $300 million, 364-day term loan secured by collateral within the company’s corporate loan and debt portfolio. In addition, the Company completed a $53 million mortgage financing on a small pool of corporate tenant lease assets within its AutoStar portfolio.

 

As previously announced, on April 1, 2008, the Company closed on the sale of its TimberStar Southwest joint venture and the venture’s approximately 900,000-acre portfolio of forestland and related assets for $1.7 billion, including the assumption of debt. TimberStar Southwest purchased the properties in October 2006 for approximately $1.2 billion. iStar received net proceeds of approximately $400 million, representing a gain of approximately $250 million.

 

Risk Management

 

At March 31, 2008, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 86.4% of the Company’s asset base, versus 87.0% in the prior quarter. The Company’s loan portfolio consisted of 78.4% floating rate and 21.6% fixed rate loans, with a weighted average maturity of 2.8 years.

 

The weighted average last dollar loan-to-value ratio for all structured finance assets was 69.5%. At quarter end, the Company’s corporate tenant lease assets were 95.6% leased with a weighted average remaining lease term of 11.8 years. At March 31, 2008, the weighted average risk ratings of the Company’s structured finance and corporate tenant lease assets were 3.12 and 2.51, respectively, versus 3.07 and 2.50, respectively, in the previous quarter.

 

On March 31, 2008, the Company had 30 loans on non-performing loan (NPL) status representing $1.1 billion of gross loan value, compared to 31 loans on NPL status representing $1.2 billion of gross loan value in the prior quarter. Gross loan values represent iStar’s book value plus Fremont’s A-participation interest. During the quarter, the Company took title to three properties that served as collateral on its loans, resulting in $36.5 million of charge-offs against the Company’s reserve for loan losses. All of the loans were previously on NPL status and had a gross loan value of $191.5 million, prior to the Company receiving title to the properties.

 

At the end of the first quarter, the Company had 30 loans on its watch list representing $1.2 billion of gross loan value, compared to 40 loans on its watch list representing $1.6 billion of gross loan value in the prior quarter.

 

 

 

3



 

Excluding Fremont’s A-participation interest on the associated assets, NPL and watch list assets were $796.9 million and $1.0 billion, respectively, compared to NPL and watch list assets in the prior quarter of $719.4 million and $1.2 billion, respectively. The Company’s policy is to stop the accrual of interest on loans placed on NPL status. The Company believes it has adequate collateral and loan loss reserves to support the book value for each of the NPL and watch list assets.

 

The Company had $252.9 million in loan loss reserves at March 31, 2008 versus $217.9 million at December 31, 2007. During the first quarter, the Company recorded $89.5 million in loan loss provision versus $113.0 million in the prior quarter. The provision reflects the continued deterioration in the overall credit markets and its impact on the Company’s portfolio as determined in its regular quarterly risk ratings review process.

 

The Company’s total loss coverage, defined as the combination of loan loss reserves of $252.9 million and remaining purchase discount from the Fremont acquisition of $114.2 million, was $367.1 million or 2.8% of gross loan value at the end of the first quarter. This compares to total loss coverage of $384.7 million or 2.8% of gross loan value in the prior quarter. The Company continues to believe its loss coverage provides adequate protection against future loan losses.

 

Summary of Fremont Contributions to Quarterly Results

 

At the end of the first quarter, the Fremont portfolio, including additional fundings made during the quarter, had a gross loan value of $4.9 billion consisting of 193 loans versus $5.4 billion consisting of 221 loans at the end of the fourth quarter 2007.

 

At the end of the first quarter, the value of Fremont’s A-participation interest in the portfolio was $2.4 billion versus $3.0 billion on December 31, 2007. The book value of iStar’s B-participation interest at the end of the first quarter was $2.5 billion versus $2.4 billion on December 31, 2007. During the quarter, iStar received $803.6 million in principal repayments of which the Company retained 30%. The balance of principal repayments was paid to Fremont through its participation interest. The weighted average maturity of the portfolio is approximately nine months.

 

During the first quarter, iStar funded $411.7 million of commitments related to the portfolio. Unfunded commitments at the end of the first quarter were $1.5 billion, of which the Company expects to fund approximately $1.4 billion based upon its comprehensive review of the portfolio. This compares to unfunded commitments of $2.2 billion on December 31, 2007.

 

At March 31, 2008, there were 20 Fremont loans on NPL status with a gross loan value of $494.1 million versus 23 loans at the prior quarter end, with $825.4 million of gross loan value. In addition, there were 14 loans on the Company’s watch list with a gross loan value of $405.4 million versus 25 loans at the prior quarter end, with $733.7 million of gross loan value. Excluding Fremont’s A-participation interest on the associated assets, NPL and watch list assets for the Fremont portfolio were $238.1 million and $233.3 million, respectively, versus $351.1 million and $358.5 million in the prior quarter.

 

4



 

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. For fiscal year 2008, the Company expects diluted adjusted earnings per common share of $3.20 - $3.60, and diluted GAAP earnings per common share of $3.70 - $4.10.

 

Dividend

 

On March 7, 2008, iStar Financial declared a regular quarterly dividend of $0.87 per share. The first quarter dividend was paid on April 30, 2008 to shareholders of record on March 17, 2008.

 

Annual Meeting

 

The Company will host its Annual Meeting of Shareholders at The Harvard Club of New York City, located at 35 West 44th Street, New York, New York 10036 on Wednesday, May 28, 2008 at 9:00 a.m. ET. All shareholders are cordially invited to attend.

 

 

5



 

[Financial Tables to Follow]

 

* * *

 

iStar Financial Inc. is a leading publicly traded finance company focused on the commercial real estate industry. The Company primarily provides custom-tailored investment capital to high-end private and corporate owners of real estate, including senior and mezzanine real estate debt, senior and mezzanine corporate capital, as well as corporate net lease financing and equity. The Company, which is taxed as a real estate investment trust (“REIT”), seeks to deliver strong dividends and superior risk-adjusted returns on equity to shareholders by providing innovative and value added financing solutions to its customers.

 

iStar Financial will hold a quarterly earnings conference call at 10:00 a.m. ET today, May 2, 2008. 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

 

 

 

March 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Net investment income (1)

 

$

186,363

 

$

120,463

 

Other income

 

59,890

 

28,472

 

Non-interest expense (2)

 

(162,040

)

(62,471

)

Minority interest in consolidated entities

 

(204

)

564

 

Income from continuing operations

 

84,009

 

87,028

 

 

 

 

 

 

 

Income from discontinued operations

 

324

 

5,653

 

Gain from discontinued operations

 

2,056

 

1,415

 

Preferred dividends

 

(10,580

)

(10,580

)

Net income allocable to common shareholders and HPU holders (3)

 

$

75,809

 

$

83,516

 


(1)

 

Includes interest income, operating lease income and earnings (loss) from equity method investments, less interest expense, operating costs for corporate tenant lease assets and gain (loss) on early extinguishment of debt.

(2)

 

Includes depreciation and amortization, general and administrative expenses, provision for loan losses and other expenses.

(3)

 

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

 

 

 

March 31, 2008

 

December 31, 2007

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

10,878,095

 

$

10,949,354

 

Corporate tenant lease assets, net

 

$

3,328,210

 

$

3,309,866

 

Other investments

 

$

956,887

 

$

856,609

 

Total assets

 

$

16,112,295

 

$

15,848,298

 

Debt obligations

 

$

12,566,913

 

$

12,399,558

 

Total liabilities

 

$

13,206,823

 

$

12,894,869

 

Total shareholders’ equity

 

$

2,851,742

 

$

2,899,481

 

 

7



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2008

 

2007

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

276,100

 

$

180,860

 

Operating lease income

 

86,439

 

75,942

 

Other income

 

59,890

 

28,472

 

Total revenues

 

422,429

 

285,274

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

168,215

 

128,527

 

Operating costs - corporate tenant lease assets

 

5,363

 

6,461

 

Depreciation and amortization

 

25,931

 

19,921

 

General and administrative (1)

 

42,809

 

37,550

 

Provision for loan losses

 

89,500

 

5,000

 

Other expense

 

3,800

 

 

Total costs and expenses

 

335,618

 

197,459

 

 

 

 

 

 

 

Income from continuing operations before other items

 

86,811

 

87,815

 

Earnings (loss) from equity method investments

 

(2,598

)

(1,351

)

Minority interest in consolidated entities

 

(204

)

564

 

Income from continuing operations

 

84,009

 

87,028

 

 

 

 

 

 

 

Income from discontinued operations

 

324

 

5,653

 

Gain from discontinued operations

 

2,056

 

1,415

 

Net income

 

86,389

 

94,096

 

Preferred dividends

 

(10,580

)

(10,580

)

Net income allocable to common shareholders and HPU holders

 

$

75,809

 

$

83,516

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

Basic

 

$

0.55

 

$

0.64

 

Diluted (2)

 

$

0.55

 

$

0.64

 

 

 

 

 

 

 

Net income per HPU share

 

 

 

 

 

Basic (3)

 

$

104.60

 

$

122.00

 

Diluted (2) (4)

 

$

104.20

 

$

120.93

 

 


(1)

 

For the three months ended March 31, 2008 and 2007, includes $4,848 and $4,409 of stock-based compensation expense, respectively.

(2)

 

For the three months ended March 31, 2008 and 2007, includes the allocable share of $1 and $28 of joint venture income, respectively.

(3)

 

For the three months ended March 31, 2008 and 2007, $1,569 and $1,830 of net income is allocable to HPU holders, respectively.

(4)

 

For the three months ended March 31, 2008 and 2007, $1,563 and $1,814 of net income is allocable to HPU holders, respectively.

 

 

8



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2008

 

2007

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations per common share (1)

 

 

 

 

 

Basic

 

$

0.54

 

$

0.59

 

Diluted (2)

 

$

0.54

 

$

0.59

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

Basic

 

$

0.55

 

$

0.64

 

Diluted (2)

 

$

0.55

 

$

0.64

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

Basic

 

134,262

 

126,693

 

Diluted

 

134,862

 

127,867

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations per HPU share (1)

 

 

 

 

 

Basic

 

$

101.26

 

$

111.66

 

Diluted (2)

 

$

100.93

 

$

110.66

 

 

 

 

 

 

 

Net income per HPU share (3)

 

 

 

 

 

Basic

 

$

104.60

 

$

122.00

 

Diluted (2)

 

$

104.20

 

$

120.93

 

 

 

 

 

 

 

Weighted average HPU shares outstanding

 

 

 

 

 

Basic

 

15

 

15

 

Diluted

 

15

 

15

 

 


(1)

 

For the three months ended March 31, 2008 and 2007, excludes preferred dividends of $10,580.

(2)

 

For the three months ended March 31, 2008 and 2007, includes the allocable share of $1 and $28 of joint venture income, respectively.

(3)

 

As more fully explained in the Company’s quarterly SEC filings, three plans of the Company’s HPU program vested in December 2002, December 2003 and December 2004. Each of the respective plans contain 5 HPU shares. Cumulatively, these 15 shares were entitled to $1,569 and $1,830 of net income for the three months ended March 31, 2008 and 2007, respectively. On a diluted basis, these cumulative 15 shares were entitled to $1,563 and $1,814 of net income for the three months ended March 31, 2008 and 2007, respectively.

 

 

9



 

iStar Financial Inc.

Reconciliation of Adjusted Earnings to GAAP Net Income

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2008

 

2007

 

ADJUSTED EARNINGS (1)

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

86,389

 

$

94,096

 

Add: Depreciation, depletion and amortization

 

27,638

 

21,878

 

Add: Joint venture income

 

4

 

30

 

Add: Joint venture depreciation, depletion and amortization

 

8,625

 

10,837

 

Add: Amortization of deferred financing costs

 

8,350

 

6,444

 

Add: Hedge ineffectiveness, net

 

1,491

 

 

Less: Preferred dividends

 

(10,580

)

(10,580

)

Less: Gain from discontinued operations

 

(2,056

)

(1,415

)

 

 

 

 

 

 

Adjusted earnings allocable to common shareholders and HPU holders:

 

 

 

 

 

Basic

 

$

119,857

 

$

121,260

 

Diluted

 

$

119,861

 

$

121,290

 

 

 

 

 

 

 

Adjusted earnings per common share:

 

 

 

 

 

Basic (2)

 

$

0.87

 

$

0.94

 

Diluted (3)

 

$

0.87

 

$

0.93

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

 

134,262

 

126,693

 

Diluted

 

134,862

 

127,867

 

 

 

 

 

 

 

Common shares outstanding at end of period:

 

 

 

 

 

Basic

 

134,406

 

126,708

 

Diluted

 

134,909

 

127,883

 

 


(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 three months ended March 31, 2008 and 2007, excludes $2,481 and $2,657 of net income allocable to HPU holders, respectively.

(3)

For the three months ended March 31, 2008 and 2007, excludes $2,471 and $2,634 of net income allocable to HPU holders, respectively.

 

10



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

 

 

 

As of

 

As of

 

 

 

March 31, 2008

 

December 31, 2007

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

10,878,095

 

$

10,949,354

 

Corporate tenant lease assets, net

 

3,328,210

 

3,309,866

 

Other investments

 

956,887

 

856,609

 

Other real estate owned

 

284,134

 

128,558

 

Assets held for sale

 

79,163

 

74,335

 

Cash and cash equivalents

 

119,404

 

104,507

 

Restricted cash

 

34,135

 

32,977

 

Accrued interest and operating lease income receivable

 

125,097

 

141,405

 

Deferred operating lease income receivable

 

107,245

 

102,135

 

Deferred expenses and other assets

 

156,647

 

105,274

 

Goodwill

 

43,278

 

43,278

 

Total assets

 

$

16,112,295

 

$

15,848,298

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

639,910

 

$

495,311

 

 

 

 

 

 

 

Debt obligations:

 

 

 

 

 

Unsecured senior notes

 

7,384,795

 

7,916,852

 

Unsecured revolving credit facilities

 

2,822,387

 

2,681,174

 

Interim financing facility

 

1,289,811

 

1,289,811

 

Secured term loans

 

727,156

 

413,683

 

Other debt obligations

 

342,764

 

98,038

 

Total liabilities

 

13,206,823

 

12,894,869

 

 

 

 

 

 

 

Minority interest in consolidated entities

 

53,730

 

53,948

 

Shareholders’ equity

 

2,851,742

 

2,899,481

 

Total liabilities and shareholders’ equity

 

$

16,112,295

 

$

15,848,298

 

 

11



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

PERFORMANCE STATISTICS

 

Three Months Ended

 

 

 

March 31, 2008

 

Net Finance Margin

 

 

 

 

 

 

 

Weighted average GAAP yield of loan and CTL investments

 

9.64

%

Less: Cost of debt

 

(5.53

%)

Net Finance Margin (1)

 

4.11

%

 

 

 

 

Net Finance Margin Excluding Amortization of Discount on Fremont Loans

 

3.42

%

 

 

 

 

Return on Average Common Book Equity

 

 

 

 

 

 

 

Average total book equity

 

$

2,875,612

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

2,369,436

 

 

 

 

 

Net income allocable to common shareholders and HPU holders

 

$

75,809

 

Net income allocable to common shareholders and HPU holders - Annualized (B)

 

$

303,236

 

 

 

 

 

Return on Average Common Book Equity (B) / (A)

 

12.8

%

 

 

 

 

Adjusted basic earnings allocable to common shareholders and HPU holders (2)

 

$

119,857

 

Adjusted basic earnings allocable to common shareholders and HPU holders - Annualized (C)

 

$

479,428

 

 

 

 

 

Adjusted Return on Average Common Book Equity (C) / (A)

 

20.2

%

 

 

 

 

Expense Ratio

 

 

 

 

 

 

 

General and administrative expenses (D)

 

$

42,809

 

Total revenue (E)

 

$

422,429

 

Expense Ratio (D) / (E)

 

10.1

%

 


(1)

Weighted average GAAP yield is the annualized sum of interest income and operating lease income (excluding other income), divided by the sum of average gross corporate tenant lease assets, average loans and other lending investments, average SFAS No. 141 purchase intangibles and average assets held for sale over the period. Cost of debt is the annualized sum of interest expense and operating costs—corporate tenant lease assets, divided by the average gross debt obligations over the period. Operating lease income and operating costs—corporate tenant lease assets exclude SFAS No. 144 adjustments from discontinued operations of $334 and $(70), respectively. The Company does not consider net finance margin to be a measure of the Company’s liquidity or cash flows. It is one of several measures that management considers to be an indicator of the profitability of its operations.

(2)

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.

 

12



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

CREDIT STATISTICS

 

Three Months Ended

 

 

 

March 31, 2008

 

Book debt (A)

 

$

12,566,913

 

 

 

 

 

Book equity

 

$

2,851,742

 

Add: Accumulated depreciation/depletion and loan loss reserves

 

769,657

 

Sum of book equity, accumulated depreciation/depletion and loan loss reserves (B)

 

$

3,621,399

 

 

 

 

 

Book Debt / Sum of Book Equity, Accumulated Depreciation/Depletion and Loan Loss Reserves (A) / (B)

 

3.5

x

 

 

 

 

Ratio of Earnings to Fixed Charges

 

1.6

x

 

 

 

 

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends

 

1.5

x

 

 

 

 

Interest Coverage

 

 

 

 

 

 

 

EBITDA (1) (C)

 

$

290,867

 

GAAP interest expense (D)

 

$

168,215

 

 

 

 

 

EBITDA / GAAP Interest Expense (1)  (C) / (D)

 

1.7

x

 

 

 

 

Fixed Charge Coverage

 

 

 

 

 

 

 

EBITDA (1) (C)

 

$

290,867

 

 

 

 

 

GAAP interest expense

 

$

168,215

 

Add: Preferred dividends

 

10,580

 

Total GAAP interest expense and preferred dividends (E)

 

$

178,795

 

 

 

 

 

EBITDA / GAAP Interest Expense and Preferred Dividends (1)  (C) / (E)

 

1.6

x

 

 

 

 

Covenant Calculation of Fixed Charge Coverage Ratio (2)

 

1.6

x

 

 

 

 

RECONCILIATION OF NET INCOME TO EBITDA (1)

 

 

 

 

 

 

 

Net income

 

$

86,389

 

Add: GAAP interest expense

 

168,215

 

Add: Depreciation, depletion and amortization

 

27,638

 

Add: Joint venture depreciation, depletion and amortization

 

8,625

 

EBITDA (1)

 

$

290,867

 

 


(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.

(2)

This measure, which is a trailing twelve-month calculation and excludes the effect of $134.9 million of non-cash impairment charges recorded in the fourth quarter of 2007, is consistent with covenant calculations included in the Company’s unsecured credit facilities; therefore, we believe it is a useful measure for investors to consider.

 

13



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

Three Months Ended March 31, 2008

 

LOANS

 

 

 

 

 

 

 

 

 

 

 

Total/

 

CORPORATE

 

 

 

 

 

 

 

Floating

 

Weighted

 

TENANT

 

OTHER

 

 

 

Fixed Rate

 

Rate

 

Average

 

LEASING

 

INVESTMENTS

 

Amount funded

 

$

30,942

 

$

845,965

 

$

876,907

 

$

41,477

 

$

23,716

 

Weighted average yield (1)

 

9.92

%

7.57

%

7.65

%

10.10

%

N/A

 

Weighted average all-in spread/margin (bps) (2)

 

651

 

490

 

496

 

N/A

 

N/A

 

Weighted average first $ loan-to-value ratio

 

54.10

%

0.60

%

2.49

%

N/A

 

N/A

 

Weighted average last $ loan-to-value ratio

 

79.99

%

69.41

%

69.78

%

N/A

 

N/A

 

 

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

Number of assets with unfunded commitments

 

263

 

 

 

 

 

Discretionary commitments

 

$

827,998

 

Non-discretionary commitments

 

4,175,306

 

Total unfunded commitments

 

$

5,003,304

 

 

 

 

 

Estimated weighted average funding period

Approximately 2.1 years

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

Unencumbered assets (A)

 

$

15,028,153

 

Unsecured debt (B)

 

$

11,644,219

 

 

 

 

 

Unencumbered Assets / Unsecured Debt (A) / (B)

 

1.3

x

 

 

RISK MANAGEMENT STATISTICS

(weighted average risk rating)

 

2008

 

2007

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

Structured Finance Assets (principal risk)

 

3.12

 

3.07

 

2.92

 

2.78

 

2.64

 

Corporate Tenant Lease Assets

 

2.51

 

2.50

 

2.48

 

2.50

 

2.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1=lowest risk; 5=highest risk)

 

 


(1)

Yield on Fremont loans does not take into account income associated with the amortization of fees and discounts.

(2)

Represents spread over base rate LIBOR (floating-rate loans) and interpolated U.S. Treasury rates (fixed-rate loans) during the quarter.

 

14



 

iStar Financial Inc.

Supplemental Information

(In thousands, except per share amounts)

(unaudited)

 

LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS

 

 

As of

 

 

 

March 31, 2008

 

December 31, 2007

 

Value of non-performing loans (1) /

 

 

 

 

 

 

 

 

 

As a percentage of total gross loan value

 

$

1,052,921

 

8.04

%

$

1,193,669

 

8.71

%

 

 

 

 

 

 

 

 

 

 

Reserve for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of total gross loan value

 

$

252,884

 

1.93

%

$

217,911

 

1.59

%

As a percentage of non-performing loans (1)

 

 

 

24.02

%

 

 

18.26

%

 

RECONCILIATION OF DILUTED GAAP EPS GUIDANCE

TO DILUTED ADJUSTED EPS GUIDANCE (2) 

 

 

Year Ending

 

 

 

December 31, 2008

 

 

 

 

 

Earnings per diluted common share guidance

 

$3.70 - $4.10

 

Less: Gains, depreciation and other adjustments, net

 

$0.10 - $0.90

 

Adjusted earnings per diluted common share guidance

 

$3.20 - $3.60

 

 

 

 

 

 


(1)

Non-performing loans include iStar’s book value and Fremont’s A-participation interest on the associated assets.

(2)

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.

 

15



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS AS OF MARCH 31, 2008 (1)

 

Security Type

 

 

 

 

 

First Mortgages / Senior Loans

 

$

9,936

 

61.8

%

Corporate Tenant Leases

 

3,951

 

24.6

 

Mezzanine / Subordinated Debt

 

1,195

 

7.4

 

Other Investments

 

988

 

6.2

 

Total

 

$

16,070

 

100.0

%

 

 

 

 

 

 

Collateral Type

 

 

 

 

 

Apartment / Residential

 

$

3,491

 

21.7

%

Land

 

2,250

 

14.0

 

Office (CTL)

 

1,766

 

11.0

 

Retail

 

1,607

 

10.0

 

Industrial / R&D

 

1,509

 

9.4

 

Corporate - Real Estate

 

1,262

 

7.9

 

Other

 

1,079

 

6.7

 

Entertainment / Leisure

 

947

 

5.9

 

Hotel

 

858

 

5.3

 

Mixed Use / Mixed Collateral

 

660

 

4.1

 

Corporate - Non-Real Estate

 

386

 

2.4

 

Office (Lending)

 

255

 

1.6

 

Total

 

$

16,070

 

100.0

%

 

 

 

 

 

 

Collateral Location

 

 

 

 

 

West

 

$

3,487

 

21.7

%

Northeast

 

2,898

 

18.0

 

Southeast

 

2,658

 

16.5

 

Mid-Atlantic

 

1,647

 

10.3

 

Various

 

1,205

 

7.5

 

Central

 

952

 

5.9

 

International

 

921

 

5.7

 

Southwest

 

862

 

5.4

 

South

 

780

 

4.9

 

Northcentral

 

409

 

2.5

 

Northwest

 

251

 

1.6

 

Total

 

$

16,070

 

100.0

%

 


(1)

Figures presented prior to loan loss reserves, accumulated depreciation and impact of Statement of Financial Accounting Standards No. 141, “Business Combinations.”

 

16