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): August 3, 2010

 


 

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 August 3, 2010, iStar Financial Inc. issued an earnings release announcing its financial results for the second quarter ended June 30, 2010.  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:  August 3, 2010

 

By:

/s/ Jay Sugarman

 

 

 

Jay Sugarman

 

 

 

Chairman and Chief Executive 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 CONTACT

[NYSE: SFI]

 

 

 

Andrew G. Backman  

 

Senior Vice President – Investor Relations  

 

iStar Financial Announces Second Quarter 2010 Results

 

·             Company completes sale of portfolio comprised of 32 corporate tenant lease assets; recognizes $250.3 million gain associated with transaction; book value increases to $13.72 per common share.

 

·             Company retires $1.8 billion of debt during the quarter.

 

·             Adjusted earnings (loss) allocable to common shareholders for the second quarter 2010 was ($83.4) million, or ($0.89) per diluted common share.

 

·             Net income allocable to common shareholders for the second quarter 2010 was $212.3 million, or $2.27 per diluted common share.

 

·             Company recorded $109.4 million of loan loss provisions during the quarter versus $89.5 million in the prior quarter.

 

NEW YORK - August 3, 2010 - iStar Financial Inc. (NYSE: SFI), a publicly traded finance company focused on the commercial real estate industry, today reported results for the second quarter ended June 30, 2010.

 

Second Quarter 2010 Results

 

iStar reported adjusted earnings (loss) allocable to common shareholders for the second quarter of ($83.4) million or ($0.89) per diluted common share, compared with ($250.1) million or ($2.51) per diluted common share for the second quarter 2009. Adjusted earnings (loss) represents net income (loss) computed in accordance with GAAP, adjusted primarily for preferred dividends, depreciation and amortization and gain (loss) from discontinued operations. Adjusted earnings does not include the $250.3 million, or $2.60 per diluted common share, gain associated with the portfolio sale of 32 corporate tenant lease properties completed during the quarter.

 

Net income (loss) allocable to common shareholders for the second quarter, inclusive of the $250.3 million gain on the CTL portfolio sale, was $212.3 million, or $2.27 per diluted common share, compared to ($284.2) million or ($2.85) per diluted common share for the second quarter 2009. Please see the financial tables that follow the text of this press release for a detailed reconciliation of adjusted earnings (loss) to GAAP net income (loss).

 



 

Revenues for the second quarter 2010 were $136.8 million versus $193.1 million for the second quarter 2009. The year-over-year decrease is primarily due to a reduction of interest income resulting from performing loans moving to non-performing status and, to a lesser extent, a smaller asset base resulting from loan repayments and sales.

 

Net investment income for the second quarter was $129.8 million compared to $275.9 million for the second quarter 2009. The year-over-year decrease is primarily due to decreased net gains on early extinguishment of debt in the quarter, as well as lower interest income as discussed above, offset by lower interest expense and increased earnings from equity method investments. Gains on early extinguishment of debt for the prior year period included $107.9 million of gains associated with the bond exchange completed in the second quarter 2009. Net investment income represents interest income, operating lease income, earnings (loss) from equity method investments and net gain on early extinguishment of debt, less interest expense and operating costs for corporate tenant lease assets.

 

During the second quarter, the Company completed the sale of a portfolio of 32 corporate tenant lease (CTL) properties resulting in net proceeds of $1.33 billion. In addition, the Company received $508.8 million in gross principal repayments; generated $82.7 million of proceeds from loan sales; $74.0 million of net proceeds from sales of other real estate owned (OREO) assets; and $69.5 million of net proceeds from the sale of four additional corporate tenant lease assets. Of the gross principal repayments and asset sales, $116.3 million was utilized to pay the A-participation interest associated with the Fremont portfolio down to $135.2 million. Additionally during the quarter, the Company funded a total of $131.0 million under pre-existing commitments and provided a $105.6 million mezzanine loan associated with the CTL portfolio sale, of which $25.0 million was repaid subsequent to quarter-end.

 

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 2.4x at June 30, 2010, down from 2.8x at the end of the prior quarter. The Company’s net finance margin, calculated as the rate of return on assets less the cost of debt, was 1.62% for the quarter, versus 2.23% in the prior quarter.

 

Capital Markets

 

As of June 30, 2010, the Company had $531.5 million of unrestricted cash versus $640.9 million at the end of the prior quarter.

 

During the quarter, the Company retired a total of $1.76 billion of debt. Specifically, the Company repurchased $234.9 million par value of its senior unsecured notes and redeemed a total of $282.3 million par value of its 2011 and 2014 senior secured notes. In addition, the Company repaid a $947.9 million term loan which was collateralized primarily by the portfolio of 32 CTL assets sold during the quarter. Also, the Company repaid $290.8 million of other outstanding indebtedness during the quarter, including its 5.375% Senior Unsecured Notes due April 2010. For the quarter, the Company recorded an aggregate net gain on early extinguishment of debt of $70.1 million.

 

2



 

Risk Management

 

At June 30, 2010, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 77.4% of the Company’s asset base, versus 82.3% in the prior quarter. The Company’s loan portfolio consisted of 70.5% floating rate loans and 29.5% fixed rate loans, with a weighted average maturity of 2.2 years.

 

At the end of the quarter, the weighted average last dollar loan-to-value ratio for all structured finance assets was 84.0%. The Company’s corporate tenant lease assets were 87.7% leased with a weighted average remaining lease term of 13.0 years. At June 30, 2010, the weighted average risk ratings of the Company’s structured finance and corporate tenant lease assets were 3.90 and 2.76, versus 3.93 and 2.57, respectively, in the prior quarter.

 

As of June 30, 2010, the Company had 14 loans on its watch list representing $1.03 billion or 13.8% of total managed loans, compared to 12 loans representing $673.9 million or 8.1% of total managed loans in the prior quarter. Assets on the Company’s watch list are all performing loans. Managed loan value represents iStar’s carrying value of loans, gross of specific reserves and the A-participation interest outstanding on Fremont portfolio assets. The Company’s total managed loan value at quarter end was $7.41 billion.

 

At the end of the second quarter, 63 of the Company’s 195 total loans were on non-performing loan (NPL) status. These loans represent $2.96 billion or 39.9% of total managed loans, compared to 72 loans representing $3.50 billion or 42.3% of total managed loans in the prior quarter. At the end of the quarter, the Company charged-off $87.5 million against its reserve for loan losses related to restructurings, loan sales and repayments.

 

During the quarter, the Company took title to nine properties that had an aggregate managed loan value of $384.8 million prior to foreclosure. This resulted, at the end of the quarter, in $146.8 million of charge-offs against the Company’s reserve for loan losses. Additionally, the Company recorded $12.2 million of additional impairments on its OREO portfolio.

 

At the end of the second quarter, the Company held 49 assets, representing a gross book value of $1.53 billion, which had previously served as collateral for certain of its loan assets. Of these assets, $890.9 million were classified as OREO and considered held for sale based on management’s current intention to market and sell the assets in the near term. The remaining $641.5 million were classified as real estate held for investment (REHI) based on management’s current strategy to hold, operate or develop these assets over a longer term.

 

At the end of the second quarter, the Company recorded $109.4 million in loan loss provisions. At June 30, 2010, loan loss reserves totaled $1.18 billion or 15.9% of total managed loans. This compares to loan loss reserves of $1.31 billion or 15.8% of total managed loans at March 31, 2010.

 

3



 

[Financial Tables to Follow]

 

*                   *                *

 

iStar Financial Inc. is a 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”), provides 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, August 3, 2010. 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 the amount and timing of additional loan loss provisions, the amount and timing of asset sales (including OREO assets), continued increases in NPLs, repayment levels, the Company’s ability to reduce its indebtedness at a discount, the Company’s ability to generate liquidity and to repay indebtedness as it comes due, the Company’s ability to maintain compliance with its debt covenants, economic conditions, the availability of liquidity for commercial real estate transactions and other risks detailed from time to time in iStar Financial Inc.’s SEC reports.)

 

4



 

iStar Financial Inc.

Selected Income Statement Data

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Net investment income (1)

 

$

129,755

 

$

275,862

 

$

250,016

 

$

514,739

 

Other income

 

5,962

 

5,557

 

14,253

 

8,064

 

Non-interest expense (2)

 

(182,703

)

(565,834

)

(334,227

)

(910,083

)

Income (loss) from continuing operations

 

$

(46,986

)

$

(284,415

)

$

(69,958

)

$

(387,280

)

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

10,877

 

2,442

 

17,704

 

6,618

 

Gain from discontinued operations

 

265,960

 

 

265,960

 

11,617

 

Net income (loss)

 

$

229,851

 

$

(281,973

)

$

213,706

 

$

(369,045

)

 


(1) Includes interest income, operating lease income, earnings (loss) from equity method investments and gain on early extinguishment of debt, net, 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.

 

iStar Financial Inc.

Selected Balance Sheet Data

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

June 30, 2010

 

December 31, 2009

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

6,115,092

 

$

7,661,562

 

Corporate tenant lease assets, net

 

$

1,849,423

 

$

2,885,896

 

Real estate held for investment, net

 

$

636,239

 

$

422,664

 

Other real estate owned

 

$

890,881

 

$

839,141

 

Total assets

 

$

10,653,904

 

$

12,810,575

 

Debt obligations, net

 

$

8,619,955

 

$

10,894,903

 

Total liabilities

 

$

8,802,892

 

$

11,147,013

 

Total equity

 

$

1,843,571

 

$

1,656,118

 

 

5



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

86,469

 

$

142,181

 

$

203,085

 

$

319,408

 

Operating lease income

 

44,365

 

45,351

 

89,264

 

92,429

 

Other income

 

5,962

 

5,557

 

14,253

 

8,064

 

Total revenues

 

$

136,796

 

$

193,089

 

$

306,602

 

$

419,901

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

82,313

 

$

110,532

 

$

169,529

 

$

225,162

 

Operating costs - corporate tenant lease assets

 

2,570

 

3,881

 

6,764

 

8,556

 

Depreciation and amortization

 

16,726

 

16,034

 

32,867

 

30,910

 

General and administrative (1)

 

25,114

 

33,691

 

52,330

 

69,314

 

Provision for loan losses

 

109,359

 

435,016

 

198,828

 

693,112

 

Impairment of other assets

 

12,195

 

22,232

 

13,209

 

47,563

 

Other expense

 

19,309

 

58,861

 

36,993

 

69,184

 

Total costs and expenses

 

$

267,586

 

$

680,247

 

$

510,520

 

$

1,143,801

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before other items

 

$

(130,790

)

$

(487,158

)

$

(203,918

)

$

(723,900

)

Gain on early extinguishment of debt, net

 

70,054

 

200,879

 

108,780

 

355,256

 

Earnings (loss) from equity method investments

 

13,750

 

1,864

 

25,180

 

(18,636

)

Income (loss) from continuing operations

 

$

(46,986

)

$

(284,415

)

$

(69,958

)

$

(387,280

)

Income from discontinued operations

 

10,877

 

2,442

 

17,704

 

6,618

 

Gain from discontinued operations

 

265,960

 

 

265,960

 

11,617

 

Net income (loss)

 

$

229,851

 

$

(281,973

)

$

213,706

 

$

(369,045

)

 

 

 

 

 

 

 

 

 

 

Net (income) loss attributable to noncontrolling interests

 

(544

)

271

 

1

 

1,514

 

Net income (loss) attributable to iStar Financial Inc.

 

$

229,307

 

$

(281,702

)

$

213,707

 

$

(367,531

)

 

 

 

 

 

 

 

 

 

 

Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders (2)

 

$

218,727

 

$

(292,282

)

$

192,547

 

$

(388,691

)

 


(1) For the three months ended June 30, 2010 and 2009, includes $4,984 and $7,500 of stock-based compensation expense, respectively. For the six months ended June 30, 2010 and 2009, includes $9,714 and $13,051 of stock-based compensation expense, respectively.

(2) HPU holders are current and former Company employees who purchased high performance common stock units under the Company’s High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Company’s Long Term Incentive Plan.

 

6



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) attributable to iStar Financial Inc. from continuing operations (1) (2)

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.60

)

$

(2.87

)

$

(0.94

)

$

(3.85

)

Net income (loss) attributable to iStar Financial Inc. (1)

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

2.27

 

$

(2.85

)

$

2.00

 

$

(3.68

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic and diluted

 

93,382

 

99,769

 

93,651

 

102,671

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) attributable to iStar Financial Inc. from continuing operations (1) (2)

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(114.27

)

$

(543.53

)

$

(177.33

)

$

(729.81

)

Net income (loss) attributable to iStar Financial Inc. (1) (3)

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

430.13

 

$

(539.00

)

$

378.93

 

$

(697.07

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic and diluted

 

15

 

15

 

15

 

15

 

 


(1) For the three months ended June 30, 2010 and 2009, excludes preferred dividends of $10,580. For the six months ended June 30, 2010 and 2009, excludes preferred dividends of $21,160.

(2) Income (loss) attributable to iStar Financial Inc. from continuing operations excludes net (income) loss from noncontrolling interests.

(3) For the three months ended June 30, 2010 and 2009, net income (loss) allocable to HPU holders was $6,452 and ($8,085), respectively, on both a basic and dilutive basis. For the six months ended June 30, 2010 and 2009, net income (loss) allocable to HPU holders was $5,684 and ($10,456), respectively, on both a basic and dilutive basis.

 

7



 

iStar Financial Inc.

Reconciliation of Adjusted Earnings to GAAP Net Income

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EARNINGS (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

229,851

 

$

(281,973

)

$

213,706

 

$

(369,045

)

Add: Depreciation and amortization

 

16,934

 

24,579

 

38,687

 

48,078

 

Add: Joint venture depreciation and amortization

 

1,848

 

3,506

 

3,731

 

14,194

 

Add: Impairment of goodwill and intangible assets

 

 

 

 

4,186

 

Add: Net (income) loss attributable to noncontrolling interests

 

(544

)

271

 

1

 

1,514

 

Less: Gain from discontinued operations

 

(265,960

)

 

(265,960

)

(11,617

)

Less: Deferred financing amortization

 

(57,518

)

6,966

 

(79,905

)

12,126

 

Less: Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic and Diluted (2)

 

$

(85,969

)

$

(257,231

)

$

(110,900

)

$

(321,724

)

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(0.89

)

$

(2.51

)

$

(1.15

)

$

(3.05

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

93,382

 

99,769

 

93,651

 

102,671

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period:

 

93,382

 

99,618

 

93,382

 

99,618

 

 


(1) 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.

(2) For the three months ended June 30, 2010 and 2009, adjusted earnings (loss) allocable to HPU holders was ($2,536) and ($7,115), respectively, on both a basic and dilutive basis.  For the six months ended June 30, 2010 and 2009, adjusted earnings (loss) allocable to HPU holders was ($3,267) and ($8,655), respectively, on both a basic and dilutive basis.

 

8



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

June 30, 2010

 

December 31, 2009

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

6,115,092

 

$

7,661,562

 

Corporate tenant lease assets, net

 

1,849,423

 

2,885,896

 

Other investments

 

422,203

 

433,130

 

Real estate held for investment, net

 

636,239

 

422,664

 

Other real estate owned

 

890,881

 

839,141

 

Assets held for sale

 

 

17,282

 

Cash and cash equivalents

 

531,520

 

224,632

 

Restricted cash

 

12,744

 

39,654

 

Accrued interest and operating lease income receivable, net

 

50,929

 

54,780

 

Deferred operating lease income receivable

 

65,825

 

122,628

 

Deferred expenses and other assets, net

 

79,048

 

109,206

 

Total assets

 

$

10,653,904

 

$

12,810,575

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

182,937

 

$

252,110

 

 

 

 

 

 

 

Debt obligations, net:

 

 

 

 

 

Unsecured senior notes

 

3,548,148

 

4,228,908

 

Secured senior notes

 

437,558

 

856,071

 

Unsecured revolving credit facilities

 

739,395

 

748,601

 

Secured revolving credit facilities

 

943,664

 

959,426

 

Secured term loans

 

2,853,060

 

4,003,786

 

Other debt obligations

 

98,130

 

98,111

 

Total liabilities

 

$

8,802,892

 

$

11,147,013

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

7,441

 

7,444

 

 

 

 

 

 

 

Total iStar Financial Inc. shareholders’ equity

 

1,796,969

 

1,605,685

 

Noncontrolling interests

 

46,602

 

50,433

 

Total equity

 

1,843,571

 

1,656,118

 

 

 

 

 

 

 

Total liabilities and equity

 

$

10,653,904

 

$

12,810,575

 

 

9



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

As of

 

 

 

June 30, 2010

 

PERFORMANCE STATISTICS

 

 

 

 

 

 

 

Net Finance Margin

 

 

 

Weighted average GAAP yield on loan and CTL investments

 

5.71

%

Less: Cost of debt

 

4.09

%

Net Finance Margin (1)

 

1.62

%

 

 

 

 

Return on Average Common Book Equity

 

 

 

Average total book equity

 

$

1,685,686

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

1,179,510

 

 

 

 

 

Net income allocable to common shareholders, HPU holders and Participating Security holders

 

$

218,727

 

Annualized (2) (B)

 

$

77,028

 

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

 

6.5

%

 

 

 

 

Adjusted basic earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders (3)

 

$

(85,969

)

Annualized (C)

 

$

(343,876

)

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

 

Neg

 

 

 

 

 

Expense Ratio (4)

 

 

 

General and administrative expenses (D)

 

$

25,116

 

Total revenue (E)

 

$

164,471

 

Expense Ratio (D) / (E)

 

15.3

%

 


(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 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, operating costs—corporate tenant lease assets and interest expense exclude adjustments from discontinued operations of $27,673, $1,612 and $14,466, 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) Net income allocable to common shareholders, HPU holders and Participating Security holders on an annualized basis is computed without annualizing the gain from discontinued operations.

(3) 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.

(4) General and administrative expenses and total revenue exclude adjustments from discontinued operations of $2 and $27,675, respectively.

 

10



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

As of

 

 

 

June 30, 2010

 

CREDIT STATISTICS

 

 

 

 

 

 

 

Book debt, net of unrestricted cash and cash equivalents (A)

 

$

8,088,435

 

 

 

 

 

Book equity

 

$

1,843,571

 

Add: Accumulated depreciation and loan loss reserves

 

1,524,083

 

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

 

$

3,367,654

 

 

 

 

 

Leverage (1) (A) / (B)

 

2.4

x

 

 

 

 

Ratio of Earnings to Fixed Charges

 

0.4

x

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends

 

0.4

x

Covenant Calculation of Fixed Charge Coverage Ratio (2)

 

2.1

x

 

 

 

 

Interest Coverage

 

 

 

EBITDA (3) (C)

 

$

346,204

 

Interest expense and preferred dividends (D)

 

$

107,358

 

EBITDA / Interest Expense and Preferred Dividends (3)  (C) / (D)

 

3.2

x

 

 

 

 

RECONCILIATION OF NET INCOME TO EBITDA (3)

 

 

 

 

 

 

 

Net income

 

$

229,851

 

Add: Interest expense (4)

 

96,778

 

Add: Depreciation and amortization (4)

 

16,934

 

Add: Income taxes

 

793

 

Add: Joint venture depreciation and amortization

 

1,848

 

EBITDA (3)

 

$

346,204

 

 


(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 Company’s 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 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.

(4) Interest expense and depreciation and amortization exclude adjustments from discontinued operations of $14,466 and $417, respectively.

 

11



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

As of

 

 

 

June 30, 2010

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

Number of assets with unfunded commitments

 

73

 

 

 

 

 

Performance-based commitments

 

$

218,679

 

Discretionary fundings

 

251,843

 

Strategic investments

 

61,022

 

Total Unfunded Commitments

 

$

531,544

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

Unencumbered assets (A)

 

$

6,516,292

 

Unsecured debt (B)

 

$

4,424,372

 

 

 

 

 

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

 

1.5

x

 

RISK MANAGEMENT STATISTICS

(weighted average risk rating)

 

 

 

2010

 

2009

 

 

 

June 30,

 

Mar. 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

Structured Finance Assets (principal risk)

 

3.90

 

3.93

 

3.92

 

3.91

 

3.90

 

Corporate Tenant Lease Assets

 

2.76

 

2.57

 

2.59

 

2.60

 

2.59

 

 

LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS

 

 

 

As of

 

 

 

June 30, 2010

 

December 31, 2009

 

Value of non-performing loans (1) /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

2,956,158

 

39.9

%

$

4,209,255

 

45.3

%

 

 

 

 

 

 

 

 

 

 

Reserve for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

1,181,288

 

15.9

%

$

1,417,949

 

15.3

%

As a percentage of non-performing loans (1)

 

 

 

40.0

%

 

 

33.7

%

 


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

 

12



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS AS OF JUNE 30, 2010 (1)

 

Asset Type

 

Total

 

% of Total

 

First Mortgages / Senior Loans

 

$

6,495

 

57.6

%

Corporate Tenant Leases

 

2,227

 

19.8

%

Other Real Estate Owned

 

891

 

7.9

%

Mezzanine / Subordinated Debt

 

802

 

7.1

%

Real Estate Held for Investment

 

642

 

5.7

%

Other Investments

 

211

 

1.9

%

Total

 

$

11,268

 

100.0

%

 

Geography

 

Total

 

% of Total

 

West

 

$

2,442

 

21.7

%

Southeast

 

2,083

 

18.5

%

Northeast

 

1,817

 

16.1

%

Mid-Atlantic

 

1,050

 

9.3

%

Southwest

 

934

 

8.3

%

Various

 

742

 

6.6

%

Central

 

647

 

5.7

%

International

 

531

 

4.7

%

South

 

367

 

3.3

%

Northwest

 

346

 

3.1

%

Northcentral

 

309

 

2.7

%

Total

 

$

11,268

 

100.0

%

 

Property Type

 

Performing
Loans & Other

 

CTLs

 

NPLs

 

OREO

 

REHI

 

Total

 

% of Total

 

Condo:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction - Completed

 

$

716

 

$

 

$

554

 

$

395

 

$

 

$

1,665

 

14.8

%

Construction - In Progress

 

568

 

 

168

 

21

 

 

757

 

6.7

%

Conversion

 

91

 

 

37

 

113

 

 

241

 

2.1

%

Subtotal Condo

 

1,375

 

 

759

 

529

 

 

2,663

 

23.6

%

Land

 

431

 

59

 

848

 

111

 

454

 

1,903

 

16.9

%

Retail

 

608

 

184

 

312

 

46

 

9

 

1,159

 

10.3

%

Office

 

246

 

638

 

53

 

 

7

 

944

 

8.4

%

Entertainment / Leisure

 

158

 

483

 

268

 

 

 

909

 

8.1

%

Industrial / R&D

 

208

 

618

 

27

 

5

 

50

 

908

 

8.1

%

Hotel

 

364

 

184

 

89

 

50

 

70

 

757

 

6.7

%

Mixed Use / Mixed Collateral

 

206

 

40

 

316

 

69

 

22

 

653

 

5.8

%

Corporate - Real Estate

 

366

 

 

166

 

 

 

532

 

4.7

%

Other (2)

 

499

 

21

 

2

 

 

 

522

 

4.6

%

Multifamily

 

166

 

 

41

 

81

 

30

 

318

 

2.8

%

Total

 

$

4,627

 

$

2,227

 

$

2,881

 

$

891

 

$

642

 

$

11,268

 

100.0

%

 


(1) Based on carrying value of the Company’s total investment portfolio, gross of loan loss reserves and accumulated depreciation.

(2) Performing loans and other includes $211 million of other investments.

 

13