UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 29, 2013
iStar Financial Inc.
(Exact name of registrant as specified in its charter)
Maryland |
|
1-15371 |
|
95-6881527 |
(State or other jurisdiction of |
|
(Commission File |
|
(IRS Employer |
1114 Avenue of the Americas, 39th Floor |
|
10036 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: (212) 930-9400
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
ITEM 2.02 Results of Operations and Financial Condition.
On October 29, 2013, iStar Financial Inc. filed a Current Report on Form 8-K attaching a copy of the Companys third quarter earnings release. This amended report is being filed to correct typographical errors in two amounts contained in the Segment Profit (Loss) table appearing on page 9 of the version of the earnings release that was attached to the original 8-K. Both of the amounts were correctly stated in the version of the earnings release that was issued by the Company through its customary newswire services. A copy of the corrected earnings release is attached as Exhibit 99.1 hereto and incorporated herein by reference.
The information in this Current Report, including the exhibit hereto, is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, unless it is specifically incorporated by reference therein.
ITEM 9.01 Financial Statements and Exhibits.
Exhibit 99.1 Earnings Release.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
iSTAR FINANCIAL INC. |
|
|
|
|
|
|
|
|
Date: |
October 31, 2013 |
By: |
/s/ Jay Sugarman |
|
|
|
Jay Sugarman |
|
|
|
Chairman and Chief Executive Officer |
|
|
|
|
|
|
|
|
Date: |
October 31, 2013 |
By: |
/s/ David DiStaso |
|
|
|
David DiStaso |
|
|
|
Chief Financial Officer |
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 Third Quarter 2013 Results
· Adjusted income (loss) per diluted common share was ($0.09) for the third quarter 2013 versus ($0.31) per diluted common share for the third quarter 2012.
· iStar funds $116 million of investments during the third quarter.
· iStar enters into letters of intent for $412 million of new investments.
NEW YORK - October 29, 2013 - iStar Financial Inc. (NYSE: SFI) today reported results for the third quarter ended September 30, 2013.
Third Quarter 2013 Results
iStar reported adjusted income (loss) allocable to common shareholders for the third quarter of ($7.3) million, or ($0.09) per diluted common share, compared to ($26.0) million, or ($0.31) per diluted common share for the third quarter 2012.
Adjusted income (loss) represents net income (loss) 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 Companys calculations of adjusted income as well as reconciliations to GAAP net income (loss).
Net income (loss) allocable to common shareholders for the third quarter was ($30.6) million, or ($0.36) per diluted common share, compared to ($71.8) million, or ($0.86) per diluted common share for the third quarter 2012.
Capital Markets
During the quarter, the Company paid off the A-1 tranche of its 2012 A-1/A-2 Secured Credit Facility and repaid $30.1 million on the A-2 tranche, lowering the remaining balance to $439.9 million at the end of the quarter. In addition, the Company repaid $121.0 million on its February 2013 Secured Credit Facility during the quarter, lowering the remaining balance to $1.48 billion at September 30, 2013.
The Companys weighted average effective cost of debt for the third quarter was 5.7%, a decrease from 6.0% for the prior quarter. The Companys leverage was 1.9x at September 30, 2013, down from 2.0x at the end of the prior quarter, and slightly under the Companys targeted range of 2.0x 2.5x. Please see the financial tables that follow the text of this press release for a calculation of the Companys leverage.
Investment Activity
During the third quarter, iStar funded $116.4 million of investments, primarily within its real estate finance portfolio. iStar also entered into letters of intent on $412 million of new investments, which would begin to fund during the fourth quarter. There can be no assurance that these investments will be completed.
The Company had $735.5 million of cash at quarter end, which will be used primarily to fund investment activity as the Company continues to ramp up originations. iStar generated $346.0 million of proceeds from its portfolio during the quarter, comprised of $239.0 million from repayments and sales of loans in its real estate finance portfolio, $97.8 million from sales of operating properties and $9.1 million from sales across other segments.
Portfolio Overview
At September 30, 2013, the Companys total portfolio had a gross carrying value of $5.21 billion, gross of $438.7 million of accumulated depreciation and $27.8 million of general loan loss reserves. Gross carrying value represents the Companys carrying value, gross of accumulated depreciation and general loan loss reserves.
Real Estate Finance
At September 30, 2013, the Companys real estate finance portfolio totaled $1.39 billion.
The portfolio included $1.16 billion of performing loans with a weighted average last dollar loan-to-value ratio of 73% and a weighted average maturity of 2.9 years. The performing loans included $629.7 million of first mortgages / senior loans and $525.5 million of mezzanine / subordinated debt. The performing loans generated a weighted average effective yield for the quarter of 8.0%.
At September 30, 2013, the Companys non-performing loans (NPLs) had a carrying value of $235.3 million, as compared to $370.0 million of NPLs at the end of the prior quarter.
For the third quarter, the Company recovered loan loss reserves of $9.8 million, net, compared to a provision for loan losses of $5.0 million in the prior quarter. At September 30, 2013, loan loss reserves totaled $380.0 million or 23.5% of the total gross carrying value of loans.
Net Lease
At the end of the quarter, iStars net lease portfolio had a gross carrying value of $1.65 billion, gross of $335.3 million of accumulated depreciation. The Companys net lease portfolio totaled 20 million square feet across 34 states.
Occupancy for the portfolio was 94.6% at the end of the quarter, with a weighted average remaining lease term of 11.7 years. During the quarter, the Company executed two net leases covering approximately 150,000 square feet. The occupied assets generated an unleveraged weighted average effective yield of 7.9% on gross carrying value and the total net lease portfolio generated an unleveraged weighted average effective yield of 7.4% on gross carrying value for the quarter.
Operating Properties
At the end of the quarter, the Companys operating properties portfolio totaling $1.06 billion, gross of $100.3 million of accumulated depreciation, was comprised of $801.8 million of commercial and $255.1 million of residential real estate properties. During the quarter, the Company invested $17.1 million in its operating properties.
Commercial Operating
The Companys commercial operating properties represent a diverse pool of 29 assets across a broad range of geographies and collateral types such as office, retail and hotel properties. These properties generated $31.4 million of revenue offset by $19.7 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 $158.3 million of stabilized commercial operating properties that were 85% leased and generated an unleveraged weighted average effective yield of 9.6% on gross carrying value for the quarter. The Company generated $36.8 million of proceeds from the sale of stabilized commercial operating properties and recorded a $9.1 million gain for the quarter.
The remaining commercial operating properties were 58% leased and generated an unleveraged weighted average effective yield of 3.7% on gross carrying value for the quarter. iStar is actively working to lease up and stabilize these properties. During the quarter, the Company executed 35 commercial operating property leases covering approximately 200,000 square feet.
Residential Operating
At the end of the quarter, the residential operating portfolio was comprised of 702 condominium units, generally located within luxury condominium projects in major U.S. cities. The Companys strategy is to continue selling its remaining condominium inventory and to maximize net proceeds. During the quarter, the Company sold 109 condominium units, resulting in $61.0 million of proceeds and recorded $15.3 million of income, offset by $5.4 million of expenses. In addition, the Company recorded a $6.3 million impairment due to a change in business plans.
Land
At the end of the quarter, the Companys land portfolio totaling $975.9 million, gross of accumulated depreciation, was comprised of 11 master planned community projects, nine urban infill land parcels and six waterfront land parcels located throughout the United States. During the quarter, the Company invested $10.7 million in its land portfolio through capital expenditures.
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 Companys 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 include commercial, retail and office uses.
At September 30, 2013, the Company had six land projects in production, 12 in development and 8 in the pre-development phase.
[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 Companys website at www.istarfinancial.com.
iStar Financial will hold a quarterly earnings conference call at 10:00 a.m. ET today, October 29, 2013. This conference call will be broadcast live over the Internet and can be accessed by all interested parties through iStar Financials website, www.istarfinancial.com, under the Investor Relations section. To listen to the live call, please go to the websites Investor Relations section at least 15 minutes prior to the start of the call to register, download and install any necessary audio software. For those who are not available to listen to the live broadcast, a replay will be available shortly after the call on the iStar Financial website.
(Note: Statements in this press release which are not historical fact may be deemed forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Although iStar Financial Inc. believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from iStar Financials expectations include general economic conditions and conditions in the commercial real estate and credit markets, the Companys 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 Companys ability to reduce NPLs, repayment levels, the Companys ability to make new investments, the Companys ability to maintain compliance with its debt covenants, actual results of condominium sales meeting our expectations, the Companys ability to generate income and gains from non-performing loans, operating properties and land and other risks detailed from time to time in iStar Financial Inc.s SEC reports.
iStar Financial Inc.
Consolidated Statements of Operations
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
REVENUES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating lease income |
|
$ |
60,306 |
|
$ |
53,029 |
|
$ |
175,638 |
|
$ |
159,670 |
|
Interest income |
|
24,235 |
|
31,171 |
|
78,584 |
|
104,822 |
| ||||
Other income |
|
11,261 |
|
9,334 |
|
35,778 |
|
36,696 |
| ||||
Total revenues |
|
$ |
95,802 |
|
$ |
93,534 |
|
$ |
290,000 |
|
$ |
301,188 |
|
|
|
|
|
|
|
|
|
|
| ||||
COSTS AND EXPENSES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
$ |
63,793 |
|
$ |
91,777 |
|
$ |
204,516 |
|
$ |
271,594 |
|
Real estate expense |
|
37,604 |
|
37,797 |
|
112,437 |
|
111,048 |
| ||||
Depreciation and amortization |
|
18,969 |
|
16,551 |
|
53,639 |
|
49,378 |
| ||||
General and administrative (1) |
|
24,285 |
|
19,037 |
|
67,008 |
|
61,674 |
| ||||
Provision for loan losses |
|
(9,834 |
) |
16,834 |
|
5,392 |
|
60,865 |
| ||||
Impairment of assets |
|
6,261 |
|
1,734 |
|
6,261 |
|
8,632 |
| ||||
Other expense |
|
1,495 |
|
2,394 |
|
7,266 |
|
6,754 |
| ||||
Total costs and expenses |
|
$ |
142,573 |
|
$ |
186,124 |
|
$ |
456,519 |
|
$ |
569,945 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) before earnings from equity method investments and other items |
|
$ |
(46,771 |
) |
$ |
(92,590 |
) |
$ |
(166,519 |
) |
$ |
(268,757 |
) |
Gain (loss) on early extinguishment of debt, net |
|
(3,498 |
) |
(3,694 |
) |
(28,282 |
) |
(6,858 |
) | ||||
Earnings from equity method investments |
|
4,345 |
|
22,719 |
|
34,346 |
|
75,925 |
| ||||
Income (loss) from continuing operations before income taxes |
|
$ |
(45,924 |
) |
$ |
(73,565 |
) |
$ |
(160,455 |
) |
$ |
(199,690 |
) |
Income tax (expense) benefit |
|
3,879 |
|
(1,791 |
) |
(625 |
) |
(6,540 |
) | ||||
Income (loss) from continuing operations |
|
$ |
(42,045 |
) |
$ |
(75,356 |
) |
$ |
(161,080 |
) |
$ |
(206,230 |
) |
Income (loss) from discontinued operations |
|
214 |
|
(4,534 |
) |
1,256 |
|
(18,094 |
) | ||||
Gain from discontinued operations |
|
9,166 |
|
|
|
22,488 |
|
27,257 |
| ||||
Income from sales of residential property |
|
14,075 |
|
15,584 |
|
72,092 |
|
35,583 |
| ||||
Net income (loss) |
|
$ |
(18,590 |
) |
$ |
(64,306 |
) |
$ |
(65,244 |
) |
$ |
(161,484 |
) |
Net (income) loss attributable to noncontrolling interests |
|
(167 |
) |
666 |
|
332 |
|
1,363 |
| ||||
Net income (loss) attributable to iStar Financial Inc. |
|
$ |
(18,757 |
) |
$ |
(63,640 |
) |
$ |
(64,912 |
) |
$ |
(160,121 |
) |
Preferred dividends |
|
(12,830 |
) |
(10,580 |
) |
(36,190 |
) |
(31,740 |
) | ||||
Net (income) loss allocable to HPUs and Participating Security holders (2) |
|
1,016 |
|
2,436 |
|
3,263 |
|
6,288 |
| ||||
Net income (loss) allocable to common shareholders |
|
$ |
(30,571 |
) |
$ |
(71,784 |
) |
$ |
(97,839 |
) |
$ |
(185,573 |
) |
(1) For the three months ended September 30, 2013 and 2012, includes $4,563 and $3,512 of stock-based compensation expense, respectively. For the nine months ended September 30, 2013 and 2012, includes $14,484 and $11,625 of stock-based compensation expense, respectively.
(2) HPU Holders are current and former Company employees who purchased high performance common stock units under the Companys High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units, restricted stock awards and common stock equivalents granted under the Companys LTIP who are eligible to participate in dividends.
iStar Financial Inc.
Earnings Per Share Information
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
ADJUSTED INCOME |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Net Income to Adjusted Income |
|
|
|
|
|
|
|
|
| ||||
Net income (loss) allocable to common shareholders |
|
$ |
(30,571 |
) |
$ |
(71,784 |
) |
$ |
(97,839 |
) |
$ |
(185,573 |
) |
Add: Depreciation and amortization |
|
19,019 |
|
16,787 |
|
53,873 |
|
51,205 |
| ||||
Add: Provision for loan losses |
|
(9,834 |
) |
16,834 |
|
5,392 |
|
60,865 |
| ||||
Add: Impairment of assets |
|
6,785 |
|
6,542 |
|
7,181 |
|
30,061 |
| ||||
Add: Stock-based compensation expense |
|
4,563 |
|
3,512 |
|
14,484 |
|
11,625 |
| ||||
Less: (Gain)/loss on early extinguishment of debt, net |
|
3,498 |
|
3,694 |
|
16,768 |
|
6,858 |
| ||||
Less: HPU/Participating Security allocation |
|
(773 |
) |
(1,555 |
) |
(3,153 |
) |
(5,264 |
) | ||||
Adjusted income (loss) allocable to common shareholders (1) |
|
$ |
(7,313 |
) |
$ |
(25,970 |
) |
$ |
(3,294 |
) |
$ |
(30,223 |
) |
|
|
|
|
|
|
|
|
|
| ||||
EPS INFORMATION FOR COMMON SHARES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from continuing operations (2) |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(0.46 |
) |
$ |
(0.81 |
) |
$ |
(1.42 |
) |
$ |
(2.32 |
) |
Net income (loss) |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(0.36 |
) |
$ |
(0.86 |
) |
$ |
(1.15 |
) |
$ |
(2.22 |
) |
Adjusted income (loss) (1) |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(0.09 |
) |
$ |
(0.31 |
) |
$ |
(0.04 |
) |
$ |
(0.36 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
85,392 |
|
83,629 |
|
85,116 |
|
83,765 |
| ||||
Common shares outstanding at end of period |
|
85,402 |
|
83,639 |
|
85,402 |
|
83,639 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
EPS INFORMATION FOR HPU SHARES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) attributable to iStar Financial Inc. from continuing operations (2) |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(87.87 |
) |
$ |
(152.47 |
) |
$ |
(268.67 |
) |
$ |
(439.20 |
) |
Net income (loss) attributable to iStar Financial Inc. |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(67.73 |
) |
$ |
(162.40 |
) |
$ |
(217.54 |
) |
$ |
(419.20 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
| ||||
Basic and diluted |
|
15 |
|
15 |
|
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 Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is it indicative of funds available to fund the Companys cash needs or available for distribution to shareholders. It should be noted that the Companys manner of calculating 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 $50 and $524, respectively, for the three months ended September 30, 2013 and $236 and $4,808 respectively, for the three months ended September 30, 2012. Depreciation and amortization and impairment of assets exclude adjustments from discontinued operations of $234 and $920, respectively, for the nine months ended September 30, 2013 and $1,827 and $21,429, respectively, for the nine months ended September 30, 2012.
(2) Including preferred dividends, net (income) loss from noncontrolling interests and income from sales of residential property.
iStar Financial Inc.
Consolidated Balance Sheets
(In thousands)
(unaudited)
|
|
As of |
|
As of |
| ||
|
|
September 30, 2013 |
|
December 31, 2012 |
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Real estate |
|
|
|
|
| ||
Real estate, at cost |
|
$ |
3,224,167 |
|
$ |
3,226,648 |
|
Less: accumulated depreciation |
|
(438,732 |
) |
(427,625 |
) | ||
Real estate, net |
|
$ |
2,785,435 |
|
$ |
2,799,023 |
|
Real estate available and held for sale |
|
410,080 |
|
635,865 |
| ||
|
|
$ |
3,195,515 |
|
$ |
3,434,888 |
|
|
|
|
|
|
| ||
Loans receivable, net |
|
1,362,752 |
|
1,829,985 |
| ||
Other investments |
|
187,510 |
|
398,843 |
| ||
Cash and cash equivalents |
|
735,452 |
|
256,344 |
| ||
Restricted cash |
|
50,537 |
|
36,778 |
| ||
Accrued interest and operating lease income receivable, net |
|
11,791 |
|
15,226 |
| ||
Deferred operating lease income receivable |
|
90,209 |
|
84,735 |
| ||
Deferred expenses and other assets, net |
|
139,574 |
|
93,990 |
| ||
Total assets |
|
$ |
5,773,340 |
|
$ |
6,150,789 |
|
|
|
|
|
|
| ||
LIABILITIES AND EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Accounts payable, accrued expenses and other liabilities |
|
$ |
122,742 |
|
$ |
132,460 |
|
Debt obligations, net |
|
4,253,165 |
|
4,691,494 |
| ||
Total liabilities |
|
$ |
4,375,907 |
|
$ |
4,823,954 |
|
|
|
|
|
|
| ||
Redeemable noncontrolling interests |
|
12,393 |
|
13,681 |
| ||
|
|
|
|
|
| ||
Total iStar Financial Inc. shareholders equity |
|
1,322,962 |
|
1,238,944 |
| ||
Noncontrolling interests |
|
62,078 |
|
74,210 |
| ||
Total equity |
|
$ |
1,385,040 |
|
$ |
1,313,154 |
|
|
|
|
|
|
| ||
Total liabilities and equity |
|
$ |
5,773,340 |
|
$ |
6,150,789 |
|
iStar Financial Inc.
Segment Analysis
(In thousands)
(unaudited)
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2013
Segment Profit (Loss) |
|
Real Estate |
|
Net |
|
Operating |
|
Land |
|
Corporate |
|
Total |
| ||||||
Operating lease income |
|
|
|
$ |
36,142 |
|
$ |
24,164 |
|
|
|
|
|
$ |
60,306 |
| |||
Interest income |
|
$ |
24,235 |
|
|
|
|
|
|
|
|
|
24,235 |
| |||||
Other income |
|
1,731 |
|
|
|
8,072 |
|
$ |
333 |
|
$ |
1,125 |
|
11,261 |
| ||||
Revenue |
|
$ |
25,966 |
|
$ |
36,142 |
|
$ |
32,236 |
|
$ |
333 |
|
$ |
1,125 |
|
$ |
95,802 |
|
Earnings from equity method investments |
|
|
|
$ |
679 |
|
$ |
533 |
|
$ |
(2,178 |
) |
$ |
5,311 |
|
$ |
4,345 |
| |
Income from sales of residential property |
|
|
|
|
|
14,075 |
|
|
|
|
|
14,075 |
| ||||||
Net operating income and gain from discontinued operations (1) |
|
|
|
303 |
|
9,651 |
|
|
|
|
|
9,954 |
| ||||||
Revenue & other earnings |
|
$ |
25,966 |
|
$ |
37,124 |
|
$ |
56,495 |
|
$ |
(1,845 |
) |
$ |
6,436 |
|
$ |
124,176 |
|
Real estate expense |
|
|
|
$ |
(5,223 |
) |
$ |
(25,178 |
) |
$ |
(7,203 |
) |
|
|
$ |
(37,604 |
) | ||
Other expense |
|
$ |
(253 |
) |
|
|
|
|
|
|
$ |
(1,242 |
) |
(1,495 |
) | ||||
Direct expenses |
|
$ |
(253 |
) |
$ |
(5,223 |
) |
$ |
(25,178 |
) |
$ |
(7,203 |
) |
$ |
(1,242 |
) |
$ |
(39,099 |
) |
Direct segment profit / loss |
|
$ |
25,713 |
|
$ |
31,901 |
|
$ |
31,317 |
|
$ |
(9,048 |
) |
$ |
5,194 |
|
$ |
85,077 |
|
Allocated interest expense |
|
(16,172 |
) |
(19,066 |
) |
(11,082 |
) |
(7,541 |
) |
(9,932 |
) |
(63,793 |
) | ||||||
Allocated general and administrative (2) |
|
(3,610 |
) |
(4,282 |
) |
(2,735 |
) |
(2,487 |
) |
(6,608 |
) |
(19,722 |
) | ||||||
Segment profit (loss) |
|
$ |
5,931 |
|
$ |
8,553 |
|
$ |
17,500 |
|
$ |
(19,076 |
) |
$ |
(11,346 |
) |
$ |
1,562 |
|
AS OF SEPTEMBER 30, 2013
Total Assets |
|
Real Estate |
|
Net |
|
Operating |
|
Land |
|
Corporate |
|
Total |
| ||||||
Real estate |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Real estate, at cost |
|
|
|
$ |
1,631,017 |
|
$ |
777,848 |
|
$ |
815,302 |
|
|
|
$ |
3,224,167 |
| ||
Less: accumulated depreciation |
|
|
|
(335,301 |
) |
(100,325 |
) |
(3,106 |
) |
|
|
(438,732 |
) | ||||||
Real estate, net |
|
|
|
$ |
1,295,716 |
|
$ |
677,523 |
|
$ |
812,196 |
|
|
|
$ |
2,785,435 |
| ||
Real estate available and held for sale |
|
|
|
|
|
262,332 |
|
147,748 |
|
|
|
410,080 |
| ||||||
Total real estate |
|
|
|
$ |
1,295,716 |
|
$ |
939,855 |
|
$ |
959,944 |
|
|
|
$ |
3,195,515 |
| ||
Loans receivable, net |
|
$ |
1,362,752 |
|
|
|
|
|
|
|
|
|
1,362,752 |
| |||||
Other investments |
|
|
|
16,426 |
|
16,693 |
|
12,809 |
|
$ |
141,582 |
|
187,510 |
| |||||
Total portfolio assets |
|
$ |
1,362,752 |
|
$ |
1,312,142 |
|
$ |
956,548 |
|
$ |
972,753 |
|
$ |
141,582 |
|
$ |
4,745,777 |
|
Cash and other assets |
|
|
|
|
|
|
|
|
|
|
|
1,027,563 |
| ||||||
Total assets |
|
|
|
|
|
|
|
|
|
|
|
$ |
5,773,340 |
|
(1) Includes revenue and real estate expense classified to discontinued operations.
(2) Excludes $4,563 of stock-based compensation expense.
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
Three Months Ended |
| |
|
|
September 30, 2013 |
| |
OPERATING STATISTICS |
|
|
| |
|
|
|
| |
Expense Ratio |
|
|
| |
General and administrative expenses - annualized (A) |
|
$ |
97,140 |
|
Average total assets (B) |
|
$ |
5,860,060 |
|
Expense Ratio (A) / (B) |
|
1.7 |
% |
|
|
As of |
| |
|
|
September 30, 2013 |
| |
Leverage |
|
|
| |
Book debt |
|
$ |
4,253,165 |
|
Less: Cash and cash equivalents |
|
(735,452 |
) | |
Net book debt (C) |
|
$ |
3,517,713 |
|
|
|
|
| |
Book equity |
|
$ |
1,385,040 |
|
Add: Accumulated depreciation |
|
438,732 |
| |
Add: General loan loss reserves |
|
27,800 |
| |
Sum of book equity, accumulated depreciation and general loan loss reserves (D) |
|
$ |
1,851,572 |
|
Leverage (C) / (D) |
|
1.9x |
| |
|
|
|
| |
UNENCUMBERED ASSETS / UNSECURED DEBT |
|
|
| |
|
|
|
| |
Unencumbered assets (E) (1) |
|
$ |
3,388,599 |
|
Unsecured debt (F) |
|
$ |
2,107,491 |
|
Unencumbered Assets / Unsecured Debt (E) / (F) |
|
1.6x |
|
(1) Unencumbered assets is calculated in accordance with the indentures governing the Companys unsecured debt securities.
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
LOANS RECEIVABLE CREDIT STATISTICS
|
|
As of |
| ||||||||
|
|
September 30, 2013 |
|
December 31, 2012 |
| ||||||
Carrying value of NPLs / |
|
|
|
|
|
|
|
|
| ||
As a percentage of total carrying value of loans |
|
$ |
235,335 |
|
19.0 |
% |
$ |
503,112 |
|
27.5 |
% |
|
|
|
|
|
|
|
|
|
| ||
NPL asset specific reserves for loan losses / |
|
|
|
|
|
|
|
|
| ||
As a percentage of gross carrying value of NPLs (1) |
|
$ |
330,900 |
|
58.4 |
% |
$ |
476,140 |
|
48.6 |
% |
|
|
|
|
|
|
|
|
|
| ||
Total reserve for loan losses / |
|
|
|
|
|
|
|
|
| ||
As a percentage of total gross carrying value of loans (1) |
|
$ |
380,007 |
|
23.5 |
% |
$ |
524,499 |
|
22.3 |
% |
(1) Gross carrying value represents iStars carrying value of loans, gross of loan loss reserves.
iStar Financial Inc.
Supplemental Information
(In millions)
(unaudited)
PORTFOLIO STATISTICS AS OF SEPTEMBER 30, 2013 (1)
Property Type |
|
Real Estate |
|
Net |
|
Operating |
|
Land |
|
Total |
|
% of |
| |||||
Land |
|
$ |
165 |
|
|
|
|
|
$ |
976 |
|
$ |
1,141 |
|
21.9 |
% | ||
Office |
|
10 |
|
$ |
414 |
|
$ |
310 |
|
|
|
734 |
|
14.1 |
% | |||
Industrial / R&D |
|
90 |
|
554 |
|
52 |
|
|
|
696 |
|
13.4 |
% | |||||
Entertainment / Leisure |
|
77 |
|
475 |
|
|
|
|
|
552 |
|
10.6 |
% | |||||
Hotel |
|
237 |
|
136 |
|
93 |
|
|
|
466 |
|
8.9 |
% | |||||
Retail |
|
233 |
|
58 |
|
156 |
|
|
|
447 |
|
8.6 |
% | |||||
Mixed Use / Mixed Collateral |
|
239 |
|
|
|
191 |
|
|
|
430 |
|
8.2 |
% | |||||
Condominium |
|
114 |
|
|
|
255 |
|
|
|
369 |
|
7.1 |
% | |||||
Other Property Types |
|
225 |
|
10 |
|
|
|
|
|
235 |
|
4.5 |
% | |||||
Strategic Investments |
|
|
|
|
|
|
|
|
|
142 |
|
2.7 |
% | |||||
Total |
|
$ |
1,390 |
|
$ |
1,647 |
|
$ |
1,057 |
|
$ |
976 |
|
$ |
5,212 |
|
100.0 |
% |
Geography |
|
Real Estate |
|
Net |
|
Operating |
|
Land |
|
Total |
|
% of |
| |||||
West |
|
$ |
146 |
|
$ |
429 |
|
$ |
223 |
|
$ |
369 |
|
$ |
1,167 |
|
22.4 |
% |
Northeast |
|
363 |
|
383 |
|
163 |
|
195 |
|
1,104 |
|
21.2 |
% | |||||
Southeast |
|
282 |
|
240 |
|
234 |
|
80 |
|
836 |
|
16.1 |
% | |||||
Southwest |
|
181 |
|
216 |
|
193 |
|
119 |
|
709 |
|
13.6 |
% | |||||
Mid-Atlantic |
|
148 |
|
124 |
|
168 |
|
183 |
|
623 |
|
11.9 |
% | |||||
Central |
|
83 |
|
97 |
|
68 |
|
9 |
|
257 |
|
4.9 |
% | |||||
Northwest |
|
53 |
|
81 |
|
8 |
|
21 |
|
163 |
|
3.1 |
% | |||||
International |
|
124 |
|
|
|
|
|
|
|
124 |
|
2.4 |
% | |||||
Various |
|
10 |
|
77 |
|
|
|
|
|
87 |
|
1.7 |
% | |||||
Strategic Investments |
|
|
|
|
|
|
|
|
|
142 |
|
2.7 |
% | |||||
Total |
|
$ |
1,390 |
|
$ |
1,647 |
|
$ |
1,057 |
|
$ |
976 |
|
$ |
5,212 |
|
100.0 |
% |
(1) Based on carrying value of the Companys total investment portfolio, gross of accumulated depreciation and general loan loss reserves.