UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): July 31, 2009

 


 

iStar Financial Inc.

(Exact name of registrant as specified in its charter)

 

Maryland

 

1-15371

 

95-6881527

(State or other jurisdiction of
incorporation)

 

(Commission File
Number)

 

(IRS Employer
Identification Number)

 

 

 

 

 

1114 Avenue of the Americas, 39th Floor
New York, New York

 

10036

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  (212) 930-9400

 

 

N/A

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

ITEM 2.02          Results of Operations and Financial Condition.

 

On July 31, 2009, iStar Financial Inc. issued an earnings release announcing its financial results for the second quarter ended June 30, 2009.  A copy of the earnings release is attached as Exhibit 99.1 hereto and incorporated herein by reference.

 

The information in this Current Report, including the exhibit hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section.  The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, unless it is specifically incorporated by reference therein.

 

ITEM 9.01          Financial Statements and Exhibits.

 

Exhibit 99.1         Earnings Release.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

iSTAR FINANCIAL INC.

 

 

 

 

Date:   July 31, 2009

By:

/s/ Jay Sugarman

 

 

Jay Sugarman

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

 

Date:   July 31, 2009

By:

/s/ James D. Burns

 

 

James D. Burns

 

 

Executive Vice-President, Chief Financial
Officer and Treasurer

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Earnings Release.

 

4


Exhibit 99.1

 

 

 

 

 

iStar Financial Inc.

 

 

1114 Avenue of the Americas

 

 

New York, NY 10036

News Release

 

(212) 930- 9400

 

COMPANY CONTACTS

 

[NYSE: SFI]

 

 

 

James D. Burns

 

Andrew G. Backman

Chief Financial Officer

 

Senior Vice President — Investor Relations

 

iStar Financial Announces Second Quarter 2009 Results

 

·                      Adjusted earnings (loss) allocable to common shareholders for the second quarter was ($250.1) million, or ($2.51) per diluted common share.

 

·                      Net income (loss) allocable to common shareholders for the second quarter was ($284.2) million, or ($2.85) per diluted common share.

 

·                      Company records $435.0 million of loan loss provisions during the quarter versus $258.1 million during the prior quarter.

 

·                      Company exchanged $1.0 billion of existing unsecured notes for $634.8 million of new secured notes.

 

NEW YORK – July 31, 2009 iStar Financial Inc. (NYSE: SFI), a leading publicly traded finance company focused on the commercial real estate industry, today reported results for the second quarter ended June 30, 2009.

 

iStar reported adjusted earnings (loss) allocable to common shareholders for the second quarter of ($250.1) million or ($2.51) per diluted common share, compared with ($196.2) million or ($1.46) per diluted common share for the second quarter 2008. Adjusted earnings (loss) represents net income (loss) computed in accordance with GAAP, adjusted primarily for preferred dividends, depreciation, depletion, amortization, impairments of goodwill and intangible assets, gain (loss) from discontinued operations, and gain on sale of joint venture interest.

 

Net income (loss) allocable to common shareholders for the second quarter was ($284.2) million, or ($2.85) per diluted common share, compared to $18.5 million or $0.14 per diluted common share for the second quarter 2008. Please see the financial tables that follow the text of this press release for a detailed reconciliation of adjusted earnings to GAAP net income (loss).

 



 

Revenues for the second quarter 2009 were $224.6 million versus $320.4 million for the second quarter 2008. The year-over-year decrease is primarily due to a reduction of interest income resulting from an increase in non-performing loans (NPLs), lower interest rates and an overall lower asset base.

 

Net investment income for the quarter was $289.0 million compared to $149.7 million for the second quarter 2008. The year-over-year increase is primarily due to gains associated with the bond exchange and early extinguishment of debt, offset by lower interest income resulting from an increase in the Company’s NPLs. Net investment income represents interest income, operating lease income, earnings (loss) from equity method investments and gain on early extinguishment of debt, less interest expense and operating costs for corporate tenant lease assets. During the quarter, the Company recorded a $42.4 million charge associated with the termination of a long-term lease with its landlord for headquarters space.

 

During the quarter, the Company received $414.9 million in gross principal repayments. Additionally, the Company generated proceeds of $141.5 million from loan sales; $4.1 million of net proceeds from the sale of one corporate tenant lease (CTL) asset; and $72.2 million of net proceeds from other real estate owned (OREO) asset sales. Of the gross principal repayments and asset sales, $148.8 million was utilized to pay down the A-participation interest associated with the Fremont portfolio. Additionally during the quarter, the Company funded a total of $377.7 million under pre-existing commitments.

 

The Company’s leverage, calculated as book debt net of unrestricted cash and cash equivalents, divided by the sum of book equity, accumulated depreciation and loan loss reserves, each as determined in accordance with GAAP, was 2.8x at June 30, 2009, versus 2.9x at March 31, 2009. The Company’s net finance margin, calculated as the rate of return on assets less the cost of debt, was 1.48% for the quarter, versus 2.37% in the prior quarter.

 

Capital Markets

 

As of June 30, 2009, the Company had $417.4 million of unrestricted cash and available capacity on its credit facilities versus $1.0 billion at the end of the prior quarter. The Company is currently in compliance with all of its bank and bond covenants.

 

As previously announced, during the quarter the Company issued $155.3 million of its new 8.0% secured notes due 2011 and $479.5 million of its new 10.0% secured notes due 2014 in exchange for $1.0 billion of its unsecured senior notes. The new notes are secured by a second priority lien on the same pool of assets that serve as collateral for its current secured bank lines. In connection with this transaction, the Company recognized a gain of $108.0 million during the second quarter and $262.7 million will be amortized against interest expense over the life of the new notes.

 

In addition, the Company repurchased $371.9 million par value of its senior unsecured notes, including $155.6 million of its senior unsecured notes due September 2009, resulting in a net gain on early extinguishment of debt of $92.9 million. The Company also repurchased approximately 2.8 million shares of its common stock during the quarter. The Company currently has remaining authority to repurchase up to $34.5 million of shares under its share repurchase programs.

 

2



 

Risk Management

 

At June 30, 2009, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 91.0% of the Company’s asset base, versus 91.7% in the prior quarter. The Company’s loan portfolio consisted of 78.9% floating rate loans and 21.1% fixed rate loans, with a weighted average maturity of 2.1 years.

 

At the end of the quarter, the weighted average last dollar loan-to-value ratio for all structured finance assets was 82.1%. The Company’s corporate tenant lease assets were 94.0% leased with a weighted average remaining lease term of 11.4 years. At June 30, 2009, the weighted average risk ratings of the Company’s structured finance and corporate tenant lease assets were 3.90 and 2.59, respectively, versus 3.71 and 2.59, respectively, in the prior quarter.

 

As of June 30, 2009, 90 of the Company’s 299 total loans were on NPL status. These loans represent $4.6 billion or 39.6% of total managed loans, compared to 76 loans representing $3.9 billion or 32.6% of total managed loans in the prior quarter. Managed asset and loan values represent iStar’s book value plus the A-participation interest associated with the Fremont portfolio. The Company’s total managed loan value at quarter end was $11.6 billion.

 

At the end of the second quarter, the Company had 28 loans on its watch list representing $1.2 billion or 10.4% of total managed loans, compared to 30 loans representing $1.3 billion or 10.7% of total managed loans in the prior quarter. Assets on the Company’s watch list are all performing loans.

 

At the end of the second quarter, the Company had 16 assets classified as OREO with a book value of $382.6 million. During the quarter, the Company took title to six properties that served as collateral on its loans with managed loan values totaling $258.2 million, resulting in $48.7 million of charge-offs against the Company’s reserve for loan losses. In addition, the Company recorded $22.2 million of non-cash impairment charges on its OREO portfolio.

 

During the quarter, the Company charged off $53.9 million against its reserve for losses associated with loan sales and repayments during the quarter. During the quarter, the Company recorded $2.6 million of non-cash impairment charges associated with the sale of one CTL asset.

 

During the second quarter, the Company recorded $435.0 million in loan loss provisions, comprised of $412.5 million of asset specific provisions and $22.5 million of general provisions. Provisions in the quarter reflect the continued deterioration in the overall credit markets and its impact on the portfolio as determined in the Company’s regular quarterly risk ratings review process. At June 30, 2009, the Company had loan loss reserves of $1.5 billion or 12.6% of total managed loans. This compares to loan loss reserves of $1.1 billion or 9.4% of total managed loans at March 31, 2009.

 

3



 

Summary of Fremont Contributions to Quarterly Results

 

At the end of the second quarter, the Fremont portfolio, including additional fundings made during the quarter, had a managed loan value of $3.6 billion consisting of 122 loans versus $3.7 billion consisting of 128 loans at the end of the prior quarter. In addition, there were seven OREO assets associated with the Fremont portfolio with a managed asset value of $113.6 million versus seven assets at the prior quarter end, with $136.1 million of managed asset value.

 

At the end of the second quarter, the value of the A-participation interest in the portfolio was $0.9 billion versus $1.0 billion at the end of the prior quarter. The book value of iStar’s B-participation interest was $2.8 billion versus $2.7 billion at the end of the prior quarter. During the quarter, iStar received $199.6 million in principal repayments and proceeds from loan sales, of which the Company retained $75.0 million. The balance of principal repayments was paid to the A-participation interest. The weighted average maturity of the Fremont portfolio is seven months.

 

During the second quarter, iStar funded $110.0 million of commitments related to the portfolio. Unfunded commitments at the end of the second quarter were $371.6 million, of which the Company expects to fund approximately $180 million based upon its comprehensive review of the portfolio. This compares to unfunded commitments of $499.6 million at the end of the prior quarter.

 

At June 30, 2009, there were 51 Fremont loans on NPL status with a managed loan value of $2.0 billion versus 43 loans at the prior quarter end, with $1.6 billion of managed loan value. In addition, there were 12 Fremont loans on the Company’s watch list with a managed loan value of $347.2 million versus 13 loans at the prior quarter end, with $483.8 million of managed loan value.

 

4



 

[Financial Tables to Follow]

 

 

 

 

 

*

*

*

 

iStar Financial Inc. is a leading publicly traded finance company focused on the commercial real estate industry. The Company primarily provides custom-tailored investment capital to high-end private and corporate owners of real estate, including senior and mezzanine real estate debt, senior and mezzanine corporate capital, as well as corporate net lease financing and equity. The Company, which is taxed as a real estate investment trust (“REIT”), provides innovative and value added financing solutions to its customers.

 

iStar Financial will hold a quarterly earnings conference call at 10:00 a.m. ET today, July 31, 2009. 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 completion of pending investments, continued ability to originate new investments, the mix of originations between structured finance and corporate tenant lease assets, repayment levels, the timing of receipt of prepayment penalties, the availability and cost of capital for future investments, competition within the finance and real estate industries, economic conditions, loss experience and other risks detailed from time to time in iStar Financial Inc.’s SEC reports.)

 

5



 

Selected Income Statement Data

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Net investment income (1)

 

$

288,958

 

$

149,703

 

$

541,001

 

$

326,558

 

Other income

 

5,560

 

7,760

 

8,073

 

65,785

 

Non-interest expense (2)

 

(576,389

)

(443,177

)

(929,855

)

(603,115

)

Gain on sale of joint venture interest

 

 

280,219

 

 

280,219

 

Income (loss) from continuing operations

 

(281,871

)

(5,495

)

(380,781

)

69,447

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

(102

)

5,994

 

119

 

14,025

 

Gain from discontinued operations

 

 

50,476

 

11,617

 

52,532

 

Net loss attributable to noncontrolling interests

 

271

 

771

 

1,514

 

567

 

Gain on sale of joint venture interest attributable to noncontrolling interests

 

 

(18,560

)

 

(18,560

)

Gain from discontinued operations attributable to noncontrolling interests

 

 

(3,689

)

 

(3,689

)

Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders (3)

 

$

(292,282

)

$

18,917

 

$

(388,691

)

$

93,162

 

 


(1)

Includes interest income, operating lease income, earnings (loss) from equity method investments and gain (loss) on early extinguishment of debt, less interest expense and operating costs for corporate tenant lease assets.

(2)

Includes depreciation and amortization, general and administrative expenses, provision for loan losses, impairments and other expenses.

(3)

HPU holders are Company employees who purchased high performance common stock units under the Company’s High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Company’s Long Term Incentive Plan.

 

Selected Balance Sheet Data

(In thousands)

(unaudited)

 

 

 

As of
June 30, 2009

 

As of
December 31, 2008

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

9,578,241

 

$

10,586,644

 

Corporate tenant lease assets, net

 

$

2,992,286

 

$

3,044,811

 

Other investments

 

$

391,292

 

$

447,318

 

Total assets

 

$

14,118,594

 

$

15,296,748

 

Debt obligations

 

$

11,826,503

 

$

12,486,404

 

Total liabilities

 

$

12,056,994

 

$

12,840,896

 

Total iStar Financial Inc. shareholders’ equity

 

$

2,029,184

 

$

2,418,999

 

 

6



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

REVENUES

 

 

 

 

 

 

 

 

 

Interest income

 

$

142,181

 

$

235,354

 

$

319,408

 

$

511,453

 

Operating lease income

 

76,835

 

77,295

 

155,485

 

155,495

 

Other income

 

5,560

 

7,760

 

8,073

 

65,785

 

Total revenues

 

224,576

 

320,409

 

482,966

 

732,733

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

Interest expense

 

127,186

 

164,470

 

258,351

 

334,250

 

Operating costs - corporate tenant lease assets

 

5,615

 

4,546

 

12,161

 

9,613

 

Depreciation and amortization

 

24,825

 

24,025

 

48,477

 

47,887

 

General and administrative (1)

 

38,421

 

44,004

 

77,810

 

86,780

 

Provision for loan losses

 

435,016

 

276,660

 

693,112

 

366,160

 

Impairment of other assets

 

24,817

 

57,692

 

45,962

 

57,692

 

Impairment of goodwill

 

 

39,092

 

4,186

 

39,092

 

Other expense

 

53,310

 

1,704

 

60,308

 

5,504

 

Total costs and expenses

 

709,190

 

612,193

 

1,200,367

 

946,978

 

Income (loss) from continuing operations before other items

 

(484,614

)

(291,784

)

(717,401

)

(214,245

)

Gain on early extinguishment of debt

 

200,879

 

 

355,256

 

 

Gain on sale of joint venture interest

 

 

280,219

 

 

280,219

 

Earnings (loss) from equity method investments

 

1,864

 

6,070

 

(18,636

)

3,473

 

Income (loss) from continuing operations

 

(281,871

)

(5,495

)

(380,781

)

69,447

 

Income (loss) from discontinued operations

 

(102

)

5,994

 

119

 

14,025

 

Gain from discontinued operations

 

 

50,476

 

11,617

 

52,532

 

Net income (loss)

 

(281,973

)

50,975

 

(369,045

)

136,004

 

Net loss attributable to noncontrolling interests

 

271

 

771

 

1,514

 

567

 

Gain on sale of joint venture interest attributable to noncontrolling interests

 

 

(18,560

)

 

(18,560

)

Gain from discontinued operations attributable to noncontrolling interests

 

 

(3,689

)

 

(3,689

)

Net income (loss) attributable to iStar Financial Inc.

 

(281,702

)

29,497

 

(367,531

)

114,322

 

Preferred dividend requirements

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders (2)

 

$

(292,282

)

$

18,917

 

$

(388,691

)

$

93,162

 

 


(1)

For the three months ended June 30, 2009 and 2008, includes $7,500 and $7,993 of stock-based compensation expense, respectively. For the six months ended June 30, 2009 and 2008, includes $13,051 and $12,841 of stock-based compensation expense, respectively.

(2)

HPU holders are Company employees who purchased high performance common stock units under the Company’s High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Company’s Long Term Incentive Plan.

 

7



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

Income (loss) attributable to iStar Financial Inc. from continuing operations (1) (2)

 

 

 

 

 

 

 

 

 

Basic

 

$

(2.85

)

$

(0.24

)

$

(3.79

)

$

0.21

 

Diluted (3)

 

$

(2.85

)

$

(0.24

)

$

(3.79

)

$

0.22

 

Net income (loss) attributable to iStar Financial Inc. (1) (4)

 

 

 

 

 

 

 

 

 

Basic

 

$

(2.85

)

$

0.14

 

$

(3.68

)

$

0.67

 

Diluted (3)

 

$

(2.85

)

$

0.14

 

$

(3.68

)

$

0.67

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

99,769

 

134,399

 

102,671

 

134,330

 

Diluted

 

99,769

 

134,399

 

102,671

 

134,782

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

Income (loss) attributable to iStar Financial Inc. from continuing operations (1) (2)

 

 

 

 

 

 

 

 

 

Basic

 

$

(538.80

)

$

(46.73

)

$

(718.14

)

$

40.20

 

Diluted (3)

 

$

(538.80

)

$

(46.73

)

$

(718.14

)

$

40.13

 

Net income (loss) attributable to iStar Financial Inc. (1) (4) (5)

 

 

 

 

 

 

 

 

 

Basic

 

$

(539.00

)

$

26.07

 

$

(697.07

)

$

126.93

 

Diluted (3)

 

$

(539.00

)

$

26.07

 

$

(697.07

)

$

126.53

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic and diluted

 

15

 

15

 

15

 

15

 

 


(1)          For the three months ended June 30, 2009 and 2008, excludes preferred dividends of $10,580. For the six months ended June 30, 2009 and 2008, excludes preferred dividends of $21,160.

(2)          Income (loss) attributable to iStar Financial Inc. from continuing operations excludes net (income) loss from noncontrolling interests.

(3)          For the six months ended June 30, 2008, includes the allocable share of $2 of joint venture income.

(4)          For the six months ended June 30, 2008, net income (loss) attributable to iStar Financial Inc. and allocable to common shareholders and HPU holders is reduced by $1,122 of dividends paid to Participating Security holders.

(5)          For the three months ended June 30, 2009 and 2008, net income (loss) allocable to HPU holders was ($8,085) and $391, respectively, on both a basic and dilutive basis. For the six months ended June 30, 2009, net (loss) allocable to HPU holders was ($10,456) on both a basic and diluted basis. For the six months ended June 30, 2008, basic net income allocable to HPU holders was $1,904 and diluted net income allocable to HPU holders was $1,898.

 

8



 

iStar Financial Inc.

Reconciliation of Adjusted Earnings to GAAP Net Income

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

ADJUSTED EARNINGS (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(281,973

)

$

50,975

 

$

(369,045

)

$

136,004

 

Add: Depreciation, depletion and amortization

 

24,579

 

26,064

 

48,078

 

53,701

 

Add: Joint venture depreciation, depletion and amortization

 

3,506

 

1,945

 

14,194

 

10,570

 

Add: Amortization of deferred financing costs

 

6,966

 

12,017

 

12,126

 

21,932

 

Add: Impairment of goodwill and intangible assets

 

 

51,549

 

4,186

 

51,549

 

Less: Hedge ineffectiveness, net

 

 

(2,341

)

 

(850

)

Less: Gain from discontinued operations

 

 

(50,476

)

(11,617

)

(52,532

)

Less: Gain on sale of joint venture interest

 

 

(280,219

)

 

(280,219

)

Less: Net loss attributable to noncontrolling interests

 

271

 

771

 

1,514

 

567

 

Less: Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders:

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(257,231

)

$

(200,295

)

$

(321,724

)

$

(80,438

)

 

 

 

 

 

 

 

 

 

 

Adjusted earnings (loss) per common share: (2)

 

 

 

 

 

 

 

 

 

Basic and Diluted (3)

 

$

(2.51

)

$

(1.46

)

$

(3.05

)

$

(0.59

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

99,769

 

134,399

 

102,671

 

134,330

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period:

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

99,618

 

134,327

 

99,618

 

134,327

 

 


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

(2)          For the six months ended June 30, 2008, excludes $1,122 of dividends paid to Participating Security holders.

(3)          For the three months ended June 30, 2009 and 2008, excludes ($7,115) and($4,142) of basic and diluted net (loss) allocable to HPU holders, respectively. For the six months ended June 30, 2009 and 2008, excludes ($8,655) and ($1,688) of basic and diluted net (loss) allocable to HPU holders, respectively.

 

9



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

 

 

As of
June 30, 2009

 

As of
December 31, 2008

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

9,578,241

 

$

10,586,644

 

Corporate tenant lease assets, net

 

2,992,286

 

3,044,811

 

Other investments

 

391,292

 

447,318

 

Other real estate owned

 

382,570

 

242,505

 

Cash and cash equivalents

 

417,352

 

496,537

 

Restricted cash

 

34,406

 

155,965

 

Accrued interest and operating lease income receivable, net

 

66,611

 

87,151

 

Deferred operating lease income receivable

 

118,062

 

116,793

 

Deferred expenses and other assets, net

 

137,774

 

119,024

 

Total assets

 

$

14,118,594

 

$

15,296,748

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

230,491

 

$

354,492

 

 

 

 

 

 

 

Debt obligations:

 

 

 

 

 

Unsecured senior notes

 

5,126,738

 

7,188,541

 

Secured senior notes

 

882,460

 

 

Unsecured revolving credit facilities

 

745,722

 

3,281,273

 

Secured revolving credit facilities

 

960,651

 

306,867

 

Secured term loans

 

4,012,840

 

1,611,650

 

Other debt obligations

 

98,092

 

98,073

 

Total liabilities

 

12,056,994

 

12,840,896

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

7,447

 

9,190

 

 

 

 

 

 

 

Total iStar Financial Inc. shareholders’ equity

 

2,029,184

 

2,418,999

 

Noncontrolling interests

 

24,969

 

27,663

 

Total equity

 

2,054,153

 

2,446,662

 

 

 

 

 

 

 

Total liabilities and equity

 

$

14,118,594

 

$

15,296,748

 

 

10



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

PERFORMANCE STATISTICS

 

 

 

Three Months Ended
June 30, 2009

 

Net Finance Margin

 

 

 

Weighted average GAAP yield on loan and CTL investments

 

5.94

%

Less: Cost of debt

 

4.46

%

Net Finance Margin (1)

 

1.48

%

 

 

 

 

Return on Average Common Book Equity

 

 

 

Average total book equity

 

$

2,174,110

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

1,667,934

 

 

 

 

 

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

 

$

(292,282

)

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

 

$

(1,169,128

)

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

 

Neg

 

 

 

 

 

Adjusted basic earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders (2)

 

$

(257,231

)

Adjusted basic earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders - Annualized (C)

 

$

(1,028,924

)

Adjusted Return on Average Common Book Equity (C) / (A)

 

Neg

 

 

 

 

 

Expense Ratio

 

 

 

General and administrative expenses (D)

 

$

38,421

 

Total revenue (E)

 

$

224,576

 

Expense Ratio (D) / (E)

 

17.1

%

 


(1)   Weighted average GAAP yield is the annualized sum of interest income and operating lease income, divided by the sum of average gross corporate tenant lease assets, average loans and other lending investments, average SFAS No. 141 purchase intangibles and average assets held for sale over the period. Cost of debt is the annualized sum of interest expense and operating costs–corporate tenant lease assets, divided by the average gross debt obligations over the period. Operating costs–corporate tenant lease assets exclude SFAS No. 144 adjustments from discontinued operations of $89. The Company does not consider net finance margin to be a measure of the Company’s liquidity or cash flows. It is one of several measures that management considers to be an indicator of the profitability of its operations.

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

 

11



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

CREDIT STATISTICS

 

 

 

Three Months Ended

 

 

 

June 30, 2009

 

Book debt, net of unrestricted cash and cash equivalents (A)

 

$

11,409,151

 

 

 

 

 

Book equity

 

2,054,153

 

Add: Accumulated depreciation and loan loss reserves

 

1,998,888

 

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

 

$

4,053,041

 

 

 

 

 

Leverage (1) (A) / (B)

 

2.8

x

 

 

 

 

Ratio of Earnings to Fixed Charges

 

(1.1

x)

 

 

 

 

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends

 

(1.1

x)

 

 

 

 

Covenant Calculation of Fixed Charge Coverage Ratio (2)

 

2.6

x

 

 

 

 

Interest Coverage

 

 

 

EBITDA (3) (C)

 

$

(137,282

)

GAAP interest expense and preferred dividends (D)

 

137,766

 

 

 

 

 

EBITDA / GAAP Interest Expense (3) (C) / (D)

 

Neg

 

 

 

 

 

RECONCILIATION OF NET INCOME TO EBITDA (3)

 

 

 

 

 

 

 

 

Net income (loss) less preferred dividends

 

$

(292,553

)

Add: GAAP interest expense

 

127,186

 

Add: Depreciation, depletion and amortization

 

24,579

 

Add: Joint venture depreciation, depletion and amortization

 

3,506

 

EBITDA (3)

 

$

(137,282

)

 


(1)

Leverage is calculated by dividing book debt net of unrestricted cash and cash equivalents by the sum of book equity, accumulated depreciation and loan loss reserves.

(2)

This measure, which is a trailing twelve-month calculation and excludes the effect of impairment charges and other non-cash items, is consistent with covenant calculations included in the Company’s secured credit facilities; therefore, we believe it is a useful measure for investors to consider.

(3)

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

 

12



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

FINANCING VOLUME SUMMARY STATISTICS

 

Three Months Ended June 30, 2009

 

 

 

LOANS

 

 

 

 

 

 

 

 

 

 

 

Total/

 

CORPORATE

 

 

 

 

 

 

 

Floating

 

Weighted

 

TENANT

 

OTHER

 

 

 

Fixed Rate

 

Rate

 

Average

 

LEASING

 

INVESTMENTS

 

Amount funded

 

$

23,108

 

$

335,140

 

$

358,248

 

$

860

 

$

18,552

 

Weighted average GAAP yield

 

11.00

%

6.32

%

6.61

%

N/A

 

N/A

 

Weighted average all-in spread/margin (basis points) (1)

 

1,013

 

580

 

611

 

N/A

 

N/A

 

Weighted average first $ loan-to-value ratio

 

21.19

%

1.01

%

2.25

%

N/A

 

N/A

 

Weighted average last $ loan-to-value ratio

 

81.50

%

79.37

%

79.50

%

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of assets with unfunded commitments

 

 

 

 

 

 

 

 

 

140

 

 

 

 

 

 

 

 

 

 

 

 

 

Discretionary commitments

 

 

 

 

 

 

 

 

 

$

161,846

 

Non-discretionary commitments

 

 

 

 

 

 

 

 

 

1,274,047

 

Total unfunded commitments

 

 

 

 

 

 

 

 

 

$

1,435,893

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated weighted average funding period

 

 

 

 

 

 

 

Approximately 2.5 years

 

 

 

 

 

 

 

 

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered assets (A)

 

 

 

 

 

 

 

 

 

$

8,428,042

 

Unsecured debt (B)

 

 

 

 

 

 

 

 

 

$

6,003,376

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

1.4

x

 

RISK MANAGEMENT STATISTICS

(weighted average risk rating)

 

 

 

2009

 

2008

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Structured Finance Assets (principal risk)

 

3.90

 

3.71

 

3.53

 

3.41

 

3.28

 

Corporate Tenant Lease Assets

 

2.59

 

2.59

 

2.58

 

2.55

 

2.55

 

 

(1=lowest risk; 5=highest risk)

 


(1)

Represents spread over base rate LIBOR (floating-rate loans) and interpolated U.S. Treasury rates (fixed-rate loans) during the quarter.

 

13



 

iStar Financial Inc.

Supplemental Information

(In thousands, except per share amounts)

(unaudited)

 

LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS

 

 

 

As of

 

 

 

June 30, 2009

 

December 31, 2008

 

Value of non-performing loans (1) /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

4,610,330

 

39.6

%

$

3,458,158

 

27.5

%

Reserve for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

1,469,415

 

12.6

%

$

976,788

 

7.8

%

As a percentage of non-performing loans (1)

 

 

 

31.9

%

 

 

28.3

%

 


(1) Non-performing loans include iStar’s book value and Fremont’s A-participation interest on the associated assets.

 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

NPL STATISTICS AS OF JUNE 30, 2009 (1)

 

Managed Value

 

% of NPLs

 

 

 

 

 

 

 

Origination

 

 

 

 

 

iStar Legacy

 

$

2,643

 

57.3

%

Fremont

 

1,967

 

42.7

 

Total

 

$

4,610

 

100.0

%

 

 

 

 

 

 

Property / Collateral Type

 

 

 

 

 

Land

 

$

1,610

 

34.9

%

Condo Construction - Completed

 

829

 

18.0

 

Multifamily

 

356

 

7.7

 

Retail

 

338

 

7.3

 

Condo Construction - In Progress

 

290

 

6.3

 

Entertainment / Leisure

 

273

 

5.9

 

Mixed Use / Mixed Collateral

 

245

 

5.3

 

Hotel

 

198

 

4.3

 

Conversion - Completed

 

162

 

3.5

 

Conversion - In Progress

 

156

 

3.4

 

Industrial / R&D

 

88

 

1.9

 

Office

 

53

 

1.2

 

Corporate - Real Estate

 

12

 

0.3

 

Total

 

$

4,610

 

100.0

%

 


(1) Based on carrying value of the loans, plus the Fremont A-participation interest on the associated loans.

 

14



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS AS OF JUNE 30, 2009 (1)

 

Value

 

% of Total

 

 

 

 

 

 

 

Asset Type

 

 

 

 

 

First Mortgages / Senior Loans

 

$

10,210

 

67.4

%

Corporate Tenant Leases

 

3,580

 

23.6

 

Mezzanine / Subordinated Debt

 

837

 

5.5

 

Other Investments

 

534

 

3.5

 

Total

 

$

15,161

 

100.0

%

 

 

 

 

 

 

Property / Collateral Type

 

 

 

 

 

Apartment / Residential

 

$

4,411

 

29.1

%

Land

 

2,300

 

15.2

 

Office

 

1,841

 

12.1

 

Industrial / R&D

 

1,417

 

9.3

 

Retail

 

1,176

 

7.8

 

Entertainment / Leisure

 

925

 

6.1

 

Hotel

 

871

 

5.7

 

Corporate - Real Estate

 

802

 

5.3

 

Mixed Use / Mixed Collateral

 

751

 

5.0

 

Other

 

526

 

3.5

 

Corporate - Non-Real Estate

 

141

 

0.9

 

Total

 

$

15,161

 

100.0

%

 

 

 

 

 

 

Geography

 

 

 

 

 

West

 

$

3,543

 

23.4

%

Northeast

 

2,928

 

19.3

 

Southeast

 

2,433

 

16.0

 

Mid-Atlantic

 

1,618

 

10.7

 

Central

 

930

 

6.1

 

Southwest

 

890

 

5.9

 

International

 

798

 

5.3

 

Various

 

661

 

4.3

 

South

 

499

 

3.3

 

Northcentral

 

441

 

2.9

 

Northwest

 

420

 

2.8

 

Total

 

$

15,161

 

100.0

%

 


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

 

15