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): April 30, 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 April 30, 2013, iStar Financial Inc. issued an earnings release announcing its financial results for the first quarter ended March 31, 2013.  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:

April 30, 2013

By:

/s/ Jay Sugarman

 

 

Jay Sugarman

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

Date:

April 30, 2013

By:

/s/ David DiStaso

 

 

David DiStaso

 

 

Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit

 

 

Number

 

Description

 

 

 

99.1

 

Earnings Release.

 

4


Exhibit 99.1

 

GRAPHIC

 

iStar Financial Inc.

 

1114 Avenue of the Americas

 

New York, NY 10036

News Release

(212) 930-9400

 

investors@istarfinancial.com

 

COMPANY CONTACTS

[NYSE: SFI]

 

 

David M. DiStaso

Jason Fooks

Chief Financial Officer

Investor Relations

 

iStar Financial Announces First Quarter 2013 Results

 

·                  Adjusted income (loss) allocable to common shareholders for the first quarter 2013 was ($0.3) million.

·                  Net income (loss) allocable to common shareholders for the first quarter 2013 was ($41.3) million.

·                  Company’s current cash balance exceeds $700 million.

·                  Non-performing loan balance reduced by approximately 30% during quarter.

 

NEW YORK - April 30, 2013 - iStar Financial Inc. (NYSE: SFI) today reported results for the first quarter ended March 31, 2013.

 

First Quarter 2013 Results

 

iStar reported net income (loss) allocable to common shareholders for the first quarter of ($41.3) million, or ($0.49) per diluted common share, compared to ($54.8) million, or ($0.66) per diluted common share, for the first quarter 2012. Adjusted income (loss) allocable to common shareholders for the first quarter was ($0.3) million, compared to ($2.8) million for the first quarter 2012.

 

Results for the quarter included $4.9 million of loss on early extinguishment of debt and $3.6 million of other expenses associated with the repricing of the Company’s $1.71 billion senior secured credit facility. Excluding those charges, net income (loss) allocable to common shareholders for the quarter was ($33.0) million and adjusted income for the quarter was $3.2 million.

 

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, stock-based compensation 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).

 

-more-

 



 

Capital Markets

 

During the quarter, the Company issued $200.0 million of its 4.5% Series J Cumulative Convertible Preferred Stock. The Series J Preferred Stock has an initial conversion price of approximately $12.79 per share. The Company intends to use the net proceeds from the offering primarily to fund new investment originations.

 

The Company also repriced the $1.71 billion outstanding balance on its senior secured credit facility. The term loan now bears 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. Prior to the repricing, the Company had repaid $47.5 million on the facility and subsequent to the repricing the Company further repaid $33.6 million, bringing the remaining outstanding balance to $1.67 billion at the end of the quarter.

 

Separately, the Company repaid $108.9 million on the A-1 tranche of its $880 million secured credit facility during the quarter, bringing the remaining outstanding balance of the A-1 tranche to $60.3 million at March 31, 2013. The balance of the A-2 tranche at the end of the quarter was $470.0 million. Based on the total amount repaid, the Company has already exceeded all of the minimum cumulative amortization required to be paid through maturity in 2016.

 

The Company’s leverage was 2.1x at March 31, 2013, down from 2.5x at the end of 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 first quarter was 6.2%, a decrease from 6.5% for the prior quarter.

 

Investment Activity

 

iStar funded a total of $39.9 million of investments during the first quarter.

 

In addition, the Company generated $355.2 million of proceeds from its portfolio during the quarter, comprised of $231.0 million from repayments and sales of loans in its real estate finance portfolio, $112.6 million from sales of operating properties and $11.6 million from land, net leasing and other investments.

 

On April 19, iStar completed the sale of its 24% ownership interest in LNR Property LLC, and received net proceeds of $220.3 million at closing. The Company intends to utilize these proceeds to fund its investment originations.

 

Portfolio Overview

 

At March 31, 2013, the Company’s total portfolio had a gross carrying value of $5.81 billion, gross of $405.5 million of accumulated depreciation and $30.9 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. Gross carrying value represents the Company’s carrying value, gross of accumulated depreciation and general loan loss reserves.

 

2



 

Real Estate Finance

 

At March 31, 2013, the Company’s real estate finance portfolio totaled $1.61 billion.

 

The portfolio included $1.25 billion of performing loans with a weighted average last dollar loan-to-value ratio of 72.1% and a weighted average maturity of 2.8 years. The performing loans included $834.0 million of first mortgages / senior loans and $420.8 million of mezzanine / subordinated debt.

 

The performing loans generated a weighted average effective yield for the quarter of 7.2%. The weighted average risk rating of the Company’s performing loans improved to 3.00 from 3.01 in the prior quarter. Included in the performing loan balance were $41.7 million of watch list assets.

 

At March 31, 2013, the Company’s non-performing loans (NPLs) had a carrying value of $358.8 million, net of $465.8 million of specific reserves. This represents an improvement from a balance of $503.1 million at the end of the prior quarter.

 

For the first quarter, the Company recorded $10.2 million in loan loss provision, down from $20.9 million in the prior quarter. At March 31, 2013, loan loss reserves totaled $521.8 million or 24.8% of total gross carrying value of loans. This compares to loan loss reserves of $524.5 million or 22.3% of total gross carrying value of loans at December 31, 2012.

 

Net Leasing

 

At the end of the quarter, the Company’s net leasing portfolio had a gross carrying value of $1.65 billion, gross of $318.5 million of accumulated depreciation. These assets were 95.0% leased with a weighted average remaining lease term of 12.1 years. The weighted average risk rating of the Company’s net lease assets improved to 2.43 from 2.46 in the prior quarter. The Company’s occupied net lease assets generated an unleveraged weighted average effective yield of 7.9% on gross carrying value and the total net lease assets generated an unleveraged weighted average effective yield of 7.5% on gross carrying value for the quarter.

 

Operating Properties

 

At the end of the quarter, the Company’s operating properties portfolio totaling $1.20 billion, gross of $84.5 million of accumulated depreciation, was comprised of commercial and residential real estate properties. During the quarter, the Company invested $13.7 million in its operating properties.

 

The Company’s commercial operating properties total $841.1 million, gross of accumulated depreciation, 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 $35.6 million of revenue offset by $20.3 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 $193.3 million of stabilized commercial operating properties that were 88% leased and generated an unleveraged weighted average effective yield of 9.8% on gross carrying value for the quarter. The remaining commercial operating properties were 54% leased

 

3



 

and generated an unleveraged weighted average effective yield of 2.9% on gross carrying value for the quarter. The Company is actively working to lease up and stabilize these properties. During the quarter, the Company generated $29.2 million of proceeds from the sale of stabilized commercial operating properties and recorded a $5.0 million gain.

 

The residential operating portfolio totaled $358.5 million and was comprised of 923 condominium units at the end of the quarter. These units are generally located within luxury condominium projects located in major U.S. cities. The Company’s strategy is to continue selling its remaining condominium inventory and maximize net proceeds. During the quarter, the Company sold 116 condominium units, resulting in $83.4 million of proceeds and recorded $26.0 million of income, offset by $5.4 million of expenses.

 

Land

 

At the end of the quarter, the Company’s land portfolio totaling $976.9 million, gross of accumulated depreciation, was comprised of 11 master planned community projects, seven urban infill land parcels and six waterfront land parcels located throughout the United States. At March 31, 2013, 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 $7.6 million in its land portfolio through capital expenditures.

 

4



 

[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, April 30, 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.)

 

5



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2013

 

2012

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

Operating lease income

 

$

58,473

 

$

53,123

 

Interest income

 

24,667

 

37,203

 

Other income

 

11,393

 

10,756

 

Total revenues

 

$

94,533

 

$

101,082

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

71,566

 

$

85,344

 

Real estate expense

 

37,916

 

35,068

 

Depreciation and amortization

 

17,389

 

16,168

 

General and administrative (1)

 

21,848

 

22,845

 

Provision for loan losses

 

10,206

 

17,500

 

Impairment of assets

 

 

749

 

Other expense

 

5,625

 

453

 

Total costs and expenses

 

$

164,550

 

$

178,127

 

 

 

 

 

 

 

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

 

$

(70,017

)

$

(77,045

)

Gain (loss) on early extinguishment of debt, net

 

(9,541

)

1,704

 

Earnings from equity method investments

 

21,678

 

34,786

 

Income (loss) from continuing operations before income taxes

 

$

(57,880

)

$

(40,555

)

Income tax (expense) benefit

 

(4,075

)

(1,271

)

Income (loss) from continuing operations

 

$

(61,955

)

$

(41,826

)

Income (loss) from discontinued operations

 

961

 

(13,361

)

Gain from discontinued operations

 

5,044

 

2,406

 

Income from sales of residential property

 

23,697

 

6,733

 

Net income (loss)

 

$

(32,253

)

$

(46,048

)

Net (income) loss attributable to noncontrolling interests

 

189

 

(25

)

Net income (loss) attributable to iStar Financial Inc.

 

$

(32,064

)

$

(46,073

)

Preferred dividends

 

(10,580

)

(10,580

)

Net (income) loss allocable to HPUs and

 

 

 

 

 

Participating Security holders (2)

 

1,381

 

1,861

 

Net income (loss) allocable to common shareholders

 

$

(41,263

)

$

(54,792

)

 


(1) For the three months ended March 31, 2013 and 2012, includes $5,202 and $4,666 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.

 

6



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2013

 

2012

 

ADJUSTED INCOME

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Adjusted Income

 

 

 

 

 

Net income (loss) allocable to common shareholders

 

$

(41,263

)

$

(54,792

)

Add: Depreciation and amortization

 

17,454

 

17,239

 

Add: Provision for loan losses

 

10,206

 

17,500

 

Add: Impairment of assets

 

(32

)

16,024

 

Add: Stock-based compensation expense

 

5,202

 

4,666

 

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

 

9,541

 

(1,704

)

Less: HPU/Participating Security allocation

 

(1,372

)

(1,765

)

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

 

$

(264

)

$

(2,832

)

 

 

 

 

 

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Basic and Diluted

 

$

(0.56

)

$

(0.54

)

Net income (loss) attributable to iStar Financial Inc.

 

 

 

 

 

Basic and Diluted

 

$

(0.49

)

$

(0.66

)

Weighted average shares outstanding

 

 

 

 

 

Basic and Diluted

 

84,824

 

83,556

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

85,052

 

83,782

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Basic and Diluted

 

$

(105.01

)

$

(100.07

)

Net income (loss) attributable to iStar Financial Inc.

 

 

 

 

 

Basic and Diluted

 

$

(92.07

)

$

(124.07

)

Weighted average shares outstanding

 

 

 

 

 

Basic and diluted

 

15

 

15

 

 


(1) 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 $65 and ($32), respectively, for the three months ended March 31, 2013. Depreciation and amortization and impairment of assets exclude adjustments from discontinued operations of $1,071 and $15,275, respectively, for the three months ended March 31, 2012.

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

 

7



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

March 31, 2013

 

December 31, 2012

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

Real estate, at cost

 

$

3,190,343

 

$

3,226,648

 

Less: accumulated depreciation

 

(405,539

)

(427,625

)

Real estate, net

 

$

2,784,804

 

$

2,799,023

 

Real estate available and held for sale

 

599,061

 

635,865

 

 

 

$

3,383,865

 

$

3,434,888

 

Loans receivable, net

 

1,582,656

 

1,829,985

 

Other investments

 

403,759

 

398,843

 

Cash and cash equivalents

 

468,394

 

256,344

 

Restricted cash

 

28,478

 

36,778

 

Accrued interest and operating lease income receivable, net

 

14,253

 

15,226

 

Deferred operating lease income receivable

 

87,414

 

84,735

 

Deferred expenses and other assets, net

 

108,299

 

93,990

 

Total assets

 

$

6,077,118

 

$

6,150,789

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

117,227

 

$

132,460

 

Debt obligations, net

 

4,494,637

 

4,691,494

 

Total liabilities

 

$

4,611,864

 

$

4,823,954

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

13,162

 

13,681

 

 

 

 

 

 

 

Total iStar Financial Inc. shareholders’ equity

 

1,383,096

 

1,238,944

 

Noncontrolling interests

 

68,996

 

74,210

 

Total equity

 

$

1,452,092

 

$

1,313,154

 

 

 

 

 

 

 

Total liabilities and equity

 

$

6,077,118

 

$

6,150,789

 

 

8



 

iStar Financial Inc.

Segment Analysis

(In thousands)

(unaudited)

 

FOR THE THREE MONTHS ENDED MARCH 31, 2013

 

Segment Profit (Loss)

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Corporate
/ Other

 

Total

 

Operating lease income

 

 

$

37,109

 

$

21,364

 

 

 

$

58,473

 

Interest income

 

$

24,667

 

 

 

 

 

24,667

 

Other income

 

2,208

 

 

8,112

 

$

500

 

$

573

 

11,393

 

Revenue

 

$

26,875

 

$

37,109

 

$

29,476

 

$

500

 

$

573

 

$

94,533

 

Earnings from equity method investments

 

 

$

686

 

$

2,657

 

$

(1,579

)

$

19,914

 

$

21,678

 

Income from sales of residential property

 

 

 

23,697

 

 

 

23,697

 

Net operating income from discontinued operations (1)

 

 

289

 

5,749

 

 

 

6,038

 

Revenue & other earnings

 

$

26,875

 

$

38,084

 

$

61,579

 

$

(1,079

)

$

20,487

 

$

145,946

 

Real estate expense

 

 

$

(5,677

)

$

(25,736

)

$

(6,503

)

 

$

(37,916

)

Other expense

 

$

(1,444

)

 

 

 

$

(4,181

)

(5,625

)

Direct expenses

 

$

(1,444

)

$

(5,677

)

$

(25,736

)

$

(6,503

)

$

(4,181

)

$

(43,541

)

Direct segment profit / loss

 

$

25,431

 

$

32,407

 

$

35,843

 

$

(7,582

)

$

16,306

 

$

102,405

 

Allocated interest expense

 

(19,952

)

(20,745

)

(14,622

)

(9,288

)

(6,959

)

(71,566

)

Allocated general and administrative (2)

(3,074

)

(3,052

)

(2,231

)

(1,849

)

(6,440

)

(16,646

)

Segment profit (loss)

 

$

2,405

 

$

8,610

 

$

18,990

 

$

(18,719

)

$

2,907

 

$

14,193

 

 

AS OF MARCH 31, 2013

 

Total Assets

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Corporate
/ Other

 

Total

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate, at cost

 

 

$

1,627,279

 

$

769,708

 

$

793,356

 

 

$

3,190,343

 

Less: accumulated depreciation

 

 

(318,479

)

(84,504

)

(2,556

)

 

(405,539

)

Real estate, net

 

 

$

1,308,800

 

$

685,204

 

$

790,800

 

 

$

2,784,804

 

Real estate available and held for sale

 

 

9,766

 

409,579

 

179,716

 

 

599,061

 

Total real estate

 

 

$

1,318,566

 

$

1,094,783

 

$

970,516

 

 

$

3,383,865

 

Loans receivable, net

 

$

1,582,656

 

 

 

 

 

1,582,656

 

Other investments

 

 

16,397

 

20,308

 

3,854

 

$

363,200

 

403,759

 

Total portfolio assets

 

$

1,582,656

 

$

1,334,963

 

$

1,115,091

 

$

974,370

 

$

363,200

 

$

5,370,280

 

Cash and other assets

 

 

 

 

 

 

 

 

 

 

 

706,838

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

$

6,077,118

 

 


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

(2) Excludes $5,202 of stock-based compensation expense.

 

9



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31, 2013

 

OPERATING STATISTICS

 

 

 

 

 

 

 

Expense Ratio

 

 

 

General and administrative expenses - annualized (A) 

 

$

87,392

 

Average total assets (B) 

 

$

6,113,954

 

Expense Ratio (A) / (B)

 

1.4

%

 

 

 

As of

 

 

 

March 31, 2013

 

Leverage

 

 

 

Book debt

 

$

4,494,637

 

Less: Cash and cash equivalents

 

(468,394

)

Net book debt (E)

 

$

4,026,243

 

 

 

 

 

Book equity

 

$

1,452,093

 

Add: Accumulated depreciation

 

413,709

 

Add: General loan loss reserves

 

30,900

 

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

 

$

1,896,702

 

Leverage (E) / (F)

 

2.1

x

 

 

 

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

Performance-based commitments

 

$

72,475

 

Strategic investments

 

47,040

 

Discretionary fundings

 

125

 

Total Unfunded Commitments

 

$

119,640

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

Unencumbered assets (A) (1)

 

$

3,573,225

 

Unsecured debt (B)

 

$

2,087,745

 

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

 

1.7

x

 


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

 

10



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

LOANS RECEIVABLE CREDIT STATISTICS

 

 

 

As of

 

 

 

March 31, 2013

 

December 31, 2012

 

Carrying value of NPLs /

 

 

 

 

 

 

 

 

 

As a percentage of total carrying value of loans

 

$

358,805

 

22.7

%

$

503,112

 

27.5

%

 

 

 

 

 

 

 

 

 

 

NPL asset specific reserves for loan losses /

 

 

 

 

 

 

 

 

 

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

 

$

465,837

 

56.5

%

$

476,140

 

48.6

%

 

 

 

 

 

 

 

 

 

 

Total reserve for loan losses /

 

 

 

 

 

 

 

 

 

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

 

$

521,795

 

24.8

%

$

524,499

 

22.3

%

 


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

 

11



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS AS OF MARCH 31, 2013 (1)

 

Property Type

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Total

 

% of
Total

 

Land

 

$

274

 

 

 

$

977

 

$

1,251

 

21.5

%

Office

 

59

 

$

406

 

$

308

 

 

773

 

13.3

%

Industrial / R&D

 

95

 

559

 

59

 

 

713

 

12.3

%

Entertainment / Leisure

 

75

 

484

 

 

 

559

 

9.6

%

Hotel

 

296

 

136

 

91

 

 

523

 

9.0

%

Condominium

 

159

 

 

359

 

 

518

 

8.9

%

Retail

 

279

 

58

 

169

 

 

506

 

8.7

%

Mixed Use / Mixed Collateral

 

240

 

 

189

 

 

429

 

7.4

%

Other Property Types

 

137

 

10

 

25

 

 

172

 

3.0

%

Strategic Investments

 

 

 

 

 

363

 

6.3

%

Total

 

$

1,614

 

$

1,653

 

$

1,200

 

$

977

 

$

5,807

 

100.0

%

 

Geography

 

Real Estate
Finance

 

Net
Leasing

 

Operating
Properties

 

Land

 

Total

 

% of
Total

 

West

 

$

272

 

$

434

 

$

262

 

$

369

 

$

1,337

 

23.0

%

Northeast

 

376

 

385

 

188

 

185

 

1,134

 

19.5

%

Southeast

 

297

 

241

 

243

 

91

 

872

 

15.0

%

Southwest

 

193

 

228

 

218

 

119

 

758

 

13.1

%

Mid-Atlantic

 

29

 

126

 

208

 

181

 

544

 

9.4

%

Central

 

149

 

81

 

67

 

9

 

306

 

5.3

%

International

 

230

 

 

 

 

230

 

4.0

%

Northwest

 

68

 

81

 

14

 

23

 

186

 

3.1

%

Various

 

 

77

 

 

 

77

 

1.3

%

Strategic Investments

 

 

 

 

 

363

 

6.3

%

Total

 

$

1,614

 

$

1,653

 

$

1,200

 

$

977

 

$

5,807

 

100.0

%

 


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

 

-end-

 

12