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): October 30, 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 October 30, 2009, iStar Financial Inc. issued an earnings release announcing its financial results for the third quarter ended September 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:

October 30, 2009

By:

/S/ Jay Sugarman

 

 

Jay Sugarman

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

 

Date:

October 30, 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 Third Quarter 2009 Results

 

·                  Adjusted earnings (loss) allocable to common shareholders for the third quarter was ($234.2) million, or ($2.37) per diluted common share.

 

·                  Net income (loss) allocable to common shareholders for the third quarter was ($251.3) million, or ($2.55) per diluted common share.

 

·                  Company records $345.9 million of loan loss provisions during the quarter versus $435.0 million during the prior quarter.

 

NEW YORK - October 30, 2009 - iStar Financial Inc. (NYSE: SFI), a leading publicly traded finance company focused on the commercial real estate industry, today reported results for the third quarter ended September 30, 2009.

 

iStar reported adjusted earnings (loss) allocable to common shareholders for the third quarter of ($234.2) million or ($2.37) per diluted common share, compared with ($287.2) million or ($2.16) per diluted common share for the third 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 third quarter was ($251.3) million, or ($2.55) per diluted common share, compared to ($308.7) million or ($2.32) per diluted common share for the third quarter 2008. Please see the financial tables that follow the text of this press release for a detailed reconciliation of adjusted earnings (loss) to GAAP net income (loss).

 



 

Revenues for the third quarter 2009 were $210.2 million versus $337.3 million for the third 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), an overall smaller asset base and lower interest rates.

 

Net investment income for the quarter was $180.2 million compared to $209.7 million for the third quarter 2008. The year-over-year decrease is primarily due to lower interest income as discussed above, offset by lower interest expense and increased gains on early extinguishment of debt. 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 received $403.6 million in gross principal repayments. Additionally, the Company generated proceeds of $182.4 million from loan sales; $22.0 million of net proceeds from the sale of three corporate tenant lease (CTL) assets; and $25.9 million of net proceeds from other real estate owned (OREO) asset sales. Of the gross principal repayments and asset sales, $192.0 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 $283.1 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 2.9x at September 30, 2009, versus 2.8x at June 30, 2009. The Company’s net finance margin, calculated as the rate of return on assets less the cost of debt, was 1.51% for the quarter, versus 1.48% in the prior quarter.

 

Capital Markets

 

As of September 30, 2009, the Company had $187.1 million of unrestricted cash and available capacity on its credit facilities versus $417.4 million at the end of the prior quarter. At September 30, 2009, the Company was in compliance with all of its bank and bond covenants.

 

During the quarter, the Company repaid its LIBOR + 0.34% senior unsecured notes due September 2009.

 

During the quarter, the Company repurchased $255.5 million par value of its senior unsecured notes, resulting in a net gain on early extinguishment of debt of $91.7 million. The Company also repurchased 2.2 million shares of its common stock during the quarter. The Company currently has remaining authority to repurchase up to $29.5 million of shares under its share repurchase programs.

 

2



 

Risk Management

 

At September 30, 2009, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 87.0% of the Company’s asset base, versus 91.0% in the prior quarter. The Company’s loan portfolio consisted of 78.3% floating rate loans and 21.7% fixed rate loans, with a weighted average maturity of 2.0 years.

 

At the end of the quarter, the weighted average last dollar loan-to-value ratio for all structured finance assets was 83.6%. The Company’s corporate tenant lease assets were 94.1% leased with a weighted average remaining lease term of 11.2 years. At September 30, 2009, the weighted average risk ratings of the Company’s structured finance and corporate tenant lease assets were 3.91 and 2.60, versus 3.90 and 2.59, respectively, in the prior quarter.

 

As of September 30, 2009, the Company had 26 loans on its watch list representing $1.2 billion or 11.3% of total managed loans, compared to 28 loans representing $1.2 billion or 10.4% of total managed loans in the prior quarter. Assets on the Company’s watch list were all performing loans at September 30, 2009. 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 $10.5 billion.

 

At the end of the third quarter, 85 of the Company’s 260 total loans were on NPL status. These loans represent $4.4 billion or 42.0% of total managed loans, compared to 90 loans representing $4.6 billion or 39.6% of total managed loans in the prior quarter.

 

Additionally, during the quarter the Company took title to 15 properties that had an aggregate gross loan value of $826.5 million prior to foreclosure, resulting in $266.3 million of charge-offs against the Company’s reserve for loan losses and recorded $8.0 million of additional impairments on its OREO and REHI portfolios.

 

At the end of the quarter, the Company held 29 assets, representing a book value of $920.1 million, which had previously served as collateral on its loans. Of these assets, $584.5 million were classified as OREO and considered held for sale based on management’s current intention to market and sell the assets in the near term. The remaining $335.6 million were classified as Real Estate Held for Investment (REHI) based on management’s current strategy to hold, operate or develop these assets over a longer period.

 

During the quarter, the Company also charged-off $58.8 million against its reserve for loan losses associated with restructurings, loan sales and repayments during the quarter. Additionally, the Company recorded $8.9 million of non-cash impairment charges associated with the sales and pending sales of CTL assets, as well as $9.3 million of non-cash impairment charges associated with other assets.

 

3



 

During the third quarter, the Company recorded $345.9 million in loan loss 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 September 30, 2009, the Company had loan loss reserves of $1.5 billion or 14.2% of total managed loans. This compares to loan loss reserves of $1.5 billion or 12.6% of total managed loans at June 30, 2009.

 

Summary of Fremont Contributions to Quarterly Results

 

At the end of the third quarter, the Fremont portfolio, including additional fundings made during the quarter, had a managed loan value of $3.1 billion consisting of 103 loans, versus $3.6 billion consisting of 122 loans at the end of the prior quarter. In addition, there were 10 OREO assets with a managed asset value of $182.4 million and six REHI assets with a managed asset value of $170.7 million associated with the Fremont portfolio at the end of the quarter.

 

At the end of the third quarter, the value of the A-participation interest in the portfolio was $672.9 million versus $865.6 million at the end of the prior quarter. The book value of iStar’s B-participation interest was $2.4 billion versus $2.7 billion at the end of the prior quarter. During the quarter, iStar received $274.1 million in principal repayments and proceeds from asset sales in respect of Fremont assets, of which the Company retained $82.1 million. The balance of principal repayments was paid to the A-participation interest. The weighted average maturity of the Fremont portfolio is six months.

 

During the third quarter, iStar funded $70.2 million of commitments related to the portfolio. Unfunded commitments at the end of the third quarter were $0.3 billion, of which the Company expects to fund approximately $0.1 billion based upon its comprehensive review of the portfolio.

 

At September 30, 2009, there were 45 Fremont loans on NPL status with a managed loan value of $1.8 billion versus 51 loans at the prior quarter end, with $2.0 billion of managed loan value. In addition, there were nine Fremont loans on the Company’s watch list with a managed loan value of $213.5 million versus 12 loans at the prior quarter end, with $347.2 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, October 30, 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 the amount and timing of additional loan loss provisions, the amount and timing of asset sales (including OREO assets), continued increases in NPLs, repayment levels, the Company’s ability to reduce its indebtedness at a discount, the Company’s ability to generate liquidity, the Company’s ability to maintain compliance with its debt covenants, economic conditions, the availability of liquidity for commercial real estate transactions and other risks detailed from time to time in iStar Financial Inc.’s SEC reports.)

 

5



 

Selected Income Statement Data

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Net investment income (1)

 

$

180,198

 

$

209,745

 

$

719,103

 

$

534,988

 

Other income

 

9,454

 

22,922

 

20,408

 

88,707

 

Non-interest expense (2)

 

(429,797

)

(559,699

)

(1,359,176

)

(1,163,637

)

Gain on sale of joint venture interest

 

 

 

 

280,219

 

Income (loss) from continuing operations

 

(240,145

)

(327,032

)

(619,665

)

(259,723

)

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

(8,106

)

3,194

 

(9,248

)

19,358

 

Gain from discontinued operations

 

809

 

19,955

 

12,426

 

72,487

 

Net (income) loss attributable to noncontrolling interests

 

(515

)

502

 

998

 

1,069

 

Gain on sale of joint venture interest attributable to noncontrolling interests

 

 

 

 

(18,560

)

Gain from discontinued operations attributable to noncontrolling interests

 

 

 

 

(3,689

)

Preferred dividends

 

(10,580

)

(10,580

)

(31,740

)

(31,740

)

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

 

$

(258,537

)

$

(313,961

)

$

(647,229

)

$

(220,798

)

 


(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

 

As of

 

 

 

September 30, 2009

 

December 31, 2008

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

8,588,020

 

$

10,586,644

 

Corporate tenant lease assets, net

 

$

2,925,413

 

$

3,044,811

 

Other investments

 

$

391,053

 

$

447,318

 

Total assets

 

$

13,404,594

 

$

15,296,748

 

Debt obligations, net

 

$

11,311,405

 

$

12,486,404

 

Total liabilities

 

$

11,586,207

 

$

12,840,896

 

Total equity

 

$

1,810,942

 

$

2,446,662

 

 

6



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

124,701

 

$

237,006

 

$

444,109

 

$

748,460

 

Operating lease income

 

76,037

 

77,378

 

229,246

 

229,952

 

Other income

 

9,454

 

22,922

 

20,408

 

88,707

 

Total revenues

 

210,192

 

337,306

 

693,763

 

1,067,119

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

113,938

 

169,665

 

372,288

 

503,915

 

Operating costs - corporate tenant lease assets

 

5,673

 

5,200

 

17,655

 

14,802

 

Depreciation and amortization

 

25,298

 

23,760

 

73,004

 

70,876

 

General and administrative (1)

 

27,808

 

37,694

 

105,617

 

124,474

 

Provision for loan losses

 

345,892

 

411,142

 

1,039,004

 

777,302

 

Impairment of other assets

 

17,351

 

88,075

 

60,729

 

145,766

 

Impairment of goodwill

 

 

 

4,186

 

39,092

 

Other expense

 

13,448

 

(972

)

76,636

 

6,127

 

Total costs and expenses

 

549,408

 

734,564

 

1,749,119

 

1,682,354

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before other items

 

(339,216

)

(397,258

)

(1,055,356

)

(615,235

)

Gain on early extinguishment of debt

 

91,701

 

68,321

 

446,957

 

69,916

 

Gain on sale of joint venture interest

 

 

 

 

280,219

 

Earnings (loss) from equity method investments

 

7,370

 

1,905

 

(11,266

)

5,377

 

Income (loss) from continuing operations

 

(240,145

)

(327,032

)

(619,665

)

(259,723

)

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

(8,106

)

3,194

 

(9,248

)

19,358

 

Gain from discontinued operations

 

809

 

19,955

 

12,426

 

72,487

 

Net income (loss)

 

(247,442

)

(303,883

)

(616,487

)

(167,878

)

 

 

 

 

 

 

 

 

 

 

Net (income) loss attributable to noncontrolling interests

 

(515

)

502

 

998

 

1,069

 

Gain on sale of joint venture interest attributable to noncontrolling interests

 

 

 

 

(18,560

)

Gain from discontinued operations attributable to noncontrolling interests

 

 

 

 

(3,689

)

Net income (loss) attributable to iStar Financial Inc.

 

(247,957

)

(303,381

)

(615,489

)

(189,058

)

 

 

 

 

 

 

 

 

 

 

Preferred dividend requirements

 

(10,580

)

(10,580

)

(31,740

)

(31,740

)

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

 

$

(258,537

)

$

(313,961

)

$

(647,229

)

$

(220,798

)

 


(1)         For the three months ended September 30, 2009 and 2008, includes $4,521 and $4,884 of stock-based compensation expense, respectively. For the nine months ended September 30, 2009 and 2008, includes $17,572 and $17,725 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

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(2.48

)

$

(2.49

)

$

(6.24

)

$

(2.27

)

Net income (loss) attributable to iStar Financial Inc. (1) (3)

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(2.55

)

$

(2.32

)

$

(6.21

)

$

(1.63

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic and diluted

 

98,674

 

133,199

 

101,324

 

133,955

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(468.33

)

$

(470.67

)

$

(1,181.53

)

$

(430.66

)

Net income (loss) attributable to iStar Financial Inc. (1) (3) (4)

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(481.93

)

$

(438.47

)

$

(1,175.73

)

$

(308.73

)

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic and diluted

 

15

 

15

 

15

 

15

 

 


(1)

For the three months ended September 30, 2009 and 2008, excludes preferred dividends of $10,580. For the nine months ended September 30, 2009 and 2008, excludes preferred dividends of $31,740.

(2)

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

(3)

For the three and nine months ended September 30, 2008, net income (loss) attributable to iStar Financial Inc. and allocable to common shareholders and HPU holders is reduced by $1,271 and $2,393, respectively, for dividends paid to Participating Security holders.

(4)

For the three months ended September 30, 2009 and 2008, net income (loss) allocable to HPU holders was ($7,229) and ($6,577), respectively, on both a basic and dilutive basis. For the nine months ended September 30, 2009 and 2008, net income (loss) allocable to HPU holders was ($17,636) and ($4,631), respectively, on both a basic and diluted basis.

 

8



 

iStar Financial Inc.

Reconciliation of Adjusted Earnings to GAAP Net Income

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

ADJUSTED EARNINGS (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(247,442

)

$

(303,883

)

$

(616,487

)

$

(167,878

)

Add: Depreciation, depletion and amortization

 

25,264

 

24,448

 

73,341

 

78,149

 

Add: Joint venture depreciation, depletion and amortization

 

1,897

 

1,943

 

16,091

 

12,513

 

Add: Deferred financing amortization

 

(8,780

)

16,745

 

3,346

 

38,677

 

Add: Impairment of goodwill and intangible assets

 

 

 

4,186

 

51,549

 

Less: Hedge ineffectiveness, net

 

 

(1,256

)

 

(2,106

)

Less: Gain from discontinued operations

 

(809

)

(19,955

)

(12,426

)

(72,487

)

Less: Gain on sale of joint venture interest

 

 

 

 

(280,219

)

Less: Net (income) loss attributable to noncontrolling interests

 

(515

)

502

 

998

 

1,069

 

Less: Preferred dividends

 

(10,580

)

(10,580

)

(31,740

)

(31,740

)

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(240,965

)

$

(292,036

)

$

(562,691

)

$

(372,473

)

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic and Diluted (3)

 

$

(2.37

)

$

(2.16

)

$

(5.40

)

$

(2.74

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

98,674

 

133,199

 

101,324

 

133,955

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period:

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

97,452

 

132,043

 

97,452

 

132,043

 

 


(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 three and nine months ended September 30, 2008, excludes $1,271 and $2,393, respectively, of dividends paid to Participating Security holders.

(3)

For the three months ended September 30, 2009 and 2008, excludes ($6,737) and ($6,120) of basic and diluted net income (loss) allocable to HPU holders, respectively. For the nine months ended September 30, 2009 and 2008, excludes ($15,333) and ($7,778) of basic and diluted net income (loss) allocable to HPU holders, respectively.

 

9



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

September 30, 2009

 

December 31, 2008

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

8,588,020

 

$

10,586,644

 

Corporate tenant lease assets, net

 

2,925,413

 

3,044,811

 

Other investments

 

391,053

 

447,318

 

Real estate held for investment, net

 

335,635

 

 

Other real estate owned

 

584,519

 

242,505

 

Assets held for sale

 

19,866

 

 

Cash and cash equivalents

 

187,090

 

496,537

 

Restricted cash

 

42,509

 

155,965

 

Accrued interest and operating lease income receivable, net

 

48,233

 

87,151

 

Deferred operating lease income receivable

 

120,124

 

116,793

 

Deferred expenses and other assets, net

 

162,132

 

119,024

 

Total assets

 

$

13,404,594

 

$

15,296,748

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

274,802

 

$

354,492

 

 

 

 

 

 

 

Debt obligations, net:

 

 

 

 

 

Unsecured senior notes

 

4,625,363

 

7,188,541

 

Secured senior notes

 

869,285

 

 

Unsecured revolving credit facilities

 

748,562

 

3,281,273

 

Secured revolving credit facilities

 

961,128

 

306,867

 

Secured term loans

 

4,008,966

 

1,611,650

 

Other debt obligations

 

98,101

 

98,073

 

Total liabilities

 

11,586,207

 

12,840,896

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

7,445

 

9,190

 

 

 

 

 

 

 

Total iStar Financial Inc. shareholders’ equity

 

1,774,613

 

2,418,999

 

Noncontrolling interests

 

36,329

 

27,663

 

Total equity

 

1,810,942

 

2,446,662

 

 

 

 

 

 

 

Total liabilities and equity

 

$

13,404,594

 

$

15,296,748

 

 

10



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

September 30, 2009

 

PERFORMANCE STATISTICS

 

 

 

 

 

 

 

Net Finance Margin

 

 

 

Weighted average GAAP yield on loan and CTL investments

 

5.71

%

Less: Cost of debt

 

4.20

%

Net Finance Margin (1)

 

1.51

%

 

 

 

 

Return on Average Common Book Equity

 

 

 

Average total book equity

 

$

1,901,899

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

1,395,723

 

 

 

 

 

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

 

$

(258,537

)

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

 

$

(1,034,148

)

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

 

Neg

 

 

 

 

 

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

 

$

(240,965

)

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

 

$

(963,860

)

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

 

Neg

 

 

 

 

 

Expense Ratio

 

 

 

General and administrative expenses (D)

 

$

27,808

 

Total revenue (E)

 

$

210,192

 

Expense Ratio (D) / (E)

 

13.2

%

 


(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 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 lease income and operating costs—corporate tenant lease assets exclude adjustments from discontinued operations of $758 and ($302), respectively. 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

 

 

 

September 30, 2009

 

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

 

$

11,124,315

 

 

 

 

 

Book equity

 

1,810,942

 

Add: Accumulated depreciation and loan loss reserves

 

2,042,688

 

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

 

$

3,853,630

 

 

 

 

 

Leverage (1) (A) / (B)

 

2.9

x

 

 

 

 

Ratio of Earnings to Fixed Charges

 

(1.1

x)

 

 

 

 

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends

 

(1.0

x)

 

 

 

 

Covenant Calculation of Fixed Charge Coverage Ratio (2)

 

2.7

x

 

 

 

 

Interest Coverage

 

 

 

 

 

 

 

EBITDA (3) (C)

 

$

(116,923

)

Interest expense and preferred dividends (D)

 

124,518

 

 

 

 

 

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

 

Neg

 

 

 

 

 

RECONCILIATION OF NET INCOME TO EBITDA (3)

 

 

 

 

 

 

 

Net income (loss) less preferred dividends

 

$

(258,022

)

Add: Interest expense

 

113,938

 

Add: Depreciation, depletion and amortization

 

25,264

 

Add: Joint venture depreciation, depletion and amortization

 

1,897

 

EBITDA (3)

 

$

(116,923

)

 


(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 September 30, 2009

 

 

 

LOANS

 

 

 

 

 

 

 

 

 

 

 

Total/

 

CORPORATE

 

 

 

 

 

 

 

Floating

 

Weighted

 

TENANT

 

OTHER

 

 

 

Fixed Rate

 

Rate

 

Average

 

LEASING

 

INVESTMENTS

 

Amount funded

 

$

20,847

 

$

256,447

 

$

277,294

 

$

411

 

$

5,436

 

Weighted average GAAP yield

 

9.86

%

6.06

%

6.36

%

N/A

 

N/A

 

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

 

954

 

559

 

588

 

N/A

 

N/A

 

Weighted average first $ loan-to-value ratio

 

19.01

%

1.52

%

2.90

%

N/A

 

N/A

 

Weighted average last $ loan-to-value ratio

 

87.66

%

81.97

%

82.42

%

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of assets with unfunded commitments

 

 

 

 

 

 

 

 

 

119

 

Discretionary commitments

 

 

 

 

 

 

 

 

 

$

126,576

 

Non-discretionary commitments

 

 

 

 

 

 

 

 

 

1,005,868

 

Total unfunded commitments

 

 

 

 

 

 

 

 

 

$

1,132,444

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated weighted average funding period

 

 

 

 

 

 

 

Approximately 3.1 years

 

 

 

 

 

 

 

 

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unencumbered assets (A)

 

 

 

 

 

 

 

 

 

$

7,566,297

 

Unsecured debt (B)

 

 

 

 

 

 

 

 

 

$

5,510,740

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

1.4

x

 

RISK MANAGEMENT STATISTICS

(weighted average risk rating)

 

 

 

2009

 

2008

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

Structured Finance Assets (principal risk)

 

3.91

 

3.90

 

3.71

 

3.53

 

3.41

 

Corporate Tenant Lease Assets

 

2.60

 

2.59

 

2.59

 

2.58

 

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

 

 

 

September 30, 2009

 

December 31, 2008

 

Value of non-performing loans (1) /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

4,399,701

 

42.0

%

$

3,458,158

 

27.5

%

 

 

 

 

 

 

 

 

 

 

Reserve for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

1,491,153

 

14.2

%

$

976,788

 

7.8

%

As a percentage of non-performing loans (1)

 

 

 

33.9

%

 

 

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 SEPTEMBER 30, 2009 (1)

 

Managed Value

 

% of NPLs

 

 

 

 

 

 

 

Origination

 

 

 

 

 

iStar Legacy

 

$

2,603

 

59.2

%

Fremont

 

1,797

 

40.8

 

Total

 

$

4,400

 

100.0

%

 

 

 

 

 

 

Property / Collateral Type

 

 

 

 

 

Land

 

$

1,328

 

30.2

%

Condo Construction - Completed

 

721

 

16.4

 

Multifamily

 

370

 

8.4

 

Mixed Use / Mixed Collateral

 

370

 

8.4

 

Condo Construction - In Progress

 

360

 

8.2

 

Retail

 

298

 

6.8

 

Entertainment / Leisure

 

274

 

6.2

 

Hotel

 

204

 

4.6

 

Conversion - In Progress

 

181

 

4.1

 

Industrial / R&D

 

92

 

2.1

 

Office

 

77

 

1.8

 

Conversion - Completed

 

63

 

1.4

 

Corporate - Real Estate

 

62

 

1.4

 

Total

 

$

4,400

 

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)

 

 

 

Carrying

 

 

 

PORTFOLIO STATISTICS AS OF SEPTEMBER 30, 2009 (1)

 

Value

 

% of Total

 

 

 

 

 

 

 

Asset Type

 

 

 

 

 

First Mortgages / Senior Loans

 

$

9,247

 

62.9

%

Corporate Tenant Leases

 

3,547

 

24.1

 

Mezzanine / Subordinated Debt

 

832

 

5.7

 

Other Real Estate Owned

 

585

 

4.0

 

Real Estate Held for Investment

 

336

 

2.3

 

Other Investments

 

155

 

1.0

 

Total

 

$

14,702

 

100.0

%

 

 

 

 

 

 

Property / Collateral Type

 

 

 

 

 

Apartment / Residential

 

$

4,206

 

28.6

%

Land

 

2,307

 

15.7

 

Office

 

1,879

 

12.8

 

Industrial / R&D

 

1,366

 

9.3

 

Retail

 

1,178

 

8.0

 

Entertainment / Leisure

 

926

 

6.3

 

Hotel

 

877

 

5.9

 

Mixed Use / Mixed Collateral

 

762

 

5.2

 

Corporate - Real Estate

 

752

 

5.1

 

Other

 

439

 

3.0

 

Corporate - Non-Real Estate

 

10

 

0.1

 

Total

 

$

14,702

 

100.0

%

 

 

 

 

 

 

Geography

 

 

 

 

 

West

 

$

3,384

 

23.0

%

Northeast

 

2,700

 

18.4

 

Southeast

 

2,401

 

16.3

 

Mid-Atlantic

 

1,571

 

10.7

 

Various

 

996

 

6.8

 

Central

 

916

 

6.2

 

Southwest

 

869

 

5.9

 

South

 

500

 

3.4

 

International

 

488

 

3.3

 

Northcentral

 

439

 

3.0

 

Northwest

 

438

 

3.0

 

Total

 

$

14,702

 

100.0

%

 


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

 

15