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): February 26, 2013

 


 

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 February 26, 2013, iStar Financial Inc. issued an earnings release announcing its financial results for the fourth quarter ended December 31, 2012 and the fiscal year ended December 31, 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:

February 26, 2013

By:

/s/ Jay Sugarman

 

 

 

Jay Sugarman

 

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

 

 

 

Date:

February 26, 2013

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

(212) 930-9400

News Release

investors@ istarfinancial.com

 

 

COMPANY CONTACTS

[NYSE: SFI]

 

 

David M. DiStaso

Jason Fooks

Chief Financial Officer

Investor Relations

 

iStar Financial Announces Fourth Quarter and Fiscal Year 2012 Results

 

·                  Adjusted income (loss) allocable to common shareholders for the fourth quarter and fiscal year 2012 was ($23) million and ($54) million, respectively.

 

·                  Net income (loss) allocable to common shareholders for the fourth quarter and fiscal year 2012 was ($87) million and ($273) million, respectively.

 

·                  During the quarter, the Company completed $2.3 billion in three separate capital markets transactions, reducing future interest costs and extending certain debt maturities.

 

NEW YORK - February 26, 2013 - iStar Financial Inc. (NYSE: SFI) today reported results for the fourth quarter and fiscal year ended December 31, 2012.

 

Fourth Quarter 2012 Results

 

iStar reported net income (loss) allocable to common shareholders for the fourth quarter of ($87.4) million, or ($1.04) per diluted common share, compared to ($35.2) million, or ($0.43) per diluted common share, for the fourth quarter 2011. Adjusted income (loss) allocable to common shareholders for the fourth quarter was ($23.2) million, compared to $18.9 million for the fourth quarter 2011.

 

Results in the current quarter included $35.2 million of expenses associated with three capital markets transactions the Company executed during the quarter, of which $12.1 million was non-cash. Results in the prior year included $30.3 million of earnings from equity method investments associated with the sale of Oak Hill Advisors.

 

Excluding the impact of these items:

 

·                  Net income (loss) allocable to common shareholders for the quarter was ($53.3) million, compared to ($64.5) million in the fourth quarter 2011.

·                  Adjusted income (loss) allocable to common shareholders for the quarter was ($0.8) million, compared to ($10.4) million in the fourth 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, impairments and gain/loss on early extinguishment of debt. Please see the financial tables that follow the text of this press release for the Company’s calculations of adjusted income as well as reconciliations to GAAP net income (loss).

 



 

“2012 was an important year for the Company as we strengthened the balance sheet, bolstered liquidity and paved a debt maturity runway until 2017, enabling us to begin ramping up new investment activity in 2013,” said Jay Sugarman, iStar’s chairman and chief executive officer.

 

Fiscal Year 2012 Results

 

iStar reported net income (loss) allocable to common shareholders for the year ended December 31, 2012 of ($273.0) million, or ($3.26) per diluted common share, compared to ($62.4) million, or ($0.70) per diluted common share, for the year ended December 31, 2011. Adjusted income (loss) allocable to common shareholders for the year was ($53.8) million, compared to ($3.3) million for the prior year.

 

Results in the current year included $35.2 million of expenses associated with three capital markets transactions the Company executed during the fourth quarter, of which $12.1 million was non-cash. Results in the prior year included a $109.0 million gain associated with the redemption of the Company’s 10% senior secured notes and $30.3 million of earnings from equity method investments associated with the sale of Oak Hill Advisors.

 

Excluding the impact of these items:

 

·                  Net income (loss) allocable to common shareholders for the year was ($238.9) million, compared to ($197.4) million in the prior year.

·                  Adjusted income (loss) allocable to common shareholders for the year was ($31.5) million, compared to ($32.7) million in the prior year.

 

Capital Markets

 

During the quarter, the Company raised $2.3 billion in three previously announced capital markets transactions to refinance upcoming debt maturities. These transactions provided iStar with a number of benefits, such as longer-term financing on a substantial portion of the Company’s portfolio, a reduction in funding costs and the ability to unencumber certain liquid assets. As a result of the overall strengthening of iStar’s credit profile, Moody’s upgraded iStar’s corporate family rating to B2 and its senior unsecured credit rating to B3.

 

These transactions included a new $1.82 billion senior secured credit facility due October 15, 2017, the proceeds of which were used to refinance the remaining balances of the
2011 A-1 / A-2 secured credit facilities.

 

Further, during the quarter the Company issued $300 million of 7.125% senior unsecured notes due 2018 and $200 million of 3.00% convertible senior unsecured notes due 2016. The Company used the proceeds of these transactions to refinance unsecured debt maturities due in 2013.

 

-more-

 

2



 

In connection with these transactions, the Company recorded $8.2 million of transaction related expenses and a $27.1 million loss on early extinguishment of debt, which is comprised of the make-whole premium associated with the early redemption of bonds and the accelerated amortization of discounts.

 

Separately, the Company repaid $93.1 million on the $410 million A-1 tranche of its $880 million secured credit facility during the quarter, bringing the remaining outstanding balance to $169.2 million at December 31, 2012. Based on the total amount repaid, the Company has already exceeded the minimum cumulative amortization required to be paid on the A-1 tranche before December 31, 2014. The balance of the A-2 tranche of the $880 million secured credit facility at the end of the quarter was $470.0 million.

 

Subsequent to quarter end, the Company announced that it had entered into a $1.71 billion senior secured credit facility that amended and restated its $1.82 billion senior secured credit facility. The term loan was repriced to bear interest at an annual rate of LIBOR + 3.50% with a 1.00% LIBOR floor, a reduction from the prior rate of LIBOR + 4.50% with a 1.25% LIBOR floor. In connection with the repricing, the Company paid lenders a prepayment fee of $17.1 million and estimates the interest savings over the life of the deal would be approximately $60 million.

 

The Company’s leverage was 2.5x at December 31, 2012, unchanged from 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 fourth quarter was 6.5%. At the end of the quarter, cash and cash equivalents totaled $256.3 million.

 

New Financial Statement Presentation and Business Lines

 

The Company has revised its financial statement presentation and portfolio overview discussion in order to reflect the way management views the Company’s evolving business lines, conforming prior periods to the current presentation. The Company’s new business lines are Real Estate Finance, Net Leasing, Operating Properties and Land. The Company has not changed any of its historically applied accounting policies, nor has it revised the aggregate amount of previously reported total assets, liabilities, equity, net income or classifications of cash flows as part of the new presentation.

 

Investment Activity

 

iStar funded a total of $150.9 million in investments during the 2012 fiscal year and $59.7 million during the fourth quarter.

 

In addition, the Company generated $388.3 million of proceeds from its portfolio during the quarter, primarily comprised of $230.7 million from repayments and sales of loans in its real estate finance portfolio, $109.0 million from sales of operating properties and $1.9 million of land sales.

 

3



 

For the year, the Company generated $1.48 billion of proceeds from its portfolio, comprised of $767.7 million from repayments and sales of loans in its real estate finance portfolio, $142.7 million from sales of net lease assets, $403.8 million from sales of operating properties, $71.9 million of land sales and $90.4 million of strategic investment sales.

 

Subsequent to quarter end, the Company signed a definitive agreement to sell iStar’s 24% ownership interest in LNR Property LLC, and expects to receive net proceeds of approximately $220 million upon closing, which is expected in the second quarter of 2013.

 

Portfolio Overview

 

At December 31, 2012, the Company’s total portfolio had a carrying value of $5.70 billion, net of $427.6 million of accumulated depreciation and gross of $33.1 million of general loan loss reserves. Please see the tables in the back of this press release for a reconciliation of the Company’s business lines to its consolidated balance sheet.

 

Real Estate Finance

 

At December 31, 2012, the Company’s real estate finance portfolio totaled $1.86 billion.

 

The portfolio included $1.36 billion of performing loans with a weighted average last dollar loan-to-value ratio of 74.5% and a weighted average maturity of 3.1 years. The performing loans included $897.3 million of first mortgages / senior loans and $462.6 million of mezzanine / subordinated debt.

 

The performing loans consisted of 47% floating rate loans and 53% fixed rate loans, and generated a weighted average effective yield for the quarter of 7.5%. The weighted average risk rating of the Company’s performing loans improved to 3.01 from 3.08 in the prior quarter. Included in the performing loan balance were $44.4 million of watch list assets.

 

At December 31, 2012, the Company’s non-performing loans (NPLs) had a carrying value of $503.1 million, net of $476.1 million of specific reserves. This compares to $639.9 million, net of $490.6 million of specific reserves, at the end of the prior quarter.

 

For the fourth quarter, the Company recorded $20.9 million in loan loss provision versus $16.8 million in the prior quarter. At December 31, 2012, loan loss reserves totaled $524.5 million or
22.3% of total gross carrying value of loans. This compares to loan loss reserves of $543.5 million or 20.4% of total gross carrying value of loans at September 30, 2012.

 

Net Leasing

 

At the end of the quarter, the Company’s net leasing portfolio had a carrying value of $1.34 billion, net of $315.7 million of accumulated depreciation. These assets were 94.8% leased with a weighted average remaining lease term of 12.3 years. The weighted average risk rating of the Company’s net lease assets was 2.46, versus 2.47 in the prior quarter. The Company’s occupied net lease assets generated a weighted average effective yield of 10.3% and the total net lease assets generated a weighted average effective yield of 9.6% for the quarter.

 

4



 

Operating Properties

 

At the end of the quarter, the Company’s operating properties portfolio totaling $1.17 billion, net of $109.6 million of accumulated depreciation, was comprised of commercial and residential real estate properties. Overall, the Company’s operating properties generated $57.8 million of revenues and income offset by $24.1 million of property level expenses for the quarter. During the quarter, the Company invested $29.4 million into its operating properties.

 

The Company’s commercial operating properties total $786.7 million and represent a diverse pool of assets across a broad range of geographies and collateral types such as office, retail and hotel properties. These properties generated $25.5 million of revenue offset by $18.9 million of expenses during the quarter. The Company generally seeks to reposition or redevelop these assets with the objective of maximizing their values through the infusion of capital and/or intensive asset management efforts. At the end of the quarter, the Company had $153.6 million of stabilized commercial operating properties that were 90% leased, resulting in a 7.3% weighted average effective yield for the quarter. The remaining commercial operating properties were 55% leased and generated a 2.5% weighted average effective yield for the quarter. The Company is actively working to lease up and stabilize these properties.

 

The residential operating properties total $385.2 million and are generally luxury condominium projects located in major U.S. cities. The Company’s strategy is to sell its condominium units through retail distribution channels. During the quarter, the Company sold 170 residential units, resulting in $92.7 million of proceeds and recorded $32.3 million of income, offset by $5.3 million of expenses. At the end of the quarter, the Company had 974 residential units remaining in inventory.

 

Land

 

At the end of the quarter, the Company’s land portfolio totaling $970.6 million was comprised of 11 master planned community projects, seven urban infill land parcels and six waterfront land parcels located throughout the United States. At December 31, 2012, the Company had four land projects in production, nine in development and 11 in the pre-development phase.

 

Master planned communities represent large-scale residential projects that the Company will entitle, plan and/or develop. These projects are currently entitled for more than 25,000 lots. The remainder of the Company’s land includes infill and waterfront parcels located in and around major cities that the Company will develop, sell to or partner with commercial real estate developers. These projects are currently entitled for approximately 6,000 residential units, and select projects which include commercial, retail and office uses.

 

During the quarter, the Company invested $8.7 million into its land portfolio through capital expenditures.

 

5



 

[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, February 26, 2013. 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 general economic conditions and conditions in the commercial real estate and credit markets, 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, increases in NPLs, the Company’s ability to reduce NPLs, repayment levels, the Company’s ability to make new investments, the Company’s ability to maintain compliance with its debt covenants and other risks detailed from time to time in iStar Financial Inc.’s SEC reports.)

 

6



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating lease income

 

$

56,060

 

$

53,356

 

$

219,019

 

$

198,478

 

Interest income

 

28,588

 

40,066

 

133,410

 

226,871

 

Other income

 

9,065

 

11,309

 

48,043

 

39,720

 

Total revenues

 

$

93,713

 

$

104,731

 

$

400,472

 

$

465,069

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

83,502

 

$

86,682

 

$

355,097

 

$

342,186

 

Real estate expense

 

37,040

 

37,670

 

151,827

 

138,943

 

Depreciation and amortization

 

19,547

 

15,592

 

69,350

 

58,662

 

General and administrative (1)

 

19,182

 

27,962

 

80,856

 

105,039

 

Provision for loan losses

 

20,875

 

15,950

 

81,740

 

46,412

 

Impairment of assets

 

5,145

 

3,700

 

13,778

 

13,239

 

Other expense

 

10,512

 

3,916

 

17,266

 

11,070

 

Total costs and expenses

 

$

195,803

 

$

191,472

 

$

769,914

 

$

715,551

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(102,090

)

$

(86,741

)

$

(369,442

)

$

(250,482

)

Gain (loss) on early extinguishment of debt, net

 

(30,958

)

(882

)

(37,816

)

101,466

 

Earnings from equity method investments

 

27,084

 

40,210

 

103,009

 

95,091

 

Income (loss) from continuing operations before income taxes

 

$

(105,964

)

$

(47,413

)

$

(304,249

)

$

(53,925

)

Income tax (expense) benefit

 

(1,907

)

14,450

 

(8,445

)

4,719

 

Income (loss) from continuing operations

 

$

(107,871

)

$

(32,963

)

$

(312,694

)

$

(49,206

)

Income (loss) from discontinued operations

 

34

 

(4,585

)

(19,465

)

(7,318

)

Gain from discontinued operations

 

 

2,912

 

27,257

 

25,110

 

Income from sales of residential property

 

27,889

 

5,721

 

63,472

 

5,721

 

Net income (loss)

 

$

(79,948

)

$

(28,915

)

$

(241,430

)

$

(25,693

)

Net (income) loss attributable to noncontrolling interests

 

138

 

3,071

 

1,500

 

3,629

 

Net income (loss) attributable to iStar Financial Inc.

 

$

(79,810

)

$

(25,844

)

$

(239,930

)

$

(22,064

)

Preferred dividends

 

(10,580

)

(10,580

)

(42,320

)

(42,320

)

Net (income) loss allocable to HPUs and

 

 

 

 

 

 

 

 

 

Participating Security holders (2)

 

2,966

 

1,222

 

9,253

 

1,997

 

Net income (loss) allocable to common shareholders

 

$

(87,424

)

$

(35,202

)

$

(272,997

)

$

(62,387

)

 


(1) For the three months ended December 31, 2012 and 2011, includes $3,668 and $14,080 of stock-based compensation expense, respectively.  For the twelve months ended December 31, 2012 and 2011, includes $15,293 and $29,702 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, restricted stock awards and common stock equivalents granted under the Company’s LTIP that are eligible to participate in dividends.

 

7



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(1.04

)

$

(0.41

)

$

(3.35

)

$

(0.89

)

Net income (loss) attributable to iStar Financial Inc.

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(1.04

)

$

(0.43

)

$

(3.26

)

$

(0.70

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

83,674

 

81,769

 

83,742

 

88,688

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

83,782

 

81,920

 

83,782

 

81,920

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(197.80

)

$

(77.73

)

$

(633.94

)

$

(169.93

)

Net income (loss) attributable to iStar Financial Inc.

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(197.73

)

$

(81.47

)

$

(616.87

)

$

(133.13

)

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.

 

8



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

December 31, 2012

 

December 31, 2011

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

Real estate, at cost

 

$

3,226,648

 

$

3,344,672

 

Less: accumulated depreciation

 

(427,625

)

(396,761

)

Real estate, net

 

$

2,799,023

 

$

2,947,911

 

Real estate available and held for sale

 

635,865

 

677,458

 

 

 

$

3,434,888

 

$

3,625,369

 

Loans receivable, net

 

1,829,985

 

2,860,762

 

Other investments

 

398,843

 

457,835

 

Cash and cash equivalents

 

256,344

 

356,826

 

Restricted cash

 

36,778

 

32,630

 

Accrued interest and operating lease income receivable, net

 

15,226

 

20,208

 

Deferred operating lease income receivable

 

84,735

 

73,368

 

Deferred expenses and other assets, net

 

93,990

 

90,839

 

Total assets

 

$

6,150,789

 

$

7,517,837

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

132,460

 

$

105,357

 

Debt obligations, net

 

4,691,494

 

5,837,540

 

Total liabilities

 

$

4,823,954

 

$

5,942,897

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

13,681

 

1,336

 

 

 

 

 

 

 

Total iStar Financial Inc. shareholders’ equity

 

1,238,944

 

1,528,356

 

Noncontrolling interests

 

74,210

 

45,248

 

Total equity

 

$

1,313,154

 

$

1,573,604

 

 

 

 

 

 

 

Total liabilities and equity

 

$

6,150,789

 

$

7,517,837

 

 

9



 

iStar Financial Inc.

Segment Analysis

(In thousands)

(unaudited)

 

FOR THE THREE MONTHS ENDED DECEMBER 31, 2012

 

Segment Profit (Loss)

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Corporate
/ Other

 

Total

 

Operating lease income

 

 

$

38,622

 

$

17,235

 

$

203

 

 

$

56,060

 

Interest income

 

$

28,588

 

 

 

 

 

28,588

 

Other income

 

452

 

 

7,757

 

419

 

$

437

 

9,065

 

Revenue

 

$

29,040

 

$

38,622

 

$

24,992

 

$

622

 

$

437

 

$

93,713

 

Earnings from equity method investments

 

 

$

671

 

$

4,378

 

$

(1,122

)

$

23,157

 

$

27,084

 

Income from sales of residential property

 

 

 

27,889

 

 

 

27,889

 

Net operating income from discontinued operations (1)

 

 

666

 

550

 

 

 

1,216

 

Revenue & other earnings

 

$

29,040

 

$

39,959

 

$

57,809

 

$

(500

)

$

23,594

 

$

149,902

 

Real estate expense

 

 

$

(5,384

)

$

(24,143

)

$

(7,513

)

 

$

(37,040

)

Other expense

 

$

(869

)

 

 

 

$

(9,643

)

(10,512

)

Direct expenses

 

$

(869

)

$

(5,384

)

$

(24,143

)

$

(7,513

)

$

(9,643

)

$

(47,552

)

Direct segment profit / loss

 

$

28,171

 

$

34,575

 

$

33,666

 

$

(8,013

)

$

13,951

 

$

102,350

 

Allocated interest expense

 

(25,813

)

(19,744

)

(16,033

)

(10,495

)

(11,417

)

(83,502

)

Allocated general and administrative (2)

 

(3,191

)

(2,311

)

(1,946

)

(1,789

)

(6,277

)

(15,514

)

Segment profit (loss)

 

$

(833

)

$

12,520

 

$

15,687

 

$

(20,297

)

$

(3,743

)

$

3,334

 

 

AS OF DECEMBER 31, 2012

 

Total Assets

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Corporate
/ Other

 

Total

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate, at cost

 

 

$

1,639,320

 

$

801,214

 

$

786,114

 

 

$

3,226,648

 

Less: accumulated depreciation

 

 

(315,699

)

(109,634

)

(2,292

)

 

(427,625

)

Real estate, net

 

 

$

1,323,621

 

$

691,580

 

$

783,822

 

 

$

2,799,023

 

Real estate available and held for sale

 

 

 

454,587

 

181,278

 

 

635,865

 

Total real estate

 

 

$

1,323,621

 

$

1,146,167

 

$

965,100

 

 

$

3,434,888

 

Loans receivable, net

 

$

1,829,985

 

 

 

 

 

1,829,985

 

Other investments

 

 

16,380

 

25,745

 

5,493

 

$

351,225

 

398,843

 

Total portfolio assets

 

$

1,829,985

 

$

1,340,001

 

$

1,171,912

 

$

970,593

 

$

351,225

 

$

5,663,716

 

Cash and other assets

 

 

 

 

 

 

 

 

 

 

 

487,073

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

$

6,150,789

 

 


(1) Includes revenue and real estate expense classified to discontinued operations.

(2) Excludes $3,668 of stock-based compensation expense.

 

10



 

iStar Financial Inc.

Segment Analysis

(In thousands)

(unaudited)

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2012

 

Segment Profit (Loss)

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Corporate
/ Other

 

Total

 

Operating lease income

 

 

$

151,992

 

$

65,500

 

$

1,527

 

 

$

219,019

 

Interest income

 

$

133,410

 

 

 

 

 

133,410

 

Other income

 

8,613

 

 

32,820

 

2,635

 

$

3,975

 

48,043

 

Revenue

 

$

142,023

 

$

151,992

 

$

98,320

 

$

4,162

 

$

3,975

 

$

400,472

 

Earnings from equity method investments

 

 

$

2,632

 

$

25,142

 

$

(6,138

)

$

81,373

 

$

103,009

 

Income from sales of residential property

 

 

 

63,472

 

 

 

63,472

 

Net operating income from discontinued operations (1)

 

 

4,725

 

886

 

 

 

5,611

 

Gains from discontinued operations

 

 

27,257

 

 

 

 

27,257

 

Revenue & other earnings

 

$

142,023

 

$

186,606

 

$

187,820

 

$

(1,976

)

$

85,348

 

$

599,821

 

Real estate expense

 

 

$

(24,255

)

$

(100,258

)

$

(27,314

)

 

$

(151,827

)

Other expense

 

$

(4,775

)

 

 

 

$

(12,491

)

(17,266

)

Direct expenses

 

$

(4,775

)

$

(24,255

)

$

(100,258

)

$

(27,314

)

$

(12,491

)

$

(169,093

)

Direct segment profit / loss

 

$

137,248

 

$

162,351

 

$

87,562

 

$

(29,290

)

$

72,857

 

$

430,728

 

Allocated interest expense (2)

 

(124,208

)

(83,658

)

(66,001

)

(43,993

)

(38,301

)

(356,161

)

Allocated general and administrative (3)

 

(14,998

)

(9,484

)

(7,760

)

(7,405

)

(25,916

)

(65,563

)

Segment profit (loss)

 

$

(1,958

)

$

69,209

 

$

13,801

 

$

(80,688

)

$

8,640

 

$

9,004

 

 


(1) Includes revenue and real estate expense classified to discontinued operations.

(2) Includes $1,064 of interest expense reclassified to discontinued operations.

(3) Excludes $15,293 of stock-based compensation expense.

 

11



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

ADJUSTED INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Adjusted Income

 

 

 

 

 

 

 

 

 

Net income (loss) allocable to common shareholders

 

$

(87,424

)

$

(35,202

)

$

(272,997

)

$

(62,387

)

Add: Depreciation and amortization

 

19,581

 

16,786

 

70,786

 

63,928

 

Add: Provision for loan losses

 

20,875

 

15,950

 

81,740

 

46,412

 

Add: Impairment of assets

 

6,293

 

8,246

 

36,354

 

22,386

 

Add: Stock-based compensation expense

 

3,668

 

14,080

 

15,293

 

29,702

 

Less: (Gain)/loss on early extinguishment of debt, net (1)

 

16,021

 

882

 

22,405

 

(101,466

)

Less: HPU/Participating Security allocation

 

(2,180

)

(1,877

)

(7,428

)

(1,891

)

Adjusted income (loss) allocable to common shareholders (2)

 

$

(23,166

)

$

18,865

 

$

(53,847

)

$

(3,316

)

 


(1) Gain (loss) on early extinguishment of debt excludes the portion of losses paid in cash of $14,937 and $15,411 for the three and twelve months ended December 31, 2012, respectively.

(2) Adjusted Income (loss) allocable to common shareholders should be examined in conjunction with net income (loss) as shown in the Consolidated Statements of Operations. This non-GAAP financial measure 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 is it 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 this non-GAAP financial measure may differ from the calculations of similarly-titled measures by other companies. Management believes that it is useful to consider 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 this non-GAAP financial measure as supplemental information to net income in analyzing the performance of our underlying business. Depreciation and amortization and impairment of assets exclude adjustments from discontinued operations of $34 and $1,148, respectively, for the three months ended December 31, 2012. Depreciation and amortization and impairment of assets exclude adjustments from discontinued operations of $1,194 and $4,546, respectively, for the three months ended December 31, 2011. Depreciation and amortization and impairment of assets exclude adjustments from discontinued operations of $1,436 and $22,576, respectively, for the twelve months ended December 31, 2012 and $5,266 and $9,147, respectively, for the twelve months ended December 31, 2011.

 

12



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

December 31, 2012

 

OPERATING STATISTICS

 

 

 

 

 

 

 

Expense Ratio

 

 

 

General and administrative expenses - annualized (A)

 

$

76,728

 

Average total assets (B)

 

$

6,545,604

 

Expense Ratio (A) / (B)

 

1.2

%

 

 

 

 

 

 

As of

 

 

 

December 31, 2012

 

Leverage

 

 

 

Book debt

 

$

4,691,494

 

Less: Cash and cash equivalents

 

(256,344

)

Net book debt (E)

 

$

4,435,150

 

 

 

 

 

Book equity

 

$

1,313,154

 

Add: Accumulated depreciation

 

435,435

 

Add: General loan loss reserves

 

33,100

 

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

 

$

1,781,689

 

Leverage (E) / (F)

 

2.5

x

 

13



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

As of

 

 

 

December 31, 2012

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

Performance-based commitments

 

$

81,069

 

Strategic investments

 

47,322

 

Discretionary fundings

 

102

 

Total Unfunded Commitments

 

$

128,493

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

Unencumbered assets (A) (1)

 

$

3,457,058

 

Unsecured debt (B)

 

$

2,087,745

 

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

 

1.7

x

 

14



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

LOANS RECEIVABLE CREDIT STATISTICS

 

 

 

As of

 

 

 

December 31, 2012

 

December 31, 2011

 

Carrying value of NPLs /
As a percentage of total carrying value of loans

 

$

503,112

 

27.5

%

$

771,196

 

27.1

%

 

 

 

 

 

 

 

 

 

 

NPL asset specific reserves for loan losses /
As a percentage of gross carrying value of NPLs (2)

 

$

476,140

 

48.6

%

$

557,129

 

41.9

%

 

 

 

 

 

 

 

 

 

 

Total reserve for loan losses /
As a percentage of total gross carrying value of loans (2)

 

$

524,499

 

22.3

%

$

646,624

 

18.5

%

 


(1) Unencumbered assets is calculated in accordance with the indentures governing the Company’s unsecured debt securities.

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

 

15



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS AS OF DECEMBER 31, 2012 (1)

 

Property Type

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Total

 

% of
Total

 

Land

 

$

297

 

 

 

$

971

 

$

1,268

 

22.3

%

Office

 

124

 

$

301

 

$

259

 

 

684

 

12.0

%

Industrial / R&D

 

95

 

472

 

56

 

 

623

 

11.0

%

Condominium

 

237

 

 

385

 

 

622

 

10.9

%

Retail

 

294

 

51

 

184

 

 

529

 

9.3

%

Entertainment / Leisure

 

99

 

415

 

 

 

514

 

9.0

%

Hotel

 

298

 

92

 

84

 

 

474

 

8.3

%

Mixed Use / Mixed Collateral

 

238

 

 

179

 

 

417

 

7.3

%

Other Property Types

 

181

 

9

 

25

 

 

215

 

3.7

%

Strategic Investments

 

 

 

 

 

351

 

6.2

%

Total

 

$

1,863

 

$

1,340

 

$

1,172

 

$

971

 

$

5,697

 

100.0

%

 

Geography

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Total

 

% of
Total

 

West

 

$

341

 

$

341

 

$

238

 

$

368

 

$

1,288

 

22.6

%

Northeast

 

422

 

317

 

176

 

181

 

1,096

 

19.2

%

Southeast

 

308

 

202

 

251

 

89

 

850

 

14.9

%

Southwest

 

197

 

182

 

210

 

120

 

709

 

12.5

%

Mid-Atlantic

 

44

 

104

 

217

 

180

 

545

 

9.6

%

International

 

309

 

 

 

 

309

 

5.4

%

Central

 

159

 

69

 

62

 

10

 

300

 

5.2

%

Northwest

 

83

 

56

 

18

 

23

 

180

 

3.2

%

Various

 

 

69

 

 

 

69

 

1.2

%

Strategic Investments

 

 

 

 

 

351

 

6.2

%

Total

 

$

1,863

 

$

1,340

 

$

1,172

 

$

971

 

$

5,697

 

100.0

%

 


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

 

-end-

 

16