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): October 28, 2010
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 October 28, 2010, iStar Financial Inc. issued an earnings release announcing its financial results for the third quarter ended September 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.
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: October 28, 2010 |
By: |
/s/ Jay Sugarman |
|
|
Jay Sugarman |
|
|
Chairman and Chief Executive Officer |
Exhibit 99.1
iStar Financial Inc.
1114 Avenue of the Americas
New York, NY 10036
(212) 930 - 9400
News Release
COMPANY CONTACT |
|
[NYSE: SFI] |
Andrew G. Backman
Senior Vice President Investor Relations
iStar Financial Announces Third Quarter 2010 Results
· Adjusted earnings (loss) allocable to common shareholders for the third quarter 2010 was ($70.9) million, or ($0.76) per diluted common share.
· Net income (loss) allocable to common shareholders for the third quarter 2010 was ($83.5) million, or ($0.89) per diluted common share.
· Company recorded $78.4 million of loan loss provisions for the quarter versus $109.4 million for the prior quarter.
· Company fully repaid A-participation interest on Fremont portfolio.
· Company ends third quarter with $1.12 billion of unrestricted cash; intends to repay $1.00 billion First Priority Credit Facility due June 2012 in its entirety.
NEW YORK - October 28, 2010 - iStar Financial Inc. (NYSE: SFI), a publicly traded finance company focused on the commercial real estate industry, today reported results for the third quarter ended September 30, 2010.
Third Quarter 2010 Results
iStar reported adjusted earnings (loss) allocable to common shareholders for the third quarter of ($70.9) million or ($0.76) per diluted common share, compared with ($234.2) million or ($2.37) per diluted common share for the third 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.
Net income (loss) allocable to common shareholders for the third quarter was ($83.5) million, or ($0.89) per diluted common share, compared to ($251.3) million or ($2.55) per diluted common share for the third 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 third quarter 2010 were $134.4 million versus $178.2 million for the third quarter 2009. The year-over-year decrease is primarily due to a smaller asset base resulting from loan repayments and sales and a reduction of interest income resulting from performing loans moving to non-performing status.
Net investment income for the third quarter was $59.3 million compared to $166.9 million for the third quarter 2009. The year-over-year decrease is primarily due to decreased gains on early extinguishment of debt in the quarter, as well as lower interest income as discussed above, offset by lower interest expense. 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. The Companys net finance margin, calculated as the rate of return on assets less the cost of debt, was 1.78% for the quarter, versus 1.62% in the prior quarter.
During the third quarter, the Company funded a total of $76.7 million under pre-existing commitments and $100.0 million of new investment activity. Additionally during the quarter, the Company received $650.6 million in gross principal repayments and $212.5 million in proceeds from loan sales. The Company also generated $135.1 million of net proceeds from sales of other real estate owned (OREO) assets; and $53.0 million of net proceeds from the sale of three corporate tenant lease (CTL) assets. Of the gross principal repayments and asset sales, $135.2 million was utilized to fully retire the A-participation interest associated with the Fremont portfolio. As a result, the Company now retains 100% of proceeds from sales and repayments of assets associated with the Fremont portfolio.
Capital Markets
As of September 30, 2010, the Company had $1.12 billion of unrestricted cash versus $531.5 million at June 30, 2010. During the quarter, the Company repurchased $125.0 million par value of its senior unsecured notes, resulting in a gain on early extinguishment of debt of $9.5 million. The Company also repurchased 1.1 million shares of its common stock during the quarter.
The Company said it has notified its lenders that it will repay its $1.00 billion First Priority Credit Facility due June 2012 in its entirety the week of November 1, 2010. This will further reduce leverage, enable the Company to retain net sales proceeds and repayments on assets serving as collateral for its secured credit facilities and secured notes, reduce the size of the collateral pool pledged to the secured facilities and notes and allow the Company to repurchase additional debt and equity securities subject to limitations under the terms of its remaining credit facilities.
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 2.4x at September 30, 2010, unchanged from the prior quarter.
-more-
Risk Management
At September 30, 2010, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 76.4% of the Companys asset base, versus 77.4% at June 30, 2010. The Companys loan portfolio consisted of 69.4% floating rate loans and 30.6% fixed rate loans, with a weighted average maturity of 2.4 years.
At the end of the quarter, the weighted average last dollar loan-to-value ratio for all structured finance assets was 85.2%. The Companys corporate tenant lease assets were 87.9% leased with a weighted average remaining lease term of 13.0 years. At September 30, 2010, the weighted average risk ratings of the Companys structured finance and corporate tenant lease assets were 3.98 and 2.75, versus 3.90 and 2.76, respectively, in the prior quarter.
As of September 30, 2010, the Company had 11 loans on its watch list representing $696.1 million or 11.0% of total managed loans, compared to 14 loans representing $1.03 billion or 13.8% of total managed loans in the prior quarter. Assets on the Companys watch list are all performing loans. Managed loan value represents iStars carrying value of loans, gross of specific reserves and the A-participation interest outstanding on Fremont portfolio assets. The Companys total managed loan value at quarter end was $6.35 billion. Now that the A-participation interest has been fully repaid, beginning with the quarter ended September 30, 2010, managed loan values equal gross book value of loans, which are gross of specific reserves.
At the end of the third quarter, 60 of the Companys 173 total loans were on non-performing loan (NPL) status. These loans represent $2.76 billion or 43.4% of total managed loans, compared to 63 loans representing $2.96 billion or 39.9% of total managed loans at the end of the prior quarter. For the quarter, the Company charged-off $91.0 million against its reserve for loan losses related to restructurings, loan sales and repayments.
During the quarter, the Company took title to five properties that had an aggregate managed loan value of $237.4 million prior to foreclosure. This resulted in $144.0 million of charge-offs against the Companys reserve for loan losses.
At the end of the third quarter, the Company held 51 real estate assets, representing a gross book value of $1.50 billion, which had previously served as collateral for certain of its loan assets. Of these assets, $782.6 million were classified as OREO and considered held for sale based on managements current intention to market and sell the assets in the near term. The remaining $716.1 million were classified as real estate held for investment (REHI) based on managements current intent and strategy to hold, operate or develop these assets over a longer term.
For the third quarter, the Company recorded $78.4 million in loan loss provisions versus $109.4 million in the prior quarter. At September 30, 2010, loan loss reserves totaled $1.02 billion or 16.1% of total managed loans. This compares to loan loss reserves of $1.18 billion or 15.9% of total managed loans at June 30, 2010.
-more-
[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, October 28, 2010. 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 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 Companys ability to reduce its indebtedness at a discount, the Companys ability to generate liquidity and to repay indebtedness as it comes due, the Companys 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.)
-more-
iStar Financial Inc.
Selected Income Statement Data
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net investment income (1) |
|
$ |
59,292 |
|
$ |
166,932 |
|
$ |
307,190 |
|
$ |
679,255 |
|
Other income |
|
8,616 |
|
9,452 |
|
22,869 |
|
20,397 |
|
||||
Non-interest expense (2) |
|
(146,046 |
) |
(421,023 |
) |
(479,406 |
) |
(1,333,402 |
) |
||||
Income (loss) from continuing operations |
|
$ |
(78,138 |
) |
$ |
(244,639 |
) |
$ |
(149,347 |
) |
$ |
(633,750 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from discontinued operations |
|
(916 |
) |
(3,612 |
) |
18,040 |
|
4,837 |
|
||||
Gain from discontinued operations |
|
4,422 |
|
809 |
|
270,382 |
|
12,426 |
|
||||
Net income (loss) |
|
$ |
(74,632 |
) |
$ |
(247,442 |
) |
$ |
139,075 |
|
$ |
(616,487 |
) |
(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 |
|
||
|
|
September 30, 2010 |
|
December 31, 2009 |
|
||
|
|
|
|
|
|
||
Loans and other lending investments, net |
|
$ |
5,339,180 |
|
$ |
7,661,562 |
|
Corporate tenant lease assets, net |
|
$ |
1,792,206 |
|
$ |
2,885,896 |
|
Real estate held for investment, net |
|
$ |
709,448 |
|
$ |
422,664 |
|
Other real estate owned |
|
$ |
782,611 |
|
$ |
839,141 |
|
Total assets |
|
$ |
10,464,749 |
|
$ |
12,810,575 |
|
Debt obligations, net |
|
$ |
8,517,401 |
|
$ |
10,894,903 |
|
Total liabilities |
|
$ |
8,702,710 |
|
$ |
11,147,013 |
|
Total equity |
|
$ |
1,760,673 |
|
$ |
1,656,118 |
|
-more-
iStar Financial Inc.
Consolidated Statements of Operations
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
REVENUES |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
$ |
84,210 |
|
$ |
124,701 |
|
$ |
287,295 |
|
$ |
444,109 |
|
Operating lease income |
|
41,546 |
|
44,063 |
|
127,981 |
|
133,634 |
|
||||
Other income |
|
8,616 |
|
9,452 |
|
22,869 |
|
20,397 |
|
||||
Total revenues |
|
$ |
134,372 |
|
$ |
178,216 |
|
$ |
438,145 |
|
$ |
598,140 |
|
|
|
|
|
|
|
|
|
|
|
||||
COSTS AND EXPENSES |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
$ |
77,286 |
|
$ |
97,094 |
|
$ |
246,815 |
|
$ |
322,255 |
|
Operating costs - corporate tenant lease assets |
|
5,226 |
|
3,809 |
|
11,279 |
|
11,924 |
|
||||
Depreciation and amortization |
|
15,509 |
|
16,564 |
|
47,510 |
|
46,890 |
|
||||
General and administrative (1) |
|
24,239 |
|
28,543 |
|
76,569 |
|
97,856 |
|
||||
Provision for loan losses |
|
78,414 |
|
345,892 |
|
277,242 |
|
1,039,004 |
|
||||
Impairment of other assets |
|
3,832 |
|
17,565 |
|
17,041 |
|
65,129 |
|
||||
Other expense |
|
24,052 |
|
12,459 |
|
61,044 |
|
84,523 |
|
||||
Total costs and expenses |
|
$ |
228,558 |
|
$ |
521,926 |
|
$ |
737,500 |
|
$ |
1,667,581 |
|
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations before other items |
|
$ |
(94,186 |
) |
$ |
(343,710 |
) |
$ |
(299,355 |
) |
$ |
(1,069,441 |
) |
Gain on early extinguishment of debt, net |
|
9,525 |
|
91,701 |
|
118,305 |
|
446,957 |
|
||||
Earnings (loss) from equity method investments |
|
6,523 |
|
7,370 |
|
31,703 |
|
(11,266 |
) |
||||
Income (loss) from continuing operations |
|
$ |
(78,138 |
) |
$ |
(244,639 |
) |
$ |
(149,347 |
) |
$ |
(633,750 |
) |
Income (loss) from discontinued operations |
|
(916 |
) |
(3,612 |
) |
18,040 |
|
4,837 |
|
||||
Gain from discontinued operations |
|
4,422 |
|
809 |
|
270,382 |
|
12,426 |
|
||||
Net income (loss) |
|
$ |
(74,632 |
) |
$ |
(247,442 |
) |
$ |
139,075 |
|
$ |
(616,487 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Net (income) loss attributable to noncontrolling interests |
|
(858 |
) |
(515 |
) |
(857 |
) |
998 |
|
||||
Net income (loss) attributable to iStar Financial Inc. |
|
$ |
(75,490 |
) |
$ |
(247,957 |
) |
$ |
138,218 |
|
$ |
(615,489 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Preferred dividends |
|
(10,580 |
) |
(10,580 |
) |
(31,740 |
) |
(31,740 |
) |
||||
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders (2) |
|
$ |
(86,070 |
) |
$ |
(258,537 |
) |
$ |
106,478 |
|
$ |
(647,229 |
) |
(1) For the three months ended September 30, 2010 and 2009, includes $3,883 and $4,521 of stock-based compensation expense, respectively. For the nine months ended September 30, 2010 and 2009, includes $13,597 and $17,572 of stock-based compensation expense, respectively.
(2) HPU holders are current and former 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.
-more-
iStar Financial Inc.
Earnings Per Share Information
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 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 |
|
$ |
(0.93 |
) |
$ |
(2.52 |
) |
$ |
(1.89 |
) |
$ |
(6.38 |
) |
Net income (loss) attributable to iStar Financial Inc. (1) |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(0.89 |
) |
$ |
(2.55 |
) |
$ |
1.10 |
|
$ |
(6.21 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
93,370 |
|
98,674 |
|
93,556 |
|
101,324 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
EPS INFORMATION FOR HPU SHARES |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) attributable to iStar Financial Inc. from continuing operations (1) (2) |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(176.14 |
) |
$ |
(476.73 |
) |
$ |
(356.46 |
) |
$ |
(1,207.13 |
) |
Net income (loss) attributable to iStar Financial Inc. (1) (3) |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(169.27 |
) |
$ |
(481.93 |
) |
$ |
209.67 |
|
$ |
(1,175.73 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
15 |
|
15 |
|
15 |
|
15 |
|
(1) For the three months ended September 30, 2010 and 2009, excludes preferred dividends of $10,580. For the nine months ended September 30, 2010 and 2009, excludes preferred dividends of $31,740.
(2) Income (loss) attributable to iStar Financial Inc. from continuing operations excludes net (income) loss from noncontrolling interests.
(3) For the three months ended September 30, 2010 and 2009, net income (loss) allocable to HPU holders was ($2,539) and ($7,229), respectively, on both a basic and dilutive basis. For the nine months ended September 30, 2010 and 2009, net income (loss) allocable to HPU holders was $3,145 and ($17,636), respectively, on both a basic and dilutive basis.
-more-
iStar Financial Inc.
Reconciliation of Adjusted Earnings to GAAP Net Income
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
ADJUSTED EARNINGS (1) |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
(74,632 |
) |
$ |
(247,442 |
) |
$ |
139,075 |
|
$ |
(616,487 |
) |
Add: Depreciation and amortization |
|
15,706 |
|
25,264 |
|
54,393 |
|
73,341 |
|
||||
Add: Joint venture depreciation and amortization |
|
3,570 |
|
1,897 |
|
7,301 |
|
16,091 |
|
||||
Add: Impairment of goodwill and intangible assets |
|
|
|
|
|
|
|
4,186 |
|
||||
Add: Net (income) loss attributable to noncontrolling interests |
|
(858 |
) |
(515 |
) |
(857 |
) |
998 |
|
||||
Less: Gain from discontinued operations |
|
(4,422 |
) |
(809 |
) |
(270,382 |
) |
(12,426 |
) |
||||
Less: Deferred financing amortization |
|
(1,839 |
) |
(8,780 |
) |
(81,744 |
) |
3,346 |
|
||||
Less: Preferred dividends |
|
(10,580 |
) |
(10,580 |
) |
(31,740 |
) |
(31,740 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Adjusted earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders: |
|
|
|
|
|
|
|
|
|
||||
Basic and Diluted (2) |
|
$ |
(73,055 |
) |
$ |
(240,965 |
) |
$ |
(183,954 |
) |
$ |
(562,691 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Adjusted earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
||||
Basic and Diluted |
|
$ |
(0.76 |
) |
$ |
(2.37 |
) |
$ |
(1.91 |
) |
$ |
(5.40 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic and Diluted |
|
93,370 |
|
98,674 |
|
93,556 |
|
101,324 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Common shares outstanding at end of period: |
|
92,319 |
|
97,452 |
|
92,319 |
|
97,452 |
|
(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 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 September 30, 2010 and 2009, adjusted earnings (loss) allocable to HPU holders was ($2,155) and ($6,737), respectively, on both a basic and dilutive basis. For the nine months ended September 30, 2010 and 2009, adjusted earnings (loss) allocable to HPU holders was ($5,422) and ($15,333), respectively, on both a basic and dilutive basis.
-more-
iStar Financial Inc.
Consolidated Balance Sheets
(In thousands)
(unaudited)
|
|
As of |
|
As of |
|
||
|
|
September 30, 2010 |
|
December 31, 2009 |
|
||
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
Loans and other lending investments, net |
|
$ |
5,339,180 |
|
$ |
7,661,562 |
|
Corporate tenant lease assets, net |
|
1,792,206 |
|
2,885,896 |
|
||
Other investments |
|
542,540 |
|
433,130 |
|
||
Real estate held for investment, net |
|
709,448 |
|
422,664 |
|
||
Other real estate owned |
|
782,611 |
|
839,141 |
|
||
Assets held for sale |
|
|
|
17,282 |
|
||
Cash and cash equivalents |
|
1,119,641 |
|
224,632 |
|
||
Restricted cash |
|
12,005 |
|
39,654 |
|
||
Accrued interest and operating lease income receivable, net |
|
23,147 |
|
54,780 |
|
||
Deferred operating lease income receivable |
|
62,116 |
|
122,628 |
|
||
Deferred expenses and other assets, net |
|
81,855 |
|
109,206 |
|
||
Total assets |
|
$ |
10,464,749 |
|
$ |
12,810,575 |
|
|
|
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
|
|
||
|
|
|
|
|
|
||
Accounts payable, accrued expenses and other liabilities |
|
$ |
185,309 |
|
$ |
252,110 |
|
|
|
|
|
|
|
||
Debt obligations, net: |
|
|
|
|
|
||
Unsecured senior notes |
|
3,425,239 |
|
4,228,908 |
|
||
Secured senior notes |
|
429,697 |
|
856,071 |
|
||
Unsecured revolving credit facilities |
|
745,956 |
|
748,601 |
|
||
Secured revolving credit facilities |
|
954,076 |
|
959,426 |
|
||
Secured term loans |
|
2,864,293 |
|
4,003,786 |
|
||
Other debt obligations |
|
98,140 |
|
98,111 |
|
||
Total liabilities |
|
$ |
8,702,710 |
|
$ |
11,147,013 |
|
|
|
|
|
|
|
||
Redeemable noncontrolling interests |
|
1,366 |
|
7,444 |
|
||
|
|
|
|
|
|
||
Total iStar Financial Inc. shareholders equity |
|
1,713,260 |
|
1,605,685 |
|
||
Noncontrolling interests |
|
47,413 |
|
50,433 |
|
||
Total equity |
|
1,760,673 |
|
1,656,118 |
|
||
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
10,464,749 |
|
$ |
12,810,575 |
|
-more-
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
As of |
|
|
|
|
September 30, 2010 |
|
|
|
|
|
|
|
PERFORMANCE STATISTICS |
|
|
|
|
|
|
|
|
|
Net Finance Margin |
|
|
|
|
Weighted average GAAP yield on loan and CTL investments |
|
5.63 |
% |
|
Less: Cost of debt |
|
3.85 |
% |
|
Net Finance Margin (1) |
|
1.78 |
% |
|
|
|
|
|
|
Return on Average Common Book Equity |
|
|
|
|
Average total book equity |
|
$ |
1,755,115 |
|
Less: Average book value of preferred equity |
|
(506,176 |
) |
|
Average common book equity (A) |
|
$ |
1,248,939 |
|
|
|
|
|
|
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders |
|
$ |
(86,070 |
) |
Annualized (B) |
|
$ |
(344,280 |
) |
Return on Average Common Book Equity (B) / (A) |
|
Neg |
|
|
|
|
|
|
|
Adjusted basic earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders (2) |
|
$ |
(73,055 |
) |
Annualized (C) |
|
$ |
(292,220 |
) |
Adjusted Return on Average Common Book Equity (C) / (A) |
|
Neg |
|
|
|
|
|
|
|
Expense Ratio (3) |
|
|
|
|
General and administrative expenses (D) |
|
$ |
24,241 |
|
Total revenue (E) |
|
$ |
135,430 |
|
Expense Ratio (D) / (E) |
|
17.9 |
% |
(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 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 adjustments from discontinued operations of $1,058 and $22, 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 Companys manner of calculating adjusted earnings may differ from the calculations of similarly-titled measures by other companies.
(3) General and administrative expenses and total revenue exclude adjustments from discontinued operations of $2 and $1,058, respectively.
-more-
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
As of |
|
|
|
|
September 30, 2010 |
|
|
|
|
|
|
|
CREDIT STATISTICS |
|
|
|
|
|
|
|
|
|
Book debt, net of unrestricted cash and cash equivalents (A) |
|
$ |
7,397,760 |
|
|
|
|
|
|
Book equity |
|
$ |
1,760,673 |
|
Add: Accumulated depreciation and loan loss reserves |
|
1,371,789 |
|
|
Sum of book equity, accumulated depreciation and loan loss reserves (B) |
|
$ |
3,132,462 |
|
|
|
|
|
|
Leverage (1) (A) / (B) |
|
2.4x |
|
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
|
Neg |
|
|
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
|
Neg |
|
|
Covenant Calculation of Fixed Charge Coverage Ratio (2) |
|
1.9x |
|
|
|
|
|
|
|
Interest Coverage |
|
|
|
|
EBITDA (3) (C) |
|
$ |
22,652 |
|
Interest expense and preferred dividends (D) |
|
$ |
87,866 |
|
EBITDA / Interest Expense and Preferred Dividends (3) (C) / (D) |
|
0.3x |
|
|
|
|
|
|
|
RECONCILIATION OF NET INCOME TO EBITDA (3) |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(74,632 |
) |
Add: Interest expense |
|
77,286 |
|
|
Add: Depreciation and amortization (4) |
|
15,706 |
|
|
Add: Income taxes |
|
722 |
|
|
Add: Joint venture depreciation and amortization |
|
3,570 |
|
|
EBITDA (3) |
|
$ |
22,652 |
|
(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 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.
(4) Depreciation and amortization exclude adjustments from discontinued operations of $406.
-more-
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
As of |
|
|
|
|
September 30, 2010 |
|
|
|
|
|
|
|
UNFUNDED COMMITMENTS |
|
|
|
|
|
|
|
|
|
Number of assets with unfunded commitments |
|
64 |
|
|
|
|
|
|
|
Performance-based commitments |
|
$ |
181,555 |
|
Discretionary fundings |
|
165,267 |
|
|
Strategic investments |
|
61,130 |
|
|
Total Unfunded Commitments |
|
$ |
407,952 |
|
|
|
|
|
|
UNENCUMBERED ASSETS / UNSECURED DEBT |
|
|
|
|
|
|
|
|
|
Unencumbered assets (A) |
|
$ |
6,054,815 |
|
Unsecured debt (B) |
|
$ |
4,305,904 |
|
|
|
|
|
|
Unencumbered Assets / Unsecured Debt (A) / (B) |
|
1.4x |
|
RISK MANAGEMENT STATISTICS
(weighted average risk rating)
|
|
2010 |
|
2009 |
|
||||||
|
|
Sept. 30, |
|
June 30, |
|
Mar. 31, |
|
Dec. 31, |
|
Sept. 30, |
|
Structured Finance Assets (principal risk) |
|
3.98 |
|
3.90 |
|
3.93 |
|
3.92 |
|
3.91 |
|
Corporate Tenant Lease Assets |
|
2.75 |
|
2.76 |
|
2.57 |
|
2.59 |
|
2.60 |
|
LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS
|
|
As of |
|
||||||||
|
|
September 30, 2010 |
|
December 31, 2009 |
|
||||||
Value of non-performing loans (1) / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total managed loans |
|
$ |
2,756,000 |
|
43.4 |
% |
$ |
4,209,255 |
|
45.3 |
% |
|
|
|
|
|
|
|
|
|
|
||
Reserve for loan losses / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total managed loans |
|
$ |
1,024,661 |
|
16.1 |
% |
$ |
1,417,949 |
|
15.3 |
% |
As a percentage of non-performing loans (1) |
|
|
|
37.2 |
% |
|
|
33.7 |
% |
(1) Non-performing loans include iStars book value and Fremonts A-participation interest on the associated assets.
-more-
iStar Financial Inc.
Supplemental Information
(In millions)
(unaudited)
PORTFOLIO STATISTICS AS OF SEPTEMBER 30, 2010 (1)
Asset Type |
|
Total |
|
% of Total |
|
|
First Mortgages / Senior Loans |
|
$ |
5,752 |
|
55.5 |
% |
Corporate Tenant Leases |
|
2,171 |
|
20.9 |
% |
|
Other Real Estate Owned |
|
783 |
|
7.5 |
% |
|
Real Estate Held for Investment |
|
716 |
|
6.9 |
% |
|
Mezzanine / Subordinated Debt |
|
612 |
|
5.9 |
% |
|
Other Investments |
|
337 |
|
3.3 |
% |
|
Total |
|
$ |
10,371 |
|
100.0 |
% |
Geography |
|
Total |
|
% of Total |
|
|
West |
|
$ |
2,202 |
|
21.2 |
% |
Northeast |
|
1,865 |
|
18.0 |
% |
|
Southeast |
|
1,706 |
|
16.5 |
% |
|
Mid-Atlantic |
|
966 |
|
9.3 |
% |
|
Southwest |
|
951 |
|
9.2 |
% |
|
Various |
|
744 |
|
7.1 |
% |
|
Central |
|
585 |
|
5.7 |
% |
|
International |
|
415 |
|
4.0 |
% |
|
Northwest |
|
394 |
|
3.8 |
% |
|
South |
|
272 |
|
2.6 |
% |
|
Northcentral |
|
271 |
|
2.6 |
% |
|
Total |
|
$ |
10,371 |
|
100.0 |
% |
Property Type |
|
Performing |
|
CTLs |
|
NPLs |
|
OREO |
|
REHI |
|
Total |
|
% of Total |
|
||||||
Condo: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Construction - Completed |
|
$ |
604 |
|
$ |
|
|
$ |
548 |
|
$ |
326 |
|
$ |
|
|
$ |
1,477 |
|
14.2 |
% |
Construction - In Progress |
|
360 |
|
|
|
367 |
|
14 |
|
|
|
742 |
|
7.2 |
% |
||||||
Conversion |
|
61 |
|
|
|
54 |
|
114 |
|
|
|
228 |
|
2.2 |
% |
||||||
Subtotal Condo |
|
1,025 |
|
|
|
969 |
|
454 |
|
|
|
2,447 |
|
23.6 |
% |
||||||
Land |
|
311 |
|
59 |
|
678 |
|
110 |
|
492 |
|
1,650 |
|
15.9 |
% |
||||||
Retail |
|
448 |
|
184 |
|
267 |
|
45 |
|
27 |
|
971 |
|
9.4 |
% |
||||||
Entertainment / Leisure |
|
158 |
|
483 |
|
269 |
|
|
|
|
|
911 |
|
8.8 |
% |
||||||
Office |
|
189 |
|
597 |
|
87 |
|
|
|
25 |
|
897 |
|
8.6 |
% |
||||||
Industrial / R&D |
|
191 |
|
603 |
|
29 |
|
5 |
|
50 |
|
879 |
|
8.5 |
% |
||||||
Hotel |
|
396 |
|
184 |
|
25 |
|
15 |
|
70 |
|
690 |
|
6.6 |
% |
||||||
Mixed Use / Mixed Collateral |
|
212 |
|
40 |
|
325 |
|
71 |
|
22 |
|
669 |
|
6.5 |
% |
||||||
Other (2) |
|
539 |
|
21 |
|
2 |
|
|
|
|
|
563 |
|
5.4 |
% |
||||||
Corporate - Real Estate |
|
321 |
|
|
|
62 |
|
|
|
|
|
383 |
|
3.7 |
% |
||||||
Multifamily |
|
155 |
|
|
|
43 |
|
83 |
|
30 |
|
311 |
|
3.0 |
% |
||||||
Total |
|
$ |
3,945 |
|
$ |
2,171 |
|
$ |
2,756 |
|
$ |
783 |
|
$ |
716 |
|
$ |
10,371 |
|
100 |
% |
(1) Based on carrying value of the Companys total investment portfolio, gross of loan loss reserves and accumulated depreciation.
(2) Performing loans and other includes $337 million of other investments.
-end-