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 |
|
(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 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 Companys 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 Companys 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 Companys asset base, versus 91.0% in the prior quarter. The Companys 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 Companys 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 Companys 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 Companys watch list were all performing loans at September 30, 2009. Managed asset and loan values represent iStars book value plus the A-participation interest associated with the Fremont portfolio. The Companys total managed loan value at quarter end was $10.5 billion.
At the end of the third quarter, 85 of the Companys 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 Companys 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 managements 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 managements 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 Companys 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 iStars 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 Companys 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 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 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 Companys ability to reduce its indebtedness at a discount, the Companys ability to generate liquidity, the Companys 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 Companys High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Companys 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 Companys High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Companys 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 Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys 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 Companys 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 costscorporate tenant lease assets, divided by the average gross debt obligations over the period. Operating lease income and operating costscorporate 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 Companys 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 Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure indicative of funds available to fund the Companys 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 Companys 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 Companys 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 Companys performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is this measure 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 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 iStars book value and Fremonts 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