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): July 27, 2012

 


 

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 July 27, 2012, iStar Financial Inc. issued an earnings release announcing its financial results for the second quarter ended June 30, 2012.  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: July 27, 2012

By:

/s/ Jay Sugarman

 

 

Jay Sugarman

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

 

Date: July 27, 2012

By:

/s/ David DiStaso

 

 

David DiStaso

 

 

Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit

 

 

Number

 

Description

 

 

 

99.1

 

Earnings Release.

 

4


 

Exhibit 99.1

 

 

 

iStar Financial Inc.

 

1114 Avenue of the Americas

 

New York, NY 10036

News Release

(212) 930 - 9400

 

COMPANY CONTACTS

[NYSE: SFI]

 

David M. DiStaso

Jason Fooks

Chief Financial Officer

Investor Relations

 

iStar Financial Announces Second Quarter 2012 Results

 

·             Net income (loss) allocable to common shareholders for the second quarter 2012 was ($59) million or ($0.70) per diluted common share.

 

·             During the quarter, the Company issued $275 million of 9.0% senior unsecured notes due 2017.

 

·             Company retired $640 million of debt during the second quarter and had $707 million of cash, including cash reserved for debt repayment, at June 30, 2012.

 

·             During the quarter, the Company sold a portfolio of 12 net lease assets for $130 million in net proceeds and recorded a gain of $25 million from the transaction.

 

NEW YORK - July 27, 2012 - iStar Financial Inc. (NYSE: SFI) today reported results for the second quarter ended June 30, 2012.

 

Second Quarter 2012 Results

 

iStar reported net income (loss) allocable to common shareholders for the second quarter of ($59.0) million, or ($0.70) per diluted common share, compared to ($35.5) million, or ($0.38) per diluted common share, for the second quarter 2011.

 

Adjusted income (loss) allocable to common shareholders for the second quarter was ($1.4) million, compared to ($1.9) million for the second quarter 2011. Adjusted income (loss) represents net income computed in accordance with GAAP, prior to the effects of certain non-cash items, including depreciation, loan loss provisions and impairments.

 

Adjusted EBITDA for the quarter was $106.6 million, compared to $102.7 million for the same period last year. Please see the financial tables that follow the text of this press release for the Company’s calculations of adjusted EBITDA and adjusted income, as well as a reconciliation to GAAP net income (loss).

 



 

During the second quarter, the Company generated $555.4 million of proceeds from its portfolio, comprised of $185.8 million in principal repayments, $117.0 million primarily from residential unit sales of other real estate owned (OREO) assets, $136.2 million from sales of net lease assets, $57.0 million from loan sales and $59.4 million from other investments. Additionally, the Company funded a total of $39.7 million of investments and capital expenditures.

 

Capital Markets

 

As previously announced, during the quarter the Company issued $275.0 million of 9.0% senior unsecured notes due 2017. Proceeds from the new issuance will be used to refinance unsecured debt maturing in 2012. During the quarter, the Company repaid $90.3 million of its 5.5% senior unsecured notes due June 2012 and repurchased $191.5 million of its senior convertible unsecured notes due October 2012.

 

The Company repaid $225.7 million on the A-1 tranche of its 2011 secured credit facility, bringing the remaining outstanding balance to $646.1 million at the end of the quarter. The Company has satisfied all minimum amortization requirements on the A-1 tranche of its 2011 secured credit facility prior to the payment of any remaining balance at maturity in June 2013.

 

The Company also repaid $81.4 million on the A-1 tranche of its 2012 secured credit facility, bringing the remaining outstanding balance to $328.6 million at the end of the quarter. Based on the total amount repaid, the Company has exceeded the minimum cumulative amortization on the A-1 tranche of its 2012 secured credit facility of $41.0 million required to be paid before December 31, 2012.

 

In addition, the Company repurchased 809,720 shares of its outstanding common stock during the quarter for an average price of $5.69 per share. At the end of the quarter, the Company had remaining authority to repurchase up to $16.0 million of shares under its share repurchase program.

 

The Company’s leverage was 2.5x at June 30, 2012, an improvement from 2.7x in the prior quarter. Please see the financial tables that follow the text of this press release for a calculation of the Company’s leverage. The Company’s weighted average effective cost of debt for the second quarter was 6.5%. At the end of the quarter, cash and cash equivalents, including cash reserved for repayment of indebtedness, totaled $706.9 million.

 

Portfolio Overview

 

At June 30, 2012, the Company’s total portfolio had a carrying value of $6.31 billion, gross of general loan loss reserves. The portfolio was comprised of $2.36 billion of loans and other lending investments, $1.55 billion of net lease assets, $1.97 billion of owned real estate and $427.5 million of other investments.

 

-more-

 

2



 

At June 30, 2012, the Company’s $1.72 billion of performing loans and other lending investments had a weighted average last dollar loan-to-value ratio of 74.1% and a weighted average maturity of 2.7 years. The performing loans consisted of 50.9% floating rate loans that generated a weighted average effective yield for the quarter of 6.7%, or approximately 668 basis points over the average one-month LIBOR rate for the quarter, and 49.1% fixed rate loans that generated a weighted average effective yield for the quarter of 8.6%. The weighted average risk rating of the Company’s performing loans improved to 3.16, from 3.27 in the prior quarter. Included in the performing loan balance were $75.0 million of watch list assets, compared to $169.8 million in the prior quarter.

 

At June 30, 2012, the Company’s non-performing loans (NPLs) had a carrying value of $639.0 million, net of $491.3 million of specific reserves. This compares to $662.7 million, net of $477.2 million of specific reserves, at the end of the prior quarter.

 

For the second quarter, the Company recorded $26.5 million in loan loss provision versus $17.5 million in the prior quarter. At June 30, 2012, loan loss reserves totaled $563.8 million or 19.8% of total gross carrying value of loans. This compares to loan loss reserves of $567.2 million or 18.0% of total gross carrying value of loans at March 31, 2012.

 

At the end of the quarter, the Company’s $1.55 billion of net lease assets, net of $342.2 million of accumulated depreciation, were 91.0% leased with a weighted average remaining lease term of 12.2 years. The weighted average risk rating of the Company’s net lease assets was 2.70, versus 2.63 in the prior quarter. During the quarter, the Company sold a portfolio of 12 net lease assets for $130.5 million in net proceeds and recorded a gain of $24.8 million from the transaction.  Certain of the properties were subject to a $50.8 million secured term loan that was repaid in full at closing with a portion of the net sales proceeds. During the quarter, the Company recorded $6.2 million of impairments within its net lease asset portfolio. The Company’s occupied net lease assets generated a weighted average effective yield of 9.3% and the total net lease assets generated a weighted average effective yield of 8.4% for the quarter.

 

At the end of the quarter, the Company’s $1.97 billion owned real estate portfolio was comprised of $722.2 million of OREO and $1.25 billion of real estate held for investment (REHI). The Company’s OREO assets are considered held for sale based on management’s current intention to market and sell the assets in the near term, while management’s current intent and strategy is to hold, operate or develop its REHI assets over a longer term.

 

During the quarter, the Company took title to properties with a carrying value of $45.4 million. The Company’s owned real estate portfolio generated $28.1 million of combined revenue and income from sales of residential property units, offset by $22.4 million of net expenses for the quarter. In addition, the Company funded $18.9 million of capital expenditures associated with its owned real estate portfolio.

 

3



 

[Financial Tables to Follow]

 

*                   *                *

 

iStar Financial Inc. (NYSE: SFI) is a fully-integrated finance and investment company focused on the commercial real estate industry. The Company provides custom-tailored investment capital to high-end private and corporate owners of real estate and invests directly across a range of real estate sectors. The Company, which is taxed as a real estate investment trust (“REIT”), has invested more than $35 billion over the past two decades. Additional information on iStar Financial is available on the Company’s website at www.istarfinancial.com.

 

iStar Financial will hold a quarterly earnings conference call at 10:00 a.m. ET today, July 27, 2012. 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 Company’s ability to generate liquidity and to repay indebtedness as it comes due, additional loan loss provisions, the amount and timing of asset sales (including OREO assets), increases in NPLs, repayment levels, the Company’s ability to reduce its indebtedness, 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.

Consolidated Statements of Operations

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

36,448

 

$

80,185

 

$

73,651

 

$

140,953

 

Operating lease income

 

37,928

 

37,642

 

76,408

 

75,755

 

Other income

 

22,345

 

7,599

 

38,631

 

16,273

 

Total revenues

 

$

96,721

 

$

125,426

 

$

188,690

 

$

232,981

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

94,474

 

$

95,753

 

$

179,818

 

$

164,846

 

Operating costs - net lease assets

 

4,965

 

4,384

 

8,128

 

8,670

 

Operating costs - REHI and OREO

 

22,424

 

18,002

 

44,498

 

35,789

 

Depreciation and amortization

 

16,960

 

15,011

 

33,475

 

29,824

 

General and administrative (1)

 

19,792

 

25,699

 

42,637

 

50,099

 

Provision for loan losses

 

26,531

 

10,350

 

44,031

 

21,230

 

Impairment of assets

 

7,496

 

2,764

 

23,000

 

4,254

 

Other expense

 

3,907

 

459

 

4,360

 

3,181

 

Total costs and expenses

 

$

196,549

 

$

172,422

 

$

379,947

 

$

317,893

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before earnings from equity method investments and other items

 

$

(99,828

)

$

(46,996

)

$

(191,257

)

$

(84,912

)

Gain (loss) on early extinguishment of debt, net

 

(4,868

)

(1,047

)

(3,164

)

105,556

 

Earnings from equity method investments

 

18,420

 

19,131

 

53,206

 

44,064

 

Income (loss) from continuing operations before income taxes

 

$

(86,276

)

$

(28,912

)

$

(141,215

)

$

64,708

 

Income tax (expense) benefit

 

(3,477

)

2,675

 

(4,748

)

(8,377

)

Income (loss) from continuing operations

 

$

(89,753

)

$

(26,237

)

$

(145,963

)

$

56,331

 

Income from discontinued operations

 

507

 

217

 

1,530

 

1,553

 

Gain from discontinued operations

 

24,851

 

 

27,257

 

 

Income from sales of residential property

 

13,266

 

 

19,999

 

 

Net income (loss)

 

$

(51,129

)

$

(26,020

)

$

(97,177

)

$

57,884

 

Net (income) loss attributable to noncontrolling interests

 

722

 

(14

)

696

 

(444

)

Net income (loss) attributable to iStar Financial Inc.

 

$

(50,407

)

$

(26,034

)

$

(96,481

)

$

57,440

 

Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

Net (income) loss allocable to HPUs and Participating Security holders (2)

 

1,991

 

1,089

 

3,852

 

(2,640

)

Net income (loss) allocable to common shareholders

 

$

(58,996

)

$

(35,525

)

$

(113,789

)

$

33,640

 

 


(1) For the three months ended June 30, 2012 and 2011, includes $3,447 and $4,314 of stock-based compensation expense, respectively.  For the six months ended June 30, 2012 and 2011, includes $8,113 and $8,469 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 LTIP that are currently eligible to receive dividends.

 

5



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June,

 

June,

 

 

 

2012

 

2011

 

2012

 

2011

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

(1.00

)

$

(0.38

)

$

(1.69

)

$

0.34

 

Diluted

 

$

(1.00

)

$

(0.38

)

$

(1.69

)

$

0.34

 

Net income (loss) attributable to iStar Financial Inc.

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.70

)

$

(0.38

)

$

(1.36

)

$

0.36

 

Diluted

 

$

(0.70

)

$

(0.38

)

$

(1.36

)

$

0.36

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

84,113

 

92,621

 

83,834

 

92,580

 

Diluted

 

84,113

 

92,621

 

83,834

 

94,758

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

83,610

 

92,573

 

83,610

 

92,573

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

(187.93

)

$

(73.00

)

$

(319.66

)

$

65.80

 

Diluted

 

$

(187.93

)

$

(73.00

)

$

(319.66

)

$

64.40

 

Net income (loss) attributable to iStar Financial Inc.

 

 

 

 

 

 

 

 

 

Basic

 

$

(132.73

)

$

(72.60

)

$

(256.80

)

$

68.73

 

Diluted

 

$

(132.73

)

$

(72.60

)

$

(256.80

)

$

67.27

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic and diluted

 

15

 

15

 

15

 

15

 

 


(1) Adjusted for preferred dividends, net (income) loss from noncontrolling interests and income from sales of residential property.

 

6



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

June 30, 2012

 

December 31, 2011

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

2,300,810

 

$

2,860,762

 

Net lease assets, net

 

1,550,113

 

1,702,764

 

Real estate held for investment, net

 

1,249,681

 

1,228,134

 

Other real estate owned

 

722,167

 

677,458

 

Other investments

 

427,501

 

457,835

 

Cash and cash equivalents

 

243,843

 

356,826

 

Restricted cash

 

492,973

 

32,630

 

Accrued interest and operating lease income receivable, net

 

15,055

 

20,208

 

Deferred operating lease income receivable

 

78,769

 

73,368

 

Deferred expenses and other assets, net

 

105,300

 

107,852

 

Total assets

 

$

7,186,212

 

$

7,517,837

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

111,494

 

$

106,693

 

 

 

 

 

 

 

Debt obligations, net:

 

 

 

 

 

Secured credit facilities

 

2,857,233

 

2,393,240

 

Unsecured senior notes

 

2,406,828

 

2,805,817

 

Secured term loans

 

241,666

 

296,643

 

Unsecured credit facility

 

 

243,650

 

Other debt obligations

 

98,212

 

98,190

 

Total debt obligations, net

 

5,603,939

 

5,837,540

 

 

 

 

 

 

 

Total liabilities

 

$

5,715,433

 

$

5,944,233

 

 

 

 

 

 

 

Total iStar Financial Inc. shareholders’ equity

 

1,399,437

 

1,528,356

 

Noncontrolling interests

 

71,342

 

45,248

 

Total equity

 

$

1,470,779

 

$

1,573,604

 

 

 

 

 

 

 

Total liabilities and equity

 

$

7,186,212

 

$

7,517,837

 

 

7



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

NON-GAAP FINANCIAL MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(51,129

)

$

(26,020

)

$

(97,177

)

$

57,884

 

Add: Interest expense

 

94,739

 

96,772

 

180,882

 

166,406

 

Add: Income tax expense (benefit)

 

3,477

 

(2,675

)

4,748

 

8,377

 

Add: Depreciation and amortization

 

17,180

 

16,133

 

34,418

 

32,065

 

EBITDA

 

$

64,267

 

$

84,210

 

$

122,871

 

$

264,732

 

Add: Provision for loan losses

 

26,531

 

10,350

 

44,031

 

21,230

 

Add: Impairment of assets

 

7,496

 

2,764

 

23,520

 

4,228

 

Add: Stock-based compensation expense

 

3,447

 

4,314

 

8,113

 

8,469

 

Less: (Gain)/loss on early extinguishment of debt, net

 

4,868

 

1,047

 

3,164

 

(105,556

)

Adjusted EBITDA (1)

 

$

106,609

 

$

102,685

 

$

201,699

 

$

193,103

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Adjusted Income

 

 

 

 

 

 

 

 

 

Net income (loss) allocable to common shareholders

 

$

(58,996

)

$

(35,525

)

$

(113,789

)

$

33,640

 

Add: Depreciation and amortization

 

17,180

 

16,133

 

34,418

 

32,065

 

Add: Provision for loan losses

 

26,531

 

10,350

 

44,031

 

21,230

 

Add: Impairment of assets

 

7,496

 

2,764

 

23,520

 

4,228

 

Add: Stock-based compensation expense

 

3,447

 

4,314

 

8,113

 

8,469

 

Less: (Gain)/loss on early extinguishment of debt, net

 

4,868

 

1,047

 

3,164

 

(105,556

)

Less: HPU/Participating Security allocation

 

(1,943

)

(1,029

)

(3,708

)

2,879

 

Adjusted income (loss) allocable to common shareholders (1)

 

$

(1,417

)

$

(1,946

)

$

(4,251

)

$

(3,045

)

 


(1) Adjusted EBITDA and adjusted income (loss) allocable to common shareholders should be examined in conjunction with net income (loss) as shown in the Consolidated Statements of Operations. These non-GAAP financial measures should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of the Company’s performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor are they 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 these non-GAAP financial measures may differ from the calculations of similarly-titled measures by other companies. Management believes that it is useful to consider adjusted EBITDA and adjusted income because the adjustments are non-cash items that do not necessarily reflect an actual change in the long-term economic value or performance of our assets. Management considers these non-GAAP financial measures as supplemental information to net income in analyzing the performance of our underlying business. Interest expense and depreciation and amortization exclude adjustments from discontinued operations of $265 and $220, respectively, for the three months ended June 30, 2012 and $1,019 and $1,122, respectively, for the three months ended June 30, 2011.  Interest expense, depreciation and amortization, and impairment of assets exclude adjustments from discontinued operations of $1,064, $943, and $520, respectively, for the six months ended June 30, 2012 and $1,560, $2,241 and ($26), respectively, for the six months ended June 30, 2011.

 

8



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

June 30, 2012

 

OPERATING STATISTICS

 

 

 

 

 

 

 

Return on Average Common Book Equity

 

 

 

Average total book equity

 

$

1,430,768

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

924,592

 

 

 

 

 

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

 

$

(60,987

)

Annualized (B)

 

$

(243,948

)

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

 

Neg

 

 

 

 

 

Expense Ratio

 

 

 

General and administrative expenses - annualized (C)

 

$

79,168

 

Average total assets (D)

 

$

7,388,055

 

Expense Ratio (C) / (D)

 

1.1

%

 

 

 

 

Interest Coverage

 

 

 

Adjusted EBITDA (E)

 

$

106,609

 

Interest expense and preferred dividends (F)

 

$

105,319

 

Adjusted EBITDA / Interest Expense and Preferred Dividends (E) / (F)

 

1.0x

 

 

 

 

As of

 

 

 

June 30, 2012

 

Leverage

 

 

 

Book debt

 

$

5,603,939

 

Less: Cash and cash equivalents, including cash reserved for repayment of indebtedness

 

(706,859

)

Net book debt (G)

 

$

4,897,080

 

 

 

 

 

Book equity

 

$

1,470,779

 

Add: Accumulated depreciation

 

410,618

 

Add: General loan loss reserves

 

56,800

 

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

 

$

1,938,197

 

Leverage (G) / (H)

 

2.5x

 

 

9



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

As of

 

 

 

June 30, 2012

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

Performance-based commitments

 

$

61,297

 

Discretionary fundings

 

127,948

 

Strategic investments

 

25,090

 

Total Unfunded Commitments

 

$

214,335

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

Unencumbered assets (A)

 

$

3,788,602

 

Unsecured debt (B)

 

$

2,528,866

 

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

 

1.5x

 

 

LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS

 

 

 

As of

 

 

 

June 30, 2012

 

December 31, 2011

 

Carrying value of NPLs /

 

 

 

 

 

 

 

 

 

As a percentage of total carrying value of loans

 

$

638,970

 

28.0

%

$

771,196

 

27.1

%

 

 

 

 

 

 

 

 

 

 

NPL asset specific reserves for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of gross carrying value of NPLs (1)

 

$

491,286

 

43.5

%

$

557,129

 

41.9

%

 

 

 

 

 

 

 

 

 

 

Total reserve for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of total gross carrying value of loans (1)

 

$

563,786

 

19.8

%

$

646,624

 

18.5

%

 


(1) Gross carrying value represents iStar’s carrying value of loans, gross of loan loss reserves.

 

10



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS AS OF JUNE 30, 2012 (1)

 

Asset Type

 

Total

 

% of Total

 

First Mortgages / Senior Loans

 

$

1,840

 

29.2

%

Net Lease Assets

 

1,550

 

24.6

%

Real Estate Held for Investment

 

1,250

 

19.8

%

Other Real Estate Owned

 

722

 

11.4

%

Mezzanine / Subordinated Debt

 

517

 

8.2

%

Other Investments

 

428

 

6.8

%

Total

 

$

6,307

 

100.0

%

 

Geography

 

Total

 

% of Total

 

West

 

$

1,534

 

24.3

%

Northeast

 

1,162

 

18.4

%

Southeast

 

899

 

14.3

%

Southwest

 

798

 

12.7

%

Mid-Atlantic

 

624

 

9.9

%

Various

 

405

 

6.4

%

International

 

352

 

5.6

%

Central

 

330

 

5.2

%

Northwest

 

203

 

3.2

%

Total

 

$

6,307

 

100.0

%

 

Property Type

 

Performing
Loans

 

Net Lease
Assets

 

NPLs

 

REHI

 

OREO

 

Total

 

% of Total

 

Land

 

$

200

 

$

56

 

$

196

 

$

815

 

$

107

 

$

1,374

 

21.8

%

Apartment / Residential

 

384

 

 

84

 

30

 

465

 

963

 

15.3

%

Office

 

115

 

465

 

36

 

68

 

3

 

687

 

10.9

%

Industrial / R&D

 

87

 

463

 

8

 

49

 

 

607

 

9.6

%

Retail

 

250

 

53

 

136

 

82

 

62

 

583

 

9.2

%

Entertainment / Leisure

 

40

 

420

 

79

 

 

 

539

 

8.6

%

Hotel

 

243

 

93

 

94

 

34

 

24

 

488

 

7.7

%

Mixed Use / Mixed Collateral

 

235

 

 

 

172

 

61

 

468

 

7.4

%

Other Property Types

 

164

 

 

6

 

 

 

170

 

2.7

%

Other Investments

 

 

 

 

 

 

428

 

6.8

%

Total

 

$

1,718

 

$

1,550

 

$

639

 

$

1,250

 

$

722

 

$

6,307

 

100.0

%

 


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

 

-end-

 

11