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): July 31, 2008

 

iStar Financial Inc.

(Exact name of registrant as specified in its charter)

 


 

Maryland

 

1-15371

 

95-6881527

(State or other jurisdiction of

 

(Commission File

 

(IRS Employer

incorporation)

 

Number)

 

Identification Number)

 

1114 Avenue of the Americas, 39th 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 July 31, 2008, iStar Financial Inc. issued an earnings release announcing its financial results for the second quarter ended June 30, 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:  July 31, 2008

By:

/s/ Jay Sugarman

 

 

Jay Sugarman

 

 

Chairman and Chief Executive Officer

 

 

 

Date:  July 31, 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 Second Quarter 2008 Results

 

·            Total revenues were $324 million, up 5.7% year-over-year.

 

·            Company recognizes $308 million of net gains on asset sales; records $217 million non-cash asset specific loan provisions and $45 million non-cash mark-to-market impairments.

 

·            Net income allocable to common shareholders was $20 million or $0.15 per diluted common share for the quarter.

 

·            Adjusted earnings plus net realized gains were $106 million or $0.79 per diluted common share.

 

·            Board of Directors approves $50 million common stock repurchase program.

 

·            Company estimates third quarter common stock dividend in the range of $0.30 - $0.40 per share.

 

·            Company revises full year 2008 adjusted earnings per diluted common share guidance to ($1.75) - ($1.00) and diluted GAAP earnings per share of ($1.00) - ($0.25).

 

NEW YORK - July 31, 2008 - iStar Financial Inc. (NYSE: SFI), a leading publicly traded finance company focused on the commercial real estate industry, today reported results for the second quarter ended June 30, 2008.

 

iStar reported adjusted earnings (loss) for the quarter of ($1.46) per diluted common share, compared with $1.02 for the second quarter 2007. Including net realized gains of $308.4 million, adjusted earnings allocable to common shareholders for the quarter were $0.79 per diluted common share. Adjusted earnings (loss) allocable to common shareholders for the second quarter 2008 were ($196.2) million, compared with $130.0 million for the second quarter 2007. Including net realized gains of $308.4 million, adjusted earnings allocable to common shareholders for the quarter were $105.9 million. Adjusted earnings (loss) represent net income computed in accordance with GAAP, adjusted primarily for preferred dividends, depreciation, depletion, amortization, impairments of goodwill and intangible assets, gain (loss) from discontinued operations and ineffectiveness on interest rate hedges.

 



 

Net income allocable to common shareholders for the second quarter was $20.1 million, or $0.15 per diluted common share, compared to $96.3 million, or $0.75 per diluted common share for the second 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 $156.1 million, compared to $122.3 million for the second 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 $16.9 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.

 

During the quarter the Company funded a total of $981.1 million under new and pre-existing commitments and received $1.2 billion in gross principal repayments. Of the $1.2 billion, $0.5 billion was utilized to pay down the A-participation interest from the Fremont acquisition. During the quarter, the Company closed two new financing commitments for a total of $13.0 million.

 

During the quarter, the Company realized a total of $308.4 million of gains on asset sales, generating net proceeds of $815.0 million. As previously announced, the Company, along with its partners, closed on the sale of the TimberStar Southwest joint venture and the venture’s 900,000-acre timber property for $1.7 billion, including the assumption of debt. iStar received net proceeds of $417.0 million, representing a gain of $261.7 million, net of minority interest. Additionally, the Company sold its 300,000-acre Maine timber property for $152.9 million, representing a gain of $23.4 million, net of minority interest. The Company also completed the sale of 32 assets in its AutoStar portfolio for total net proceeds of $199.8 million and a gain of $18.4 million. In addition, the Company sold four non-strategic corporate tenant lease assets for total net proceeds of $45.3 million resulting in a total net book gain of $5.0 million.

 

During the quarter, the Company’s adjusted return on average common book equity was negative. Including realized gains, adjusted return on average common book equity was 18.3%. On a GAAP basis, the Company generated return on average common book equity of 3.5%.

 

The Company’s equity represented 23.8% of total capitalization at quarter end versus 22.4% at the end of the prior quarter. The Company’s debt to book equity plus accumulated depreciation/depletion and loan loss reserves, each as determined in accordance with GAAP, was 3.2x at June 30, 2008 versus 3.5x at March 31, 2008.

 

The Company’s net finance margin, calculated as the rate of return on assets less the cost of debt, was 3.13% for the quarter. Excluding the impact of the amortization of the Fremont loan portfolio purchase discount, the Company’s net finance margin was 2.75% for the quarter, versus 3.42% in the prior quarter.

 

2



 

As of June 30, 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 1.3%, which is consistent with its match funding policy.

 

Summary of Capital Markets and Other Initiatives

 

During the second quarter, the Company issued $750 million of 8.625% senior unsecured notes due 2013. The Company used the proceeds to repay outstanding U.S. dollar indebtedness under its unsecured revolving credit facilities.

 

As previously announced, during the second quarter the Company closed on a $948 million first mortgage financing transaction secured by 34 properties in the Company’s corporate tenant lease portfolio, representing $1.1 billion of net book value and an appraised value of $1.7 billion.  Additionally, the Company repaid the interim facility used to fund the acquisition of Fremont General’s commercial real estate lending business.

 

Since December 31, 2007, the Company has generated $2.9 billion of liquidity through its various capital markets initiatives, strategic asset sales and repayments on its diverse portfolio of assets.

 

As of June 30, 2008, the Company had $1.4 billion of cash and available capacity under $3.9 billion in revolving credit facilities versus $890.6 million at the end of the prior quarter. The Company is currently in compliance with all of its bank and bond covenants.

 

Risk Management

 

At June 30, 2008, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 89.2% of the Company’s asset base, versus 86.4% in the prior quarter. The Company’s loan portfolio consisted of 78.9% floating rate and 21.1% fixed rate loans, with a weighted average maturity of 2.7 years.

 

The weighted average last dollar loan-to-value ratio for all structured finance assets was 74.5%. At quarter end, the Company’s corporate tenant lease assets were 94.7% leased with a weighted average remaining lease term of 12.1 years. At June 30, 2008, the weighted average risk ratings of the Company’s structured finance and corporate tenant lease assets were 3.28 and 2.55, respectively, versus 3.12 and 2.51, respectively, in the prior quarter.

 

As of June 30, 2008, 39 of the Company’s 408 total loans were on non-performing loan (NPL) status, representing $1.3 billion or 10.5% of total gross loan value, compared to 30 loans representing $1.1 billion or 8.0% of total gross loan value in the prior quarter. Gross loan values represent iStar’s book value plus the Fremont A-participation interest. The Company’s total gross loan value at quarter end was $12.8 billion. The Company’s policy is to stop the accrual of interest on loans placed on NPL status.

 

3



 

At the end of the second quarter, the Company had 30 loans on its watch list representing $1.5 billion or 11.4% of total gross loan value, compared to 30 loans representing $1.2 billion or 9.4% of total gross loan value in the prior quarter.

 

Excluding the Fremont A-participation interest on the associated assets, NPL and watch list assets were $1.1 billion and $1.3 billion, respectively, compared to NPL and watch list assets in the prior quarter of $796.9 million and $1.0 billion, respectively.

 

At the end of the second quarter, the Company had eight assets classified as other real estate owned (OREO) with a book value of $269.1 million. During the quarter, the Company took title to three properties that served as collateral on its loans, resulting in $10.1 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 $75.2 million prior to the Company receiving title to the properties. Additionally, the Company sold two OREO assets during the quarter for total net proceeds of $81.3 million, which approximated book value at the time of the sale.

 

At June 30, 2008, the Company had $460.1 million in loan loss reserves versus $252.9 million at March 31, 2008. During the second quarter, the Company recorded $276.7 million in loan loss provisions, including $60.0 million of general provisions and $216.7 million of asset specific provisions. The provisions reflect the continued deterioration in the overall credit markets and its impact on the portfolio as determined in the Company’s regular quarterly risk ratings review process.

 

The Company’s total loss coverage, defined as the combination of loan loss reserves of $460.1 million and remaining purchase discount from the Fremont acquisition of $94.1 million, was $554.3 million or 4.3% of total gross loan value at the end of the second quarter. This compares to total loss coverage of $367.1 million or 2.8% of total gross loan value in the prior quarter.

 

During the quarter, the Company recorded $45.2 million of non-cash mark-to-market impairments on four credits in its portfolio. Also included in the second quarter were $51.5 million of non-cash impairments of goodwill and certain intangibles.

 

Summary of Fremont Contributions to Quarterly Results

 

At the end of the second quarter, the Fremont portfolio, including additional fundings made during the quarter, had a gross loan value of $4.5 billion consisting of 178 loans versus $4.9 billion consisting of 193 loans at the end of the first quarter 2008.

 

At the end of the second quarter, the value of the Fremont A-participation interest in the portfolio was $1.9 billion versus $2.4 billion on March 31, 2008. The book value of iStar’s B-participation interest at the end of the second quarter was $2.6 billion versus $2.5 billion on March 31, 2008. During the quarter, iStar received $684.8 million in principal repayments of which the Company retained 30%. The balance of principal repayments was paid to the Fremont A-participation. The weighted average maturity of the portfolio is 10 months.

 

4



 

During the second quarter, iStar funded $313.3 million of commitments related to the portfolio. Unfunded commitments at the end of the second quarter were $1.2 billion, of which the Company expects to fund approximately $1.0 billion based upon its comprehensive review of the portfolio. This compares to unfunded commitments of $1.5 billion at the end of the prior quarter.

 

At June 30, 2008, there were 26 Fremont loans on NPL status with a gross loan value of $683.0 million versus 20 loans at the prior quarter end, with $494.1 million of gross loan value. In addition, there were 14 loans on the Company’s watch list with a gross loan value of $411.8 million versus 14 loans at the prior quarter end, with $405.4 million of gross loan value. Excluding the Fremont A-participation interest on the associated assets, NPL and watch list assets for the Fremont portfolio were $414.6 million and $241.4 million, respectively, versus $238.1 million and $233.3 million in the prior quarter.

 

Earnings Guidance and Dividend Estimate

 

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 ($1.75) - ($1.00) , and diluted GAAP earnings per common share of ($1.00) - ($0.25).

 

The Company currently estimates that its third quarter common stock dividend will be in the range of $0.30 - $0.40 per share. The Company’s Board of Directors will meet at the end of the third quarter to consider the declaration of the actual dividend for the third quarter. The determination of the actual dividend will be based upon the Company’s then-current estimates of its taxable income for the full-year 2008. It is possible that the actual third quarter dividend will be different from the currently expected range. It is the Company’s policy to pay annual dividends in an amount equal to 100% of its annual taxable income. The fourth quarter dividend will be based upon the remaining amount necessary to distribute 100% of taxable income for the year as estimated by the Company at that time.

 

Share Repurchase Program

 

The Company’s Board of Directors has approved a $50 million dollar common stock repurchase program. This program is in addition to the Company’s previously disclosed 5 million share repurchase program, which currently has remaining authorization for 700,000 shares. Shares may be purchased under the new program from time to time in the open market and in privately negotiated transactions. There can be no assurance as to the timing or amounts of any purchases under our share repurchase programs.

 

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, July 31, 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

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Net investment income (1)

 

$

156,058

 

$

122,277

 

$

337,819

 

$

238,215

 

Other income

 

7,760

 

37,953

 

65,785

 

65,568

 

Non-interest expense (2)

 

(445,633

)

(65,884

)

(606,389

)

(127,164

)

Minority interest in consolidated entities

 

771

 

15

 

567

 

579

 

Gain on sale of joint venture interest, net of minority interest

 

261,659

 

 

261,659

 

 

Income from continuing operations

 

(19,385

)

94,361

 

59,441

 

177,198

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

3,689

 

9,339

 

9,197

 

19,185

 

Gain from discontinued operations, net of minority interest

 

46,787

 

5,362

 

48,843

 

6,778

 

Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

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

 

$

20,511

 

$

98,482

 

$

96,321

 

$

182,001

 


(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, impairments 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

 

 

 

June 30, 2008

 

December 31, 2007

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

10,823,099

 

$

10,949,354

 

Corporate tenant lease assets, net

 

$

3,120,804

 

$

3,309,866

 

Other investments

 

$

688,065

 

$

856,609

 

Total assets

 

$

15,619,140

 

$

15,848,298

 

Debt obligations

 

$

12,240,439

 

$

12,399,558

 

Total liabilities

 

$

12,649,933

 

$

12,894,869

 

Total shareholders’ equity

 

$

2,897,373

 

$

2,899,481

 

 

7



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

235,354

 

$

192,165

 

$

511,453

 

$

373,025

 

Operating lease income

 

80,955

 

76,449

 

162,782

 

147,860

 

Other income

 

7,760

 

37,953

 

65,785

 

65,568

 

Total revenues

 

324,069

 

306,567

 

740,020

 

586,453

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

162,876

 

139,174

 

331,091

 

267,701

 

Operating costs - corporate tenant lease assets

 

5,040

 

7,061

 

10,393

 

13,516

 

Depreciation and amortization

 

24,886

 

21,481

 

49,566

 

40,233

 

General and administrative (1)

 

44,004

 

39,403

 

86,780

 

76,931

 

Provision for loan losses

 

276,660

 

5,000

 

366,160

 

10,000

 

Impairments of goodwill

 

39,092

 

 

39,092

 

 

Impairments of other assets

 

57,692

 

 

57,692

 

 

Other expense

 

1,704

 

 

5,504

 

 

Total costs and expenses

 

611,954

 

212,119

 

946,278

 

408,381

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before other items

 

(287,885

)

94,448

 

(206,258

)

178,072

 

Gain on sale of joint venture interest, net of minority interest

 

261,659

 

 

261,659

 

 

Earnings (loss) from equity method investments

 

6,070

 

(102

)

3,473

 

(1,453

)

Minority interest in consolidated entities

 

771

 

15

 

567

 

579

 

Income (loss) from continuing operations

 

(19,385

)

94,361

 

59,441

 

177,198

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

3,689

 

9,339

 

9,197

 

19,185

 

Gain from discontinued operations, net of minority interest

 

46,787

 

5,362

 

48,843

 

6,778

 

Net income

 

31,091

 

109,062

 

117,481

 

203,161

 

Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

Net income allocable to common shareholders and HPU holders

 

$

20,511

 

$

98,482

 

$

96,321

 

$

182,001

 

 

 

 

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

0.15

 

$

0.76

 

$

0.70

 

$

1.40

 

Diluted (2)

 

$

0.15

 

$

0.75

 

$

0.70

 

$

1.39

 

 

 

 

 

 

 

 

 

 

 

Net income per HPU share

 

 

 

 

 

 

 

 

 

Basic (3)

 

$

28.27

 

$

143.80

 

$

132.93

 

$

265.80

 

Diluted (2) (4)

 

$

28.20

 

$

142.53

 

$

132.33

 

$

263.47

 


(1)

For the three months ended June 30, 2008 and 2007, includes $7,993 and $3,856 of stock-based compensation expense, respectively. For the six months ended June 30, 2008 and 2007, includes $12,841 and $8,265 of stock-based compensation expense, respectively.

 

 

(2)

For the three months ended June 30, 2008 and 2007, includes the allocable share of $1 and $28 of joint venture income, respectively. For the six months ended June 30, 2008 and 2007, includes the allocable share of $2 and $56 of joint venture income, respectively.

 

 

(3)

For the three months ended June 30, 2008 and 2007, $424 and $2,157 of net income is allocable to HPU holders, respectively. For the six months ended June 30, 2008 and 2007, $1,994 and $3,987 of net income is allocable to HPU holders, respectively.

 

 

(4)

For the three months ended June 30, 2008 and 2007, $423 and $2,138 of diluted net income is allocable to HPU holders, respectively. For the six months ended June 30, 2008 and 2007, $1,985 and $3,952 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

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations per common share (1)

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.22

)

$

0.65

 

$

0.27

 

$

1.20

 

Diluted (2)

 

$

(0.22

)

$

0.64

 

$

0.28

 

$

1.19

 

 

 

 

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

0.15

 

$

0.76

 

$

0.70

 

$

1.40

 

Diluted (2)

 

$

0.15

 

$

0.75

 

$

0.70

 

$

1.39

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

134,399

 

126,753

 

134,330

 

126,723

 

Diluted

 

134,867

 

127,963

 

134,874

 

127,915

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations per HPU share (1)

 

 

 

 

 

 

 

 

 

Basic

 

$

(41.33

)

$

122.33

 

$

52.86

 

$

227.93

 

Diluted (2)

 

$

(41.14

)

$

121.27

 

$

52.53

 

$

225.94

 

 

 

 

 

 

 

 

 

 

 

Net income per HPU share (3)

 

 

 

 

 

 

 

 

 

Basic

 

$

28.27

 

$

143.80

 

$

132.93

 

$

265.80

 

Diluted (2)

 

$

28.20

 

$

142.53

 

$

132.33

 

$

263.47

 

 

 

 

 

 

 

 

 

 

 

Weighted average HPU shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

15

 

15

 

15

 

15

 

Diluted

 

15

 

15

 

15

 

15

 


(1)

For the three months ended June 30, 2008 and 2007, excludes preferred dividends of $10,580. For the six months ended June 30, 2008 and 2007, excludes preferred dividends of $21,160.

 

 

(2)

For the three months ended June 30, 2008 and 2007, includes the allocable share of $1 and $28 of joint venture income, respectively. For the six months ended June 30, 2007 and 2006, includes the allocable share of $2 and $56 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 $424 and $2,157 of net income for the three months ended June 30, 2008 and 2007, respectively, and $1,994 and $3,987 for the six months ended June 30, 2008 and 2007, respectively. On a diluted basis, these cumulative 15 shares were entitled to $423 and $2,138 of net income for the three months ended June 30, 2008 and 2007, respectively, and $1,985 and $3,952 of net income for the six months ended June 30, 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

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

ADJUSTED EARNINGS (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

31,091

 

$

109,062

 

$

117,481

 

$

203,161

 

Add: Depreciation, depletion and amortization

 

26,064

 

23,366

 

53,701

 

45,244

 

Add: Joint venture income

 

 

31

 

4

 

61

 

Add: Joint venture depreciation, depletion and amortization

 

1,945

 

9,748

 

10,570

 

20,585

 

Add: Amortization of deferred financing costs

 

10,423

 

6,713

 

18,773

 

13,157

 

Add: Impairments of goodwill and intangible assets

 

51,549

 

 

51,549

 

 

Less: Hedge ineffectiveness, net

 

(2,341

)

 

(850

)

 

Less: Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

Less: Gain from discontinued operations, net of minority interest

 

(46,787

)

(5,362

)

(48,843

)

(6,778

)

Less: Gain on sale of joint venture interest, net of minority interest

 

(261,659

)

 

(261,659

)

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (loss) allocable to common shareholders and HPU holders:

 

 

 

 

 

 

 

 

 

Basic

 

$

(200,295

)

$

132,947

 

$

(80,438

)

$

254,209

 

Diluted

 

$

(200,295

)

$

132,978

 

$

(80,435

)

$

254,270

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

Basic (2)

 

$

(1.46

)

$

1.03

 

$

(0.59

)

$

1.96

 

Diluted (3)

 

$

(1.46

)

$

1.02

 

$

(0.58

)

$

1.94

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

134,399

 

126,753

 

134,330

 

126,723

 

Diluted

 

134,518

 

127,963

 

134,699

 

127,915

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period:

 

 

 

 

 

 

 

 

 

Basic

 

134,327

 

126,786

 

134,327

 

126,786

 

Diluted

 

134,462

 

127,991

 

134,462

 

127,991

 


(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. The sum of adjusted earnings plus net realized gains of $308.4 million for the quarter is $105.9. The Company believes it may be useful for investors to consider this amount as an additional measure of performance for the second quarter because the net realized gains relate to sales of assets which were acquired with the expectation that such assets would yield lower current returns but would appreciate in value.

 

 

(2)

For the three months ended June 30, 2008 and 2007, excludes ($4,142) and $2,912 of net income (loss) allocable to HPU holders, respectively. For the six months ended June 30, 2008 and 2007, excludes ($1,661) and $5,569 of net income (loss) allocable to HPU holders, respectively.

 

 

(3)

For the three months ended June 30, 2008 and 2007, excludes ($4,139) and $2,886 of net income (loss) allocable to HPU holders, respectively. For the six months ended June 30, 2008 and 2007, excludes ($1,668) and $5,519 of net income (loss) allocable to HPU holders, respectively.

 

10



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

 

 

 

As of

 

As of

 

 

 

June 30, 2008

 

December 31, 2007

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

10,823,099

 

$

10,949,354

 

Corporate tenant lease assets, net

 

3,120,804

 

3,309,866

 

Other investments

 

688,065

 

856,609

 

Other real estate owned

 

269,145

 

128,558

 

Assets held for sale

 

74,910

 

74,335

 

Cash and cash equivalents

 

234,546

 

104,507

 

Restricted cash

 

49,897

 

32,977

 

Accrued interest and operating lease income receivable

 

97,647

 

121,405

 

Deferred operating lease income receivable

 

110,803

 

102,135

 

Deferred expenses and other assets

 

146,038

 

125,274

 

Goodwill

 

4,186

 

43,278

 

Total assets

 

$

15,619,140

 

$

15,848,298

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

409,494

 

$

495,311

 

 

 

 

 

 

 

Debt obligations:

 

 

 

 

 

Unsecured senior notes

 

8,065,284

 

7,916,852

 

Unsecured revolving credit facilities

 

2,430,610

 

2,681,174

 

Interim financing facility

 

 

1,289,811

 

Secured term loans

 

1,646,490

 

413,683

 

Other debt obligations

 

98,055

 

98,038

 

Total liabilities

 

12,649,933

 

12,894,869

 

 

 

 

 

 

 

Minority interest in consolidated entities

 

71,834

 

53,948

 

Shareholders’ equity

 

2,897,373

 

2,899,481

 

Total liabilities and shareholders’ equity

 

$

15,619,140

 

$

15,848,298

 

 

11



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

PERFORMANCE STATISTICS

 

Three Months Ended

 

 

 

June 30, 2008

 

Net Finance Margin

 

 

 

 

 

 

 

Weighted average GAAP yield of loan and CTL investments

 

8.51

%

Less: Cost of debt

 

5.38

%

Net Finance Margin (1)

 

3.13

%

 

 

 

 

Net Finance Margin Excluding Amortization of Discount on Fremont Loans

 

2.75

%

 

 

 

 

Return on Average Common Book Equity

 

 

 

 

 

 

 

Average total book equity

 

$

2,874,557

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

2,368,381

 

 

 

 

 

Net income allocable to common shareholders and HPU holders

 

$

20,511

 

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

 

$

82,044

 

 

 

 

 

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

 

3.5

%

 

 

 

 

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

 

$

(200,295

)

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

 

$

(801,180

)

 

 

 

 

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

 

(33.8

)%

 

 

 

 

Expense Ratio

 

 

 

 

 

 

 

General and administrative expenses (D)

 

$

44,004

 

Total revenue (E)

 

$

324,069

 

 

 

 

 

Expense Ratio (D) / (E)

 

13.6

%


(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 $3,434 and ($169), 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

 

 

 

June 30, 2008

 

Book debt (A)

 

$

12,240,439

 

 

 

 

 

Book equity

 

$

2,897,373

 

Add: Accumulated depreciation/depletion and loan loss reserves

 

919,209

 

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

 

$

3,816,582

 

 

 

 

 

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

 

3.2

x

 

 

 

 

Ratio of Earnings to Fixed Charges

 

0.9

x

 

 

 

 

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends

 

0.9

x

 

 

 

 

Interest Coverage

 

 

 

 

 

 

 

EBITDA (1) (C)

 

$

221,976

 

GAAP interest expense (D)

 

$

162,876

 

 

 

 

 

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

 

1.4

x

 

 

 

 

Covenant Calculation of Fixed Charge Coverage Ratio (2)

 

2.4

x

 

 

 

 

RECONCILIATION OF NET INCOME TO EBITDA (1)

 

 

 

 

 

 

 

Net income

 

$

31,091

 

Add: GAAP interest expense

 

162,876

 

Add: Depreciation, depletion and amortization

 

26,064

 

Add: Joint venture depreciation, depletion and amortization

 

1,945

 

EBITDA (1)

 

$

221,976

 


(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 impairment charges and other non-cash items, 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 June 30, 2008

 

LOANS

 

 

 

 

 

 

 

 

 

 

 

Total/

 

CORPORATE

 

 

 

 

 

 

 

Floating

 

Weighted

 

TENANT

 

OTHER

 

 

 

Fixed Rate

 

Rate

 

Average

 

LEASING

 

INVESTMENTS

 

Amount funded

 

$

68,470

 

$

877,075

 

$

945,544

 

$

22,393

 

$

13,145

 

Weighted average yield (1)

 

13.99

%

8.46

%

8.87

%

10.75

%

N/A

 

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

 

1,075

 

586

 

621

 

N/A

 

N/A

 

Weighted average first $ loan-to-value ratio

 

54.59

%

0.31

%

4.25

%

N/A

 

N/A

 

Weighted average last $ loan-to-value ratio

 

82.99

%

67.02

%

68.18

%

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of assets with unfunded commitments

 

 

 

 

 

 

 

238

 

 

 

 

 

 

 

 

 

 

 

Discretionary commitments

 

 

 

 

 

 

 

$

522,620

 

Non-discretionary commitments

 

 

 

 

 

 

 

3,402,808

 

Total unfunded commitments

 

 

 

 

 

 

 

$

3,925,428

 

 

 

 

 

 

 

 

 

Estimated weighted average funding period

 

 

 

 

 

Approximately 2.1 years

 

 

 

 

 

 

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered assets (A)

 

 

 

 

 

 

 

$

13,950,012

 

Unsecured debt (B)

 

 

 

 

 

 

 

$

10,689,042

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

1.3

x

 

RISK MANAGEMENT STATISTICS

(weighted average risk rating)

 

 

 

2008

 

2007

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Structured finance assets (principal risk)

 

3.28

 

3.12

 

3.07

 

2.92

 

2.78

 

Corporate tenant lease assets

 

2.55

 

2.51

 

2.50

 

2.48

 

2.50

 

 

(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

 

 

 

June 30, 2008

 

December 31, 2007

 

Value of non-performing loans (1) /

 

 

 

 

 

 

 

 

 

As a percentage of total gross loan value

 

$

1,340,437

 

10.50

%

$

1,193,669

 

8.71

%

 

 

 

 

 

 

 

 

 

 

Reserve for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of total gross loan value

 

$

460,134

 

3.61

%

$

217,911

 

1.59

%

As a percentage of non-performing loans (1)

 

 

 

34.33

%

 

 

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

 

$(1.00) - $(0.25)

 

Less: Gains, depreciation and other adjustments, net

 

$0.00 - $1.50

 

Adjusted earnings per diluted common share guidance

 

$(1.75) - $(1.00)

 


(1)

Non-performing loans include iStar’s book value and the Fremont 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 June 30, 2008 (1)

 

Security Type

 

 

 

 

 

First Mortgages / Senior Loans

 

$

10,275

 

65.4

%

Corporate Tenant Leases

 

3,738

 

23.8

 

Mezzanine / Subordinated Debt

 

1,008

 

6.4

 

Other Investments

 

697

 

4.4

 

Total

 

$

15,718

 

100.0

%

 

 

 

 

 

 

Collateral Type

 

 

 

 

 

Apartment / Residential

 

$

3,595

 

22.9

%

Land

 

2,204

 

14.0

 

Office (CTL)

 

1,754

 

11.2

 

Industrial / R&D

 

1,507

 

9.6

 

Retail

 

1,407

 

9.0

 

Corporate - Real Estate

 

1,118

 

7.1

 

Entertainment / Leisure

 

979

 

6.2

 

Other

 

920

 

5.8

 

Hotel

 

914

 

5.8

 

Mixed Use / Mixed Collateral

 

692

 

4.4

 

Corporate - Non-Real Estate

 

374

 

2.4

 

Office (Lending)

 

254

 

1.6

 

Total

 

$

15,718

 

100.0

%

 

 

 

 

 

 

Collateral Location

 

 

 

 

 

West

 

$

3,503

 

22.3

%

Northeast

 

2,708

 

17.2

 

Southeast

 

2,606

 

16.6

 

Mid-Atlantic

 

1,668

 

10.6

 

Various

 

1,137

 

7.2

 

Central

 

977

 

6.2

 

International

 

944

 

6.0

 

Southwest

 

893

 

5.7

 

South

 

563

 

3.6

 

Northcentral

 

434

 

2.8

 

Northwest

 

285

 

1.8

 

Total

 

$

15,718

 

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