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
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 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.

 

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:   October 28, 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

(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 Company’s 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 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 September 30, 2010, unchanged from the prior quarter.

 

-more-

 

2



 

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 Company’s asset base, versus 77.4% at June 30, 2010. The Company’s 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 Company’s 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 Company’s 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 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 $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 Company’s 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 Company’s 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 management’s 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 management’s 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-

 

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, October 28, 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.)

 

-more-

 

4



 

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-

 

5



 

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 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.

 

-more-

 

6



 

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-

 

7



 

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 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 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-

 

8



 

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-

 

9



 

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 costs—corporate tenant lease assets, divided by the average gross debt obligations over the period. Operating lease income and operating costs—corporate tenant lease assets exclude adjustments from discontinued operations of $1,058 and $22, respectively. The Company does not consider net finance margin to be a measure of the Company’s liquidity or cash flows. It is one of several measures that management considers to be an indicator of the profitability of its operations.

(2) Adjusted earnings should be examined in conjunction with net income (loss) as shown in the Consolidated Statements of Operations. Adjusted earnings should not be considered as an alternative to net income (loss) (determined in accordance with GAAP) as an indicator of the Company’s performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is this measure indicative of funds available to fund the Company’s cash needs or available for distribution to shareholders. Rather, adjusted earnings is an additional measure the Company uses to analyze how its business is performing. It should be noted that the Company’s manner of calculating adjusted earnings may differ from the calculations of similarly-titled measures by other companies.

(3) General and administrative expenses and total revenue exclude adjustments from discontinued operations of $2 and $1,058, respectively.

 

-more-

 

10



 

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 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) Depreciation and amortization exclude adjustments from discontinued operations of $406.

 

-more-

 

11



 

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

 

-more-

 

12



 

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
Loans & Other

 

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 Company’s total investment portfolio, gross of loan loss reserves and accumulated depreciation.

(2) Performing loans and other includes $337 million of other investments.

 

-end-

 

13