UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): February 26, 2009

 


 

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, 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 February 26, 2009, iStar Financial Inc. issued an earnings release announcing its financial results for the fourth quarter and fiscal year ended December 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: February 26, 2009

By:

/s/ Jay Sugarman

 

 

Jay Sugarman

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

 

Date: February 26, 2009

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

 

GRAPHIC

 

 

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 Fourth Quarter And Fiscal Year-End 2008 Results

 

·                  Total revenues were $289.9 million and $1.4 billion for the fourth quarter and fiscal year 2008, respectively.

 

·                  Company records $252.0 million of loan loss provisions during the quarter versus $411.1 million during the prior quarter.

 

·                  Adjusted earnings (loss) allocable to common shareholders for the fourth quarter and fiscal year were $12.7 million and ($352.0) million, respectively, or $0.10 and ($2.68) per diluted common share, respectively.

 

·                  Net income (loss) allocable to common shareholders for the fourth quarter and fiscal year were ($22.6) million and ($234.1) million, respectively, or ($0.18) and ($1.78) per diluted common share, respectively.

 

NEW YORK – February 26, 2009 – iStar Financial Inc. (NYSE: SFI), a leading publicly traded finance company focused on the commercial real estate industry, today reported results for the fourth quarter and fiscal year ended December 31, 2008.

 

Fourth Quarter 2008 Results

 

iStar reported adjusted earnings (loss) allocable to common shareholders for the quarter of $12.7 million or $0.10 per diluted common share, compared with ($36.6) million or ($0.29) per diluted common share for the fourth quarter 2007. 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, hedge ineffectiveness and gain (loss) from discontinued operations.

 

Net income (loss) allocable to common shareholders for the fourth quarter was ($22.6) million, or ($0.18) per diluted common share, compared to ($78.7) million or ($0.62) per diluted common share for the fourth 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.

 



 

Results for the quarter included $252.0 million of loan loss provisions, $150.0 million of impairments, $323.0 million of gains associated with the early extinguishment of debt and $19.0 million of gains from the sale of seven corporate tenant lease (CTL) assets. Gains on the sale of CTL assets are excluded from adjusted earnings, but included in net income.

 

Net investment income for the quarter was $435.4 million, compared to $218.5 million for the fourth quarter 2007. The increase is primarily due to gains associated with early extinguishment of debt. Net investment income represents interest income, operating lease income, earnings (loss) from equity method investments and gain (loss) on early extinguishment of debt, less interest expense and operating costs for corporate tenant lease assets.

 

During the quarter, the Company funded a total of $683.2 million under new and pre-existing commitments and received $730.0 million in gross principal repayments. Of the gross principal repayments, $278.9 million was utilized to pay down the A-participation interest associated with the Fremont portfolio.

 

The Company’s equity represented 24.2% of total capitalization at quarter end versus 23.4% at the end of the prior quarter. The Company’s leverage, calculated as book debt net of unrestricted cash and cash equivalents, divided by the sum of book equity, accumulated depreciation and loan loss reserves, each as determined in accordance with GAAP, was 3.1x at December 31, 2008 versus 3.3x at September 30, 2008.

 

The Company’s net finance margin, calculated as the rate of return on assets less the cost of debt, was 2.15% for the quarter. Excluding the impact of the amortization of the Fremont portfolio purchase discount, the Company’s net finance margin was 1.99% for the quarter, versus 2.74% in the prior quarter.

 

Fiscal Year 2008 Results

 

Adjusted earnings (loss) allocable to common shareholders for the year ended December 31, 2008, were ($352.0) million or ($2.68) per diluted common share. This compares to $347.8 million or $2.72 per diluted share for the year ended December 31, 2007.

 

Net income (loss) allocable to common shareholders for the year ended December 31, 2008, was ($234.1) million or ($1.78) per diluted common share, compared to $192.3 million or $1.51 per diluted common share for the year ended December 31, 2007.

 

Results for fiscal year 2008 included $1.0 billion of loan loss provisions, $334.8 million of impairments, $392.9 of gains associated with the early extinguishment of debt, $64.3 million of gains from sale of 49 CTL assets and $285.1 million of gains from the sale of the Company’s timber investments, net of minority interest.

 

Net investment income and total revenue were $981.9 million and $1.4 billion, respectively, for the year ended December 31, 2008, versus $686.0 million and $1.4 billion, respectively, for the year ended December 31, 2007.

 

2



 

Capital Markets

 

The Company is currently working with members of its existing bank group and has received the requisite consents and commitments for a new secured facility and restructuring of its existing bank facilities. The Company expects that, if completed, the principal amount of the new secured facility would be between $700 million and $1.0 billion. The Company currently has commitments of approximately $700 million.

 

If completed, the new secured facility would mature in June 2012 and would bear interest at a rate of LIBOR + 2.50%. Lenders who participate in the new secured loan would receive collateral security for their outstanding unsecured positions in the Company’s existing unsecured bank lines and the interest on these loans would increase to LIBOR + 1.50%. The new facilities would also provide for additional operating flexibility through the modification of certain financial covenants.

 

The new secured facility and the restructuring of the existing facilities are currently expected to close in March. However, they are subject to closing conditions including the negotiation of definitive documents. There can be no assurance that these transactions will be completed in this timeframe or at all.

 

As of December 31, 2008, the Company had $558.1 million of unrestricted cash and available capacity under $3.7 billion in revolving credit facilities versus $877.7 million at the end of the prior quarter. The Company is currently in compliance with all of its bank and bond covenants.

 

During the quarter, the Company repurchased $635.9 million face amount of its unsecured bonds in open market transactions resulting in a gain of $323.0 million. In addition, the Company repurchased approximately 26.7 million shares of its common stock pursuant to its existing repurchase program.

 

Risk Management

 

At December 31, 2008, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 91.5% of the Company’s asset base, versus 90.7% in the prior quarter. The Company’s loan portfolio consisted of 79.8% floating rate and 20.2% fixed rate loans, with a weighted average maturity of 2.3 years. Of the Company’s floating rate loans, 62.3% had a weighted average floor of 3.99%.

 

The weighted average last dollar loan-to-value ratio for all structured finance assets was 75.8%. At quarter end, the Company’s corporate tenant lease assets were 95.2% leased with a weighted average remaining lease term of 11.9 years. At December 31, 2008, the weighted average risk ratings of the Company’s structured finance and corporate tenant lease assets were 3.53 and 2.58, respectively, versus 3.41 and 2.55, respectively, in the prior quarter.

 

3



 

As of December 31, 2008, 68 of the Company’s 357 total loans were on non-performing loan (NPL) status. These loans represent $3.5 billion or 27.5% of total managed loans, compared to 51 loans representing $2.5 billion or 19.4% of total managed loans in the prior quarter. Managed asset and loan values represent iStar’s book value plus the A-participation interest associated with the Fremont portfolio. The Company’s total managed loan value at quarter end was $12.6 billion. The Company’s policy is to stop the accrual of interest on loans placed on NPL status.

 

During the quarter, the Company sold two NPLs with managed asset value of $18.5 million and reclassified three loans with managed asset value of $71.7 million as other real estate owned (OREO).

 

At the end of the fourth quarter, the Company had 28 loans on its watch list representing $1.3 billion or 10.1% of total managed loans, compared to 29 loans representing $1.3 billion or 10.2% of total managed loans in the prior quarter. Assets on the Company’s watch list are all performing loans.

 

At the end of the fourth quarter, the Company had 11 assets classified as OREO with a book value of $242.5 million. During the quarter, the Company took title to three properties that served as collateral on its loans, resulting in $30.7 million of charge-offs against the Company’s reserve for loan losses. All of the loans were previously on NPL status and had a managed asset value of $71.7 million prior to the Company receiving title to the properties. The Company sold two OREO assets during the quarter, generating net proceeds of $61.4 million resulting in non-cash impairments of $3.1 million. In addition, the Company recorded $16.4 million of non-cash impairment charges on five OREO assets.

 

During the quarter, the Company recorded $109.9 million of non-cash impairment charges associated with five credits in its Corporate Loan and Debt portfolio and its Other Investments.

 

At December 31, 2008, the Company had $976.8 million in loan loss reserves versus $832.7 million at September 30, 2008, consisting of $177.2 million of general reserves and $799.6 million of asset specific reserves. The provisions reflect the severe deterioration in the overall credit markets and its impact on the portfolio as determined in the Company’s regular quarterly risk ratings review process performed following the end of the quarter.

 

The Company’s total loss coverage, defined as the combination of loan loss reserves of $976.8 million and remaining unamortized purchase discount from the Fremont acquisition of $55.9 million, was $1.0 billion or 8.2% of total managed loans at the end of the fourth quarter. This compares to total loss coverage of $908.2 million or 7.1% of total managed loans in the prior quarter.

 

4



 

Summary of Fremont Contributions to Quarterly Results

 

At the end of the fourth quarter, the Fremont portfolio, including additional fundings made during the quarter, had a managed asset value of $4.0 billion consisting of 140 loans versus $4.3 billion consisting of 152 loans at the end of the third quarter 2008.

 

At the end of the fourth quarter, the value of the A-participation interest in the portfolio was $1.3 billion versus $1.6 billion on September 30, 2008. The book value of iStar’s B-participation interest at the end of the fourth quarter was $2.7 billion versus $2.7 billion on September 30, 2008. During the quarter, iStar received $398.4 million in principal repayments, of which the Company retained 30%. The balance of principal repayments was paid to the A-participation interest. The current weighted average maturity of the Fremont portfolio is eight months.

 

During the fourth quarter, iStar funded $218.6 million of commitments related to the portfolio. Unfunded commitments at the end of the fourth quarter were $0.7 billion, of which the Company expects to fund approximately $0.4 billion based upon its comprehensive review of the portfolio. This compares to unfunded commitments of $0.9 billion at the end of the prior quarter.

 

At December 31, 2008, there were 37 Fremont loans on NPL status with a managed asset value of $1.2 billion versus 29 loans at the prior quarter end, with $777.8 million of managed asset value. In addition, there were 18 loans on the Company’s watch list with a managed asset value of $758.6 million versus 14 loans at the prior quarter end, with $578.1 million of managed asset value.

 

Earnings Guidance and Dividend Expectations

 

Given the continued uncertainty in the market, the Company will not be providing guidance for fiscal year 2009 at this time.

 

The Company’s Board of Directors has concluded that the Company has already paid out 100% of its 2008 taxable income. As a result, the Company will not pay a fourth quarter cash dividend on its common shares. For the year, the Company has paid a total of $1.74 per share in common share dividends.

 

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 generate attractive risk-adjusted returns on equity to shareholders by providing innovative and value-added financing to its customers.

 

iStar Financial will hold a quarterly earnings conference call at 10:00 a.m. ET today, February 26, 2009. 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, but are not limited to, 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 periodic reports filed with the Securities and Exchange Commission, including the annual reports on Form 10-K and quarterly reports on Form 10-Q.)

 

6



 

Selected Income Statement Data

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Net investment income (1)

 

$

435,395

 

$

218,516

 

$

981,880

 

$

685,953

 

Other income

 

9,144

 

20,530

 

97,851

 

99,938

 

Non-interest expense (2)

 

(477,404

)

(315,960

)

(1,642,656

)

(580,868

)

Minority interest in consolidated entities

 

(78

)

514

 

991

 

816

 

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

 

 

 

261,659

 

 

Income (loss) from continuing operations

 

(32,943

)

(76,400

)

(300,275

)

205,839

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

1,455

 

6,546

 

15,715

 

25,287

 

Gain from discontinued operations, net of minority interest

 

18,971

 

9

 

87,769

 

7,832

 

Preferred dividends

 

(10,580

)

(10,580

)

(42,320

)

(42,320

)

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

 

$

(23,097

)

$

(80,425

)

$

(239,111

)

$

196,638

 

 


(1)

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

 

 

(2)

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

 

 

(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)

(unaudited)

 

 

 

As of

 

As of

 

 

 

December 31, 2008

 

December 31, 2007

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

10,586,644

 

$

10,949,354

 

Corporate tenant lease assets, net

 

3,044,811

 

3,309,866

 

Other investments

 

447,318

 

856,609

 

Total assets

 

15,296,748

 

15,848,298

 

Debt obligations

 

12,516,023

 

12,399,558

 

Total liabilities

 

12,870,515

 

12,894,869

 

Total shareholders’ equity

 

2,389,380

 

2,899,481

 

 

7



 

iStar Financial Inc.
Consolidated Statements of Operations

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

199,201

 

$

308,128

 

$

947,661

 

$

998,008

 

Operating lease income

 

81,564

 

81,622

 

318,600

 

314,740

 

Other income

 

9,144

 

20,530

 

97,851

 

99,938

 

Total revenues

 

289,909

 

410,280

 

1,364,112

 

1,412,686

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

161,153

 

186,643

 

660,284

 

627,720

 

Operating costs - corporate tenant lease assets

 

8,401

 

7,894

 

23,575

 

28,926

 

Depreciation and amortization

 

24,734

 

24,442

 

97,368

 

86,223

 

General and administrative (1)

 

34,765

 

36,950

 

159,096

 

165,128

 

Provision for loan losses

 

252,020

 

113,000

 

1,029,322

 

185,000

 

Impairment of goodwill

 

 

 

39,092

 

 

Impairment of other assets

 

149,972

 

144,184

 

295,738

 

144,184

 

Other expense

 

15,913

 

(2,616

)

22,040

 

333

 

Total costs and expenses

 

646,958

 

510,497

 

2,326,515

 

1,237,514

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before other items

 

(357,049

)

(100,217

)

(962,403

)

175,172

 

Gain on early extinguishment of debt

 

323,027

 

225

 

392,943

 

225

 

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

 

 

 

261,659

 

 

Earnings (loss) from equity method investments

 

1,157

 

23,078

 

6,535

 

29,626

 

Minority interest in consolidated entities

 

(78

)

514

 

991

 

816

 

Income (loss) from continuing operations

 

(32,943

)

(76,400

)

(300,275

)

205,839

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

1,455

 

6,546

 

15,715

 

25,287

 

Gain from discontinued operations, net of minority interest

 

18,971

 

9

 

87,769

 

7,832

 

Net income (loss)

 

(12,517

)

(69,845

)

(196,791

)

238,958

 

Preferred dividend requirements

 

(10,580

)

(10,580

)

(42,320

)

(42,320

)

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

 

$

(23,097

)

$

(80,425

)

$

(239,111

)

$

196,638

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.18

)

$

(0.62

)

$

(1.78

)

$

1.52

 

Diluted (2)

 

$

(0.18

)

$

(0.62

)

$

(1.78

)

$

1.51

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per HPU share

 

 

 

 

 

 

 

 

 

Basic (3)

 

$

(34.80

)

$

(116.93

)

$

(336.33

)

$

287.93

 

Diluted (2) (4)

 

$

(34.80

)

$

(116.47

)

$

(336.33

)

$

285.00

 

 


(1)

For the three months ended December 31, 2008 and 2007, includes $5,817 and $5,549 of stock-based compensation expense, respectively. For the years ended December 31, 2008 and 2007, includes $23,542 and $17,601 of stock-based compensation expense, respectively.

 

 

(2)

For the year ended December 31, 2007, includes the allocable share of $85 joint venture income.

 

 

(3)

For the three months ended December 31, 2008 and 2007, ($522) and ($1,754) of net income (loss) is allocable to HPU holders, respectively. For the years ended December 31, 2008 and 2007, ($5,045) and $4,319 of net income (loss) is allocable to HPU holders, respectively.

 

 

(4)

For the three months ended December 31, 2008 and 2007, ($522) and ($1,747) of net income (loss) is allocable to HPU holders, respectively. For the years ended December 31, 2008 and 2007, ($5,045) and $4,275 of net income (loss) is allocable to HPU holders, respectively.

 

8



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.34

)

$

(0.67

)

$

(2.56

)

$

1.26

 

Diluted (2)

 

$

(0.34

)

$

(0.67

)

$

(2.56

)

$

1.26

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.18

)

$

(0.62

)

$

(1.78

)

$

1.52

 

Diluted (2)

 

$

(0.18

)

$

(0.62

)

$

(1.78

)

$

1.51

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

122,809

 

127,267

 

131,153

 

126,801

 

Diluted

 

122,809

 

127,798

 

131,153

 

127,792

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

(65.60

)

$

(126.46

)

$

(482.46

)

$

239.60

 

Diluted (2)

 

$

(65.60

)

$

(125.94

)

$

(482.46

)

$

237.07

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per HPU share (3)

 

 

 

 

 

 

 

 

 

Basic

 

$

(34.80

)

$

(116.93

)

$

(336.33

)

$

287.93

 

Diluted (2)

 

$

(34.80

)

$

(116.47

)

$

(336.33

)

$

285.00

 

 

 

 

 

 

 

 

 

 

 

Weighted average HPU shares outstanding

 

 

 

 

 

 

 

 

 

Basic and diluted

 

15

 

15

 

15

 

15

 

 


(1)

For the three months ended December 31, 2008 and 2007 excludes preferred dividends of $10,580. For the years ended December 31, 2008 and 2007, excludes preferred dividends of $42,320.

 

 

(2)

For the year ended December 31, 2007, includes the allocable share of $85 of joint venture income.

 

 

(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 ($522) and ($1,754) of net income (loss) for the three months ended December 31, 2008 and 2007, respectively, and ($5,045) and $4,319 of net income (loss) for the years ended December 31, 2008 and 2007, respectively. On a diluted basis, these cumulative 15 shares were entitled to ($522) and ($1,747) of net income (loss) for the three months ended December 31, 2008 and 2007, respectively, and ($5,045) and $4,275 of net income (loss) for the years ended December 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

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EARNINGS (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(12,517

)

$

(69,845

)

$

(196,791

)

$

238,958

 

Add: Depreciation, depletion and amortization

 

24,596

 

28,254

 

102,745

 

99,427

 

Add: Joint venture depreciation, depletion and amortization

 

1,953

 

9,834

 

14,466

 

40,826

 

Add: Amortization of deferred financing costs

 

9,907

 

8,145

 

43,800

 

28,367

 

Add: Impairment of goodwill and intangible assets

 

9,069

 

 

60,618

 

 

Less: Hedge ineffectiveness, net

 

9,533

 

(3,183

)

7,427

 

(239

)

Less: Gain from discontinued operations, net of minority interest

 

(18,971

)

(9

)

(87,769

)

(7,832

)

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

 

 

 

(261,659

)

(1,572

)

Less: Preferred dividends

 

(10,580

)

(10,580

)

(42,320

)

(42,320

)

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

12,990

 

$

(37,384

)

$

(359,483

)

$

355,615

 

Diluted

 

$

12,992

 

$

(37,384

)

$

(359,483

)

$

355,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

Basic (2)

 

$

0.10

 

$

(0.29

)

$

(2.68

)

$

2.74

 

Diluted (3)

 

$

0.10

 

$

(0.29

)

$

(2.68

)

$

2.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

122,809

 

127,267

 

131,153

 

126,801

 

Diluted

 

123,800

 

127,798

 

131,153

 

127,792

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period:

 

 

 

 

 

 

 

 

 

Basic

 

105,457

 

133,929

 

105,457

 

133,929

 

Diluted

 

105,457

 

134,465

 

105,457

 

134,465

 

 


(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 December 31, 2008 and 2007, excludes $293 and ($816) of net income (loss) allocable to HPU holders, respectively. For the years ended December 31, 2008 and 2007, excludes ($7,461) and $7,799 of net income (loss) allocable to HPU holders, respectively.

 

 

(3)

For the three months ended December 31, 2008 and 2007, excludes $291 and ($812) of net income (loss) allocable to HPU holders, respectively. For the years ended December 31, 2008 and 2007, excludes ($7,461) and $7,730 of net income (loss) allocable to HPU holders, respectively.

 

10



 

iStar Financial Inc.
Consolidated Balance Sheets
(In thousands)

 

 

 

As of
December 31, 2008

 

As of
December 31, 2007

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

10,586,644

 

$

10,949,354

 

Corporate tenant lease assets, net

 

3,044,811

 

3,309,866

 

Other investments

 

447,318

 

856,609

 

Other real estate owned

 

242,505

 

128,558

 

Assets held for sale

 

 

74,335

 

Cash and cash equivalents

 

496,537

 

104,507

 

Restricted cash

 

155,965

 

32,977

 

Accrued interest and operating lease income receivable, net

 

87,151

 

121,405

 

Deferred operating lease income receivable

 

116,793

 

102,135

 

Deferred expenses and other assets, net

 

114,838

 

125,274

 

Goodwill

 

4,186

 

43,278

 

Total assets

 

$

15,296,748

 

$

15,848,298

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

354,492

 

$

495,311

 

 

 

 

 

 

 

Debt obligations:

 

 

 

 

 

Unsecured senior notes

 

7,218,160

 

7,916,853

 

Unsecured revolving credit facilities

 

3,281,273

 

2,681,174

 

Secured revolving credit facility

 

306,867

 

 

Interim financing facility

 

 

1,289,811

 

Secured term loans

 

1,611,650

 

413,682

 

Other debt obligations

 

98,073

 

98,038

 

Total liabilities

 

12,870,515

 

12,894,869

 

 

 

 

 

 

 

Minority interest in consolidated entities

 

36,853

 

53,948

 

Shareholders’ equity

 

2,389,380

 

2,899,481

 

Total liabilities and shareholders’ equity

 

$

15,296,748

 

$

15,848,298

 

 

11



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

PERFORMANCE STATISTICS

 

 

 

Three Months Ended

 

 

 

December 31, 2008

 

Net Finance Margin

 

 

 

 

 

 

 

Weighted average GAAP yield of loan and CTL investments

 

7.44

%

Less: Cost of debt

 

5.29

%

Net Finance Margin (1)

 

2.15

%

 

 

 

 

Net Finance Margin Excluding Amortization of Discount on Fremont Loans

 

1.99

%

 

 

 

 

Return on Average Common Book Equity

 

 

 

 

 

 

 

Average total book equity

 

$

2,421,731

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

1,915,555

 

 

 

 

 

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

 

$

(23,097

)

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

 

$

(92,388

)

 

 

 

 

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

 

(4.8

)%

 

 

 

 

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

 

$

12,990

 

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

 

$

51,960

 

 

 

 

 

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

 

2.7

%

 

 

 

 

Expense Ratio

 

 

 

 

 

 

 

General and administrative expenses (3) (D)

 

$

34,693

 

Total revenue (3) (E)

 

$

291,731

 

 

 

 

 

Expense Ratio (D) / (E)

 

11.9

%

 


(1)

Weighted average GAAP yield is the annualized sum of interest income and operating lease 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 $1,822 and $127, 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 (loss) as shown in the Consolidated Statements of Operations. Adjusted earnings should not be considered as an alternative to net income (loss) (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.

 

 

(3)

Total revenue and general and administrative expenses exclude SFAS No. 144 adjustments from discontinued operations of $1,822 and ($72), respectively.

 

12



 

iStar Financial Inc.

Supplemental Information
(In thousands)

(unaudited)

 

CREDIT STATISTICS

 

 

 

Three Months Ended

 

 

 

December 31, 2008

 

Book debt, net of unrestricted cash (A)

 

$

12,019,486

 

 

 

 

 

Book equity

 

2,389,380

 

Add: Accumulated depreciation and loan loss reserves

 

1,456,371

 

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

 

$

3,845,751

 

 

 

 

 

Leverage (1) (A) / (B)

 

3.1

x

 

 

 

 

Ratio of Earnings (Loss) to Fixed Charges

 

0.8

x

 

 

 

 

Ratio of Earnings (Loss) to Fixed Charges and Preferred Stock Dividends

 

0.8

x

 

 

 

 

Covenant Calculation of Fixed Charge Coverage Ratio (2)

 

2.7

x

 

 

 

 

Interest Coverage

 

 

 

 

 

 

 

EBITDA (3) (C)

 

$

175,185

 

GAAP interest expense (D)

 

161,153

 

 

 

 

 

EBITDA / GAAP Interest Expense (3) (C) / (D)

 

1.1

x

 

 

 

 

RECONCILIATION OF NET INCOME TO EBITDA (3)

 

 

 

 

 

 

 

Net income (loss)

 

$

(12,517

)

Add: GAAP interest expense

 

161,153

 

Add: Depreciation, depletion and amortization

 

24,596

 

Add: Joint venture depreciation, depletion and amortization

 

1,953

 

EBITDA (3)

 

$

175,185

 

 


(1)

 

Leverage is calculated by dividing book debt net of unrestricted cash by the sum of book equity, accumulated depreciation and loan loss reserves.

 

 

 

(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.

 

 

 

(3)

 

EBITDA should be examined in conjunction with net income (loss) as shown in the Consolidated Statements of Operations. EBITDA should not be considered as an alternative to net income (loss) (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.

 

13



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

FINANCING VOLUME SUMMARY STATISTICS

 

Three Months Ended December 31, 2008

 

LOAN ORIGINATIONS

 

 

 

 

 

 

 

 

 

 

 

Total/

 

 

 

 

 

 

 

 

 

Floating

 

Weighted

 

CORPORATE

 

OTHER

 

 

 

Fixed Rate

 

Rate

 

Average

 

LEASING

 

INVESTMENTS

 

Amount funded

 

$

23,216

 

$

622,458

 

$

645,674

 

$

9,411

 

$

28,152

 

Weighted average GAAP yield

 

5.91

%

7.37

%

7.31

%

11.78

%

N/A

 

Weighted average all-in spread/margin (basis points) (1)

 

568

 

665

 

661

 

N/A

 

N/A

 

Weighted average first $ loan-to-value ratio

 

45.07

%

0.86

%

2.36

%

N/A

 

N/A

 

Weighted average last $ loan-to-value ratio

 

84.39

%

75.10

%

75.42

%

N/A

 

N/A

 

 

UNFUNDED COMMITMENTS

 

Number of assets with unfunded commitments

 

194

 

 

 

 

 

Discretionary commitments

 

$

163,393

 

Non-discretionary commitments

 

2,263,966

 

Total unfunded commitments

 

$

2,427,359

 

 

 

 

 

Estimated weighted average funding period

 

Approximately 2.1 years

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

Unencumbered assets (A)

 

$

13,540,138

 

Unsecured debt (B)

 

$

10,612,225

 

 

 

 

 

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

 

1.3

x

 

RISK MANAGEMENT STATISTICS

(weighted average risk rating)

 

 

 

2008

 

2007

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

Structured Finance Assets (principal risk)

 

3.53

 

3.41

 

3.28

 

3.12

 

3.07

 

Corporate Tenant Lease Assets

 

2.58

 

2.55

 

2.55

 

2.51

 

2.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1=lowest risk; 5=highest risk)

 

 


(1)

 

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

 

 

 

December 31, 2008

 

December 31, 2007

 

Value of non-performing loans (1) /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

3,458,157

 

27.48

%

$

1,193,669

 

8.71

%

Reserve for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

976,788

 

7.76

%

$

217,910

 

1.59

%

As a percentage of non-performing loans (1)

 

 

 

28.25

%

 

 

18.26

%

 


(1)

 

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

 

15



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS December 31, 2008 (1)

 

Asset Type

 

 

 

 

 

First Mortgages / Senior Loans

 

$

10,670

 

68.4

%

Corporate Tenant Leases

 

3,597

 

23.1

 

Mezzanine / Subordinated Debt

 

893

 

5.7

 

Other Investments

 

434

 

2.8

 

Total

 

$

15,594

 

100.0

%

 

 

 

 

 

 

Property / Collateral Type

 

 

 

 

 

Apartment / Residential

 

$

4,244

 

27.2

%

Land

 

2,359

 

15.1

 

Office

 

1,895

 

12.1

 

Industrial / R&D

 

1,489

 

9.5

 

Retail

 

1,348

 

8.7

 

Entertainment / Leisure

 

967

 

6.2

 

Corporate - Real Estate

 

868

 

5.6

 

Hotel

 

821

 

5.3

 

Mixed Use / Mixed Collateral

 

641

 

4.1

 

Other

 

582

 

3.7

 

Corporate - Non-Real Estate

 

380

 

2.5

 

Total

 

$

15,594

 

100.0

%

 

 

 

 

 

 

Geography

 

 

 

 

 

West

 

$

3,581

 

23.0

%

Northeast

 

2,843

 

18.2

 

Southeast

 

2,659

 

17.1

 

Mid-Atlantic

 

1,672

 

10.7

 

Central

 

927

 

6.0

 

Southwest

 

923

 

5.9

 

Various

 

892

 

5.7

 

International

 

797

 

5.1

 

South

 

515

 

3.3

 

Northcentral

 

435

 

2.8

 

Northwest

 

350

 

2.2

 

Total

 

$

15,594

 

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