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): April 30, 2009
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 |
|
|
|
|
|
1114
Avenue of the Americas, 39th Floor |
|
10036 |
||
(Address of principal executive offices) |
|
(Zip Code) |
Registrants 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 April 30, 2009, iStar Financial Inc. issued an earnings release announcing its financial results for the first quarter ended March 31, 2009. 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, shall 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 be incorporated by reference into any registration statement or other document pursuant to which we incorporate by reference reports filed pursuant to the Securities Exchange Act of 1934, as amended.
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: April 30, 2009 |
|
By: |
/s/ Jay Sugarman |
|
|
|
Jay Sugarman |
|
|
|
Chairman and Chief Executive Officer |
|
|
|
|
|
|
|
|
Date: April 30, 2009 |
|
By: |
/s/ James D. Burns |
|
|
|
James D. Burns |
|
|
|
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] |
James D. Burns |
|
Andrew G. Backman |
Chief Financial Officer |
|
Senior Vice President Investor Relations |
iStar Financial Announces First Quarter 2009 Results
· Adjusted earnings (loss) allocable to common shareholders for the first quarter was ($64.0) million, or ($0.61) per diluted common share.
· Net income (loss) allocable to common shareholders for the first quarter was ($93.9) million, or ($0.89) per diluted common share.
· Company records $258.1 million of loan loss provisions during the quarter versus $252.0 million during the prior quarter.
· Company completes $1.0 billion secured term loan and restructuring of existing unsecured revolving credit facilities.
NEW YORK - April 30, 2009 - 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, 2009.
iStar reported adjusted earnings (loss) allocable to common shareholders for the first quarter of ($64.0) million or ($0.61) per diluted common share, compared with $116.5 million or $0.86 per diluted common share for the first quarter 2008. Adjusted earnings (loss) represents net income computed in accordance with GAAP, adjusted primarily for preferred dividends, depreciation, depletion, amortization, impairments of goodwill and intangible assets, and gain (loss) from discontinued operations.
Net income (loss) allocable to common shareholders for the first quarter was ($93.9) million, or ($0.89) per diluted common share, compared to $71.6 million or $0.53 per diluted common share for the first quarter 2008. Please see the financial tables that follow the text of this press release for a detailed reconciliation of adjusted earnings to GAAP net income.
Revenues for the first quarter 2009 were $258.4 million versus $412.3 million for the first quarter 2008. The year-over-year decrease is primarily due to a reduction of interest income resulting from an increase in non-performing loans (NPLs) and lower interest rates, as well as a reduction in other income.
Net investment income for the quarter was $252.0 million compared to $176.8 million for the first quarter 2008. The year-over-year increase is primarily due to gains on the early extinguishment of debt, offset by lower interest income resulting from an increase in the Companys NPLs. Net investment income represents interest income, operating lease income, earnings (loss) from equity method investments and gain on early extinguishment of debt, less interest expense and operating costs for corporate tenant lease assets.
During the quarter, the Company received $470.0 million in gross principal repayments. Additionally, the Company generated proceeds of $265.6 million from loan sales; $32.4 million of net proceeds from corporate tenant lease (CTL) asset sales; and $73.3 million of net proceeds from other real estate owned (OREO) asset sales. Of the gross principal repayments and asset sales, $283.6 million was utilized to pay down the A-participation interest associated with the Fremont portfolio. Additionally during the quarter, the Company funded a total of $391.4 million under pre-existing commitments.
The Companys 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 2.9x at March 31, 2009, versus 3.1x at December 31, 2008. The Companys net finance margin, calculated as the rate of return on assets less the cost of debt, was 2.37% for the quarter, versus 2.15% in the prior quarter.
Capital Markets
As of March 31, 2009, the Company had $1.0 billion of unrestricted cash and available capacity on its credit facilities versus $558.1 million at the end of the prior quarter. The Company is currently in compliance with all of its bank and bond covenants.
The Company repurchased $286.4 million par value of its senior unsecured notes, resulting in a net gain on early extinguishment of debt of $154.4 million. In addition, on March 16, 2009, the Companys Board of Directors approved a new $50 million stock repurchase program, under which the Company repurchased approximately 3.5 million shares of its common stock during the quarter. The Company currently has remaining authority to repurchase up to $42.4 million of shares under its share repurchase programs.
As previously announced, during the first quarter the Company completed a new $1.0 billion secured term loan facility and restructured $2.6 billion of its existing unsecured revolving credit facilities.
2
Risk Management
At March 31, 2009, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 91.7% of the Companys asset base, versus 91.5% in the prior quarter. The Companys loan portfolio consisted of 78.5% floating rate loans and 21.5% fixed rate loans, with a weighted average maturity of 2.2 years.
The weighted average last dollar loan-to-value ratio for all structured finance assets was 78.1%. At quarter end, the Companys corporate tenant lease assets were 93.9% leased with a weighted average remaining lease term of 11.5 years. At March 31, 2009, the weighted average risk ratings of the Companys structured finance and corporate tenant lease assets were 3.71 and 2.59, respectively, versus 3.53 and 2.58, respectively, in the prior quarter.
As of March 31, 2009, 76 of the Companys 322 total loans were on NPL status. These loans represent $3.9 billion or 32.6% of total managed loans, compared to 68 loans representing $3.5 billion or 27.5% of total managed loans in the prior quarter. Managed asset and loan values represent iStars book value plus the A-participation interest associated with the Fremont portfolio. The Companys total managed loan value at quarter end was $12.1 billion.
At the end of the first quarter, the Company had 30 loans on its watch list representing $1.3 billion or 10.7% of total managed loans, compared to 28 loans representing $1.3 billion or 10.1% of total managed loans in the prior quarter. Assets on the Companys watch list are all performing loans.
At the end of the first quarter, the Company had 16 assets classified as OREO with a book value of $233.8 million. During the quarter, the Company took title to nine properties that served as collateral on its loans with managed loan value of $117.5 million, resulting in $47.5 million of charge-offs against the Companys reserve for loan losses. In addition, the Company recorded $6.6 million of non-cash impairment charges on its OREO portfolio.
During the quarter, the Company charged off $51.0 million against its reserve for losses associated with loan sales during the quarter. During the quarter, the Company recorded $14.5 million of non-cash impairment charges on investments included in its Corporate Loan and Debt portfolio and Other Investments, and a $4.2 million non-cash impairment charge to goodwill.
During the first quarter, the Company recorded $258.1 million in loan loss provisions, comprised of $237.5 million of asset specific provisions and $20.6 million of general provisions. Provisions in the quarter reflect the continued deterioration in the overall credit markets and its impact on the portfolio as determined in the Companys regular quarterly risk ratings review process following the end of the quarter. At March 31, 2009, the Company had loan loss reserves of $1.1 billion or 9.4% of total managed loans. This compares to loan loss reserves of $976.8 million or 7.8% of total managed loans at December 31, 2008.
3
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 managed loan value of $3.7 billion consisting of 128 loans versus $4.0 billion consisting of 140 loans at the end of the fourth quarter 2008.
At the end of the first quarter, the value of the A-participation interest in the portfolio was $1.0 billion versus $1.3 billion on December 31, 2008. The book value of iStars B-participation interest at the end of the first quarter was $2.7 billion versus $2.7 billion on December 31, 2008. During the quarter, iStar received $337.0 million in principal repayments and proceeds from loan sales, of which the Company retained 30%. The balance of principal repayments was paid to the A-participation interest. The weighted average maturity of the Fremont portfolio is seven months.
During the first quarter, iStar funded $112.5 million of commitments related to the portfolio. Unfunded commitments at the end of the first quarter were $0.5 billion, of which the Company expects to fund approximately $0.3 billion based upon its comprehensive review of the portfolio. This compares to unfunded commitments of $0.7 billion at the end of the prior quarter.
At March 31, 2009, there were 43 Fremont loans on NPL status with a managed loan value of $1.6 billion versus 37 loans at the prior quarter end, with $1.2 billion of managed loan value. In addition, there were 13 Fremont loans on the Companys watch list with a managed loan value of $483.8 million versus 18 loans at the prior quarter end, with $758.6 million of managed loan value.
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 27, 2009 at 9:00 a.m. ET. All shareholders are cordially invited to attend.
4
[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, April 30, 2009. This conference call will be broadcast live over the Internet and can be accessed by all interested parties through iStar Financials website, www.istarfinancial.com, under the Investor Relations section. To listen to the live call, please go to the websites Investor Relations section at least 15 minutes prior to the start of the call to register, download and install any necessary audio software. For those who are not available to listen to the live broadcast, a replay will be available shortly after the call on the iStar Financial website.
(Note: Statements in this press release which are not historical fact may be deemed forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Although iStar Financial Inc. believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from iStar Financial Inc.s expectations include completion of pending investments, continued ability to originate new investments, the mix of originations between structured finance and corporate tenant lease assets, repayment levels, the timing of receipt of prepayment penalties, the availability and cost of capital for future investments, competition within the finance and real estate industries, economic conditions, loss experience and other risks detailed from time to time in iStar Financial Inc.s SEC reports.)
5
Selected Income Statement Data
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
|||||
|
|
2009 |
|
2008 |
|
|||
|
|
|
|
|
|
|||
Net investment income (1) |
|
$ |
251,958 |
|
$ |
176,797 |
|
|
Other income |
|
2,513 |
|
58,025 |
|
|||
Non-interest expense (2) |
|
(353,506 |
) |
(159,977 |
) |
|||
Income (loss) from continuing operations |
|
(99,035 |
) |
74,845 |
|
|||
|
|
|
|
|
|
|||
Income from discontinued operations |
|
346 |
|
8,128 |
|
|||
Gain from discontinued operations |
|
11,617 |
|
2,056 |
|
|||
Net (income) loss attributable to noncontrolling interests |
|
1,243 |
|
(204 |
) |
|||
Preferred dividends |
|
(10,580 |
) |
(10,580 |
) |
|||
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders (3) |
|
$ |
(96,409 |
) |
$ |
74,245 |
|
|
(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 expenses. |
|
|
(3) |
HPU holders are Company employees who purchased high performance common stock units under the Companys High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Companys Long Term Incentive Plan. |
Selected Balance Sheet Data
(In thousands)
(unaudited)
|
|
As of |
|
As of |
|
||
|
|
|
|
|
|
||
Loans and other lending investments, net |
|
$ |
10,182,944 |
|
$ |
10,586,644 |
|
Corporate tenant lease assets, net |
|
$ |
3,015,009 |
|
$ |
3,044,811 |
|
Other investments |
|
$ |
417,875 |
|
$ |
447,318 |
|
Total assets |
|
$ |
14,801,097 |
|
$ |
15,296,748 |
|
Debt obligations |
|
$ |
12,167,539 |
|
$ |
12,486,404 |
|
Total liabilities |
|
$ |
12,448,766 |
|
$ |
12,840,896 |
|
Total iStar Financial Inc. shareholders equity |
|
$ |
2,319,036 |
|
$ |
2,418,999 |
|
6
iStar Financial Inc.
Consolidated Statements of Operations
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
||||
|
|
2009 |
|
2008 |
|
||
|
|
|
|
|
|
||
REVENUES |
|
|
|
|
|
||
|
|
|
|
|
|
||
Interest income |
|
$ |
177,227 |
|
$ |
276,100 |
|
Operating lease income |
|
78,650 |
|
78,199 |
|
||
Other income |
|
2,513 |
|
58,025 |
|
||
Total revenues |
|
258,390 |
|
412,324 |
|
||
|
|
|
|
|
|
||
COSTS AND EXPENSES |
|
|
|
|
|
||
|
|
|
|
|
|
||
Interest expense |
|
131,165 |
|
169,779 |
|
||
Operating costs - corporate tenant lease assets |
|
6,631 |
|
5,125 |
|
||
Depreciation and amortization |
|
23,692 |
|
23,901 |
|
||
General and administrative (1) |
|
39,389 |
|
42,776 |
|
||
Provision for loan losses |
|
258,096 |
|
89,500 |
|
||
Impairment of goodwill |
|
4,186 |
|
|
|
||
Impairment of other assets |
|
21,145 |
|
|
|
||
Other expense |
|
6,998 |
|
3,800 |
|
||
Total costs and expenses |
|
491,302 |
|
334,881 |
|
||
|
|
|
|
|
|
||
Income (loss) from continuing operations before other items |
|
(232,912 |
) |
77,443 |
|
||
Gain on early extinguishment of debt |
|
154,377 |
|
|
|
||
Loss from equity method investments |
|
(20,500 |
) |
(2,598 |
) |
||
Income (loss) from continuing operations |
|
(99,035 |
) |
74,845 |
|
||
|
|
|
|
|
|
||
Income from discontinued operations |
|
346 |
|
8,128 |
|
||
Gain from discontinued operations |
|
11,617 |
|
2,056 |
|
||
Net income (loss) |
|
(87,072 |
) |
85,029 |
|
||
|
|
|
|
|
|
||
Net (income) loss attributable to noncontrolling interests |
|
1,243 |
|
(204 |
) |
||
Net income (loss) attributable to iStar Financial Inc. |
|
(85,829 |
) |
84,825 |
|
||
|
|
|
|
|
|
||
Preferred dividend requirements |
|
(10,580 |
) |
(10,580 |
) |
||
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders (2) |
|
$ |
(96,409 |
) |
$ |
74,245 |
|
(1) |
For the three months ended March 31, 2009 and 2008, includes $5,551 and $4,848 of stock-based compensation expense, respectively. |
(2) |
HPU holders are Company employees who purchased high performance common stock units under the Companys High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Companys Long Term Incentive Plan. |
7
iStar Financial Inc.
Earnings Per Share Information
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
||||
|
|
2009 |
|
2008 |
|
||
EPS INFORMATION FOR COMMON SHARES |
|
|
|
|
|
||
Income (loss) attributable to iStar Financial Inc. from continuing operations (1) (2) |
|
|
|
|
|
||
Basic |
|
$ |
(1.00 |
) |
$ |
0.46 |
|
Diluted (3) |
|
$ |
(1.00 |
) |
$ |
0.46 |
|
Net income (loss) attributable to iStar Financial Inc. (1) (4) |
|
|
|
|
|
||
Basic |
|
$ |
(0.89 |
) |
$ |
0.53 |
|
Diluted (3) |
|
$ |
(0.89 |
) |
$ |
0.53 |
|
Weighted average shares outstanding |
|
|
|
|
|
||
Basic |
|
105,606 |
|
134,262 |
|
||
Diluted |
|
105,606 |
|
134,843 |
|
||
EPS INFORMATION FOR HPU SHARES |
|
|
|
|
|
||
Income (loss) attributable to iStar Financial Inc. from continuing operations (1) (2) |
|
|
|
|
|
||
Basic |
|
$ |
(189.07 |
) |
$ |
86.87 |
|
Diluted (3) |
|
$ |
(189.07 |
) |
$ |
86.47 |
|
Net income (loss) attributable to iStar Financial Inc. (1) (4) (5) |
|
|
|
|
|
||
Basic |
|
$ |
(168.20 |
) |
$ |
100.94 |
|
Diluted (3) |
|
$ |
(168.20 |
) |
$ |
100.47 |
|
Weighted average shares outstanding |
|
|
|
|
|
||
Basic and diluted |
|
15 |
|
15 |
|
(1) For the three months ended March 31, 2009 and 2008, excludes preferred dividends of $10,580.
(2) Income (loss) attributable to iStar Financial Inc. from continuing operations excludes net (income) loss from noncontrolling interests.
(3) For the three months ended March 31, 2008, includes the allocable share of $1 of joint venture income.
(4) For the three months ended March 31, 2008, net income (loss) attributable to iStar Financial Inc. and allocable to common shareholders and HPU holders excludes $1,122 of dividends paid to Participating Securities.
(5) For the three months ended March 31, 2009 and 2008, basic net income (loss) allocable to HPU holders was ($2,523) and $1,514, respectively. For the three months ended March 31, 2009 and 2008, diluted net income (loss) allocable to HPU holders was ($2,523) and $1,507, respectively.
8
iStar Financial Inc.
Reconciliation of Adjusted Earnings to GAAP Net Income
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
||||
|
|
2009 |
|
2008 |
|
||
ADJUSTED EARNINGS (1) |
|
|
|
|
|
||
|
|
|
|
|
|
||
Net income (loss) |
|
$ |
(87,072 |
) |
$ |
85,029 |
|
Add: Depreciation, depletion and amortization |
|
23,499 |
|
27,638 |
|
||
Add: Joint venture depreciation, depletion and amortization |
|
10,688 |
|
8,625 |
|
||
Add: Amortization of deferred financing costs |
|
5,160 |
|
9,914 |
|
||
Add: Impairment of goodwill |
|
4,186 |
|
|
|
||
Less: Hedge ineffectiveness, net |
|
|
|
1,491 |
|
||
Less: Gain from discontinued operations |
|
(11,617 |
) |
(2,056 |
) |
||
Less: Preferred dividends |
|
(10,580 |
) |
(10,580 |
) |
||
|
|
|
|
|
|
||
Adjusted earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders: |
|
|
|
|
|
||
Basic |
|
$ |
(65,736 |
) |
$ |
120,061 |
|
Diluted |
|
$ |
(65,736 |
) |
$ |
120,065 |
|
|
|
|
|
|
|
||
Adjusted earnings (loss) per common share: (2) |
|
|
|
|
|
||
Basic (3) |
|
$ |
(0.61 |
) |
$ |
0.87 |
|
Diluted (4) |
|
$ |
(0.61 |
) |
$ |
0.86 |
|
|
|
|
|
|
|
||
Weighted average common shares outstanding: |
|
|
|
|
|
||
Basic |
|
105,606 |
|
134,262 |
|
||
Diluted |
|
105,606 |
|
134,843 |
|
||
|
|
|
|
|
|
||
Common shares outstanding at end of period: |
|
|
|
|
|
||
Basic |
|
102,462 |
|
134,406 |
|
||
Diluted |
|
102,462 |
|
134,909 |
|
(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 Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys 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 Companys 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, excludes $1,122 of dividends paid to Participating Securities.
(3) For the three months ended March 31, 2009 and 2008, excludes ($1,720) and $2,486 of net income (loss) allocable to HPU holders, respectively.
(4) For the three months ended March 31, 2009 and 2008, excludes ($1,720) and $2,475 of net income (loss) allocable to HPU holders, respectively.
9
iStar Financial Inc.
Consolidated Balance Sheets
(In thousands)
(unaudited)
|
|
As of |
|
As of |
|
||
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
Loans and other lending investments, net |
|
$ |
10,182,944 |
|
$ |
10,586,644 |
|
Corporate tenant lease assets, net |
|
3,015,009 |
|
3,044,811 |
|
||
Other investments |
|
417,875 |
|
447,318 |
|
||
Other real estate owned |
|
233,758 |
|
242,505 |
|
||
Cash and cash equivalents |
|
541,289 |
|
496,537 |
|
||
Restricted cash |
|
45,737 |
|
155,965 |
|
||
Accrued interest and operating lease income receivable, net |
|
68,325 |
|
87,151 |
|
||
Deferred operating lease income receivable |
|
114,533 |
|
116,793 |
|
||
Deferred expenses and other assets, net |
|
181,627 |
|
119,024 |
|
||
Total assets |
|
$ |
14,801,097 |
|
$ |
15,296,748 |
|
|
|
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
|
|
||
|
|
|
|
|
|
||
Accounts payable, accrued expenses and other liabilities |
|
$ |
281,227 |
|
$ |
354,492 |
|
|
|
|
|
|
|
||
Debt obligations: |
|
|
|
|
|
||
Unsecured senior notes |
|
6,519,055 |
|
7,188,541 |
|
||
Unsecured revolving credit facilities |
|
737,309 |
|
3,281,273 |
|
||
Secured credit facility |
|
1,166,635 |
|
306,867 |
|
||
Secured term loans |
|
3,646,458 |
|
1,611,650 |
|
||
Other debt obligations |
|
98,082 |
|
98,073 |
|
||
Total liabilities |
|
12,448,766 |
|
12,840,896 |
|
||
|
|
|
|
|
|
||
Redeemable noncontrolling interests |
|
7,448 |
|
9,190 |
|
||
|
|
|
|
|
|
||
Total iStar Financial Inc. shareholders equity |
|
2,319,036 |
|
2,418,999 |
|
||
Noncontrolling interests |
|
25,847 |
|
27,663 |
|
||
Total equity |
|
2,344,883 |
|
2,446,662 |
|
||
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
14,801,097 |
|
$ |
15,296,748 |
|
10
iStar
Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
PERFORMANCE STATISTICS
|
|
Three Months Ended |
|
|
|
|
March 31, 2009 |
|
|
|
|
|
|
|
Net Finance Margin |
|
|
|
|
Weighted average GAAP yield on loan and CTL investments |
|
6.83 |
% |
|
Less: Cost of debt |
|
4.46 |
% |
|
Net Finance Margin (1) |
|
2.37 |
% |
|
|
|
|
|
|
Return on Average Common Book Equity |
|
|
|
|
Average total book equity |
|
$ |
2,369,018 |
|
Less: Average book value of preferred equity |
|
(506,176 |
) |
|
Average common book equity (A) |
|
$ |
1,862,842 |
|
|
|
|
|
|
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders |
|
$ |
(96,409 |
) |
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders - Annualized (B) |
|
$ |
(385,636 |
) |
Return on Average Common Book Equity (B) / (A) |
|
(20.7 |
)% |
|
|
|
|
|
|
Adjusted basic earnings (loss) allocable to common shareholders and HPU holders and Participating Security holders (2) |
|
$ |
(65,736 |
) |
Adjusted basic earnings (loss) allocable to common shareholders and HPU holders and Participating Security holders - Annualized (C) |
|
$ |
(262,944 |
) |
Adjusted Return on Average Common Book Equity (C) / (A) |
|
(14.1 |
)% |
|
|
|
|
|
|
Expense Ratio |
|
|
|
|
General and administrative expenses (3) (D) |
|
$ |
39,422 |
|
Total revenue (3) (E) |
|
$ |
258,881 |
|
Expense Ratio (D) / (E) |
|
15.2 |
% |
(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 costscorporate tenant lease assets, divided by the average gross debt obligations over the period. Operating lease income and operating costscorporate tenant lease assets exclude SFAS No. 144 adjustments from discontinued operations of $490 and $44, respectively. The Company does not consider net finance margin to be a measure of the Companys 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 Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys 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 Companysmanner 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 $491 and $33, respectively. |
11
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
CREDIT STATISTICS
|
|
Three Months Ended |
|
||
|
|
March 31, 2009 |
|
||
Book debt, net of unrestricted cash and cash equivalents (A) |
|
$ |
11,626,250 |
|
|
|
|
|
|
||
Book equity |
|
2,344,883 |
|
||
Add: Accumulated depreciation and loan loss reserves |
|
1,642,287 |
|
||
Sum of book equity, accumulated depreciation and loan loss reserves (B) |
|
$ |
3,987,170 |
|
|
|
|
|
|
||
Leverage (1) (A) / (B) |
|
2.9 |
x |
||
|
|
|
|
||
Ratio of Earnings (Loss) to Fixed Charges |
|
0.5 |
x |
||
|
|
|
|
||
Ratio of Earnings (Loss) to Fixed Charges and Preferred Stock Dividends |
|
0.5 |
x |
||
|
|
|
|
||
Covenant Calculation of Fixed Charge Coverage Ratio (2) |
|
2.8 |
x |
||
|
|
|
|
||
Interest Coverage |
|
|
|
||
|
|
|
|
||
EBITDA (3) (C) |
|
$ |
67,700 |
|
|
GAAP interest expense and preferred dividends (D) |
|
141,745 |
|
||
|
|
|
|
||
EBITDA / GAAP Interest Expense (3) (C) / (D) |
|
0.5 |
x |
||
|
|
|
|
||
RECONCILIATION OF NET INCOME TO EBITDA (3) |
|
|
|
||
|
|
|
|
||
Net income (loss) less preferred dividends |
|
$ |
(97,652 |
) |
|
Add: GAAP interest expense |
|
131,165 |
|
||
Add: Depreciation, depletion and amortization |
|
23,499 |
|
||
Add: Joint venture depreciation, depletion and amortization |
|
10,688 |
|
||
EBITDA (3) |
|
$ |
67,700 |
|
|
(1) Leverage is calculated by dividing book debt net of unrestricted cash and cash equivalents 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 Companys recently secured 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 Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys cash needs or available for distribution to shareholders. It should be noted that the Companys manner of calculating EBITDA may differ from the calculations of similarly-titled measures by other companies.
12
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
FINANCING VOLUME SUMMARY STATISTICS
Three Months Ended March 31, 2009
|
|
LOANS |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
Total/ |
|
CORPORATE |
|
|
|
|||||
|
|
|
|
Floating |
|
Weighted |
|
TENANT |
|
OTHER |
|
|||||
|
|
Fixed Rate |
|
Rate |
|
Average |
|
LEASING |
|
INVESTMENTS |
|
|||||
Amount funded |
|
$ |
11,291 |
|
$ |
361,760 |
|
$ |
373,051 |
|
$ |
7,494 |
|
$ |
10,880 |
|
Weighted average GAAP yield |
|
6.22 |
% |
6.83 |
% |
6.81 |
% |
11.72 |
% |
N/A |
|
|||||
Weighted average all-in spread/margin (basis points) (1) |
|
492 |
|
604 |
|
602 |
|
N/A |
|
N/A |
|
|||||
Weighted average first $ loan-to-value ratio |
|
38.13 |
% |
1.34 |
% |
2.38 |
% |
N/A |
|
N/A |
|
|||||
Weighted average last $ loan-to-value ratio |
|
76.15 |
% |
78.85 |
% |
78.77 |
% |
N/A |
|
N/A |
|
|||||
UNFUNDED COMMITMENTS
Number of assets with unfunded commitments |
|
176 |
|
|
|
|
|
|
|
Discretionary commitments |
|
$ |
146,940 |
|
Non-discretionary commitments |
|
1,792,817 |
|
|
Total unfunded commitments |
|
$ |
1,939,757 |
|
Estimated weighted average funding period |
Approximately 2.2 years |
|
UNENCUMBERED ASSETS / UNSECURED DEBT |
|
|
|
Unencumbered assets (A) |
|
$ |
9,519,492 |
|
Unsecured debt (B) |
|
$ |
7,398,496 |
|
|
|
|
|
|
Unencumbered Assets / Unsecured Debt (A) / (B) |
|
1.3 |
x |
RISK MANAGEMENT STATISTICS
(weighted average risk rating)
|
|
2009 |
|
2008 |
|
||||||
|
|
March 31, |
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
Structured Finance Assets (principal risk) |
|
3.71 |
|
3.53 |
|
3.41 |
|
3.28 |
|
3.12 |
|
Corporate Tenant Lease Assets |
|
2.59 |
|
2.58 |
|
2.55 |
|
2.55 |
|
2.51 |
|
(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.
13
iStar Financial Inc.
Supplemental Information
(In thousands, except per share amounts)
(unaudited)
LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS
|
|
As of |
|
||||||||
|
|
March 31, 2009 |
|
December 31, 2008 |
|
||||||
Value of non-performing loans (1) / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total managed loans |
|
$ |
3,930,310 |
|
32.56 |
% |
$ |
3,458,157 |
|
27.48 |
% |
Reserve for loan losses / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total managed loans |
|
$ |
1,136,349 |
|
9.41 |
% |
$ |
976,788 |
|
7.76 |
% |
As a percentage of non-performing loans (1) |
|
|
|
28.91 |
% |
|
|
28.25 |
% |
(1) Non-performing loans include iStars book value and Fremonts A-participation interest on the associated assets.
14
iStar Financial Inc.
Supplemental Information
(In millions)
(unaudited)
PORTFOLIO STATISTICS AS OF MARCH 31, 2009
Asset Type |
|
|
|
|
|
|
First Mortgages / Senior Loans |
|
$ |
10,456 |
|
68.3 |
% |
Corporate Tenant Leases |
|
3,582 |
|
23.4 |
|
|
Mezzanine / Subordinated Debt |
|
863 |
|
5.6 |
|
|
Other Investments |
|
406 |
|
2.7 |
|
|
Total |
|
$ |
15,307 |
|
100.0 |
% |
|
|
|
|
|
|
|
Property / Collateral Type |
|
|
|
|
|
|
Apartment / Residential |
|
$ |
4,278 |
|
27.9 |
% |
Land |
|
2,348 |
|
15.3 |
|
|
Office |
|
1,925 |
|
12.6 |
|
|
Industrial / R&D |
|
1,452 |
|
9.5 |
|
|
Retail |
|
1,178 |
|
7.7 |
|
|
Entertainment / Leisure |
|
922 |
|
6.0 |
|
|
Corporate - Real Estate |
|
865 |
|
5.7 |
|
|
Hotel |
|
826 |
|
5.4 |
|
|
Mixed Use / Mixed Collateral |
|
669 |
|
4.4 |
|
|
Other |
|
543 |
|
3.5 |
|
|
Corporate - Non-Real Estate |
|
301 |
|
2.0 |
|
|
Total |
|
$ |
15,307 |
|
100.0 |
% |
|
|
|
|
|
|
|
Geography |
|
|
|
|
|
|
West |
|
$ |
3,528 |
|
23.0 |
% |
Northeast |
|
2,874 |
|
18.8 |
|
|
Southeast |
|
2,532 |
|
16.5 |
|
|
Mid-Atlantic |
|
1,632 |
|
10.7 |
|
|
Central |
|
934 |
|
6.1 |
|
|
Southwest |
|
885 |
|
5.8 |
|
|
Various |
|
807 |
|
5.3 |
|
|
International |
|
768 |
|
5.0 |
|
|
South |
|
513 |
|
3.3 |
|
|
Northcentral |
|
440 |
|
2.9 |
|
|
Northwest |
|
394 |
|
2.6 |
|
|
Total |
|
$ |
15,307 |
|
100.0 |
% |
(1) Based on gross carrying value of the Companys total investment portfolio.
15