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): February 17, 2010
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 February 17, 2010, iStar Financial Inc. issued an earnings release announcing its financial results for the fourth quarter and fiscal year ended December 31, 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.
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: |
February 17, 2010 |
By: |
/S/ Jay Sugarman |
|
|
Jay Sugarman |
|
|
|
Chairman and Chief Executive Officer |
|
|
|
|
|
|
|
|
|
Date: |
February 17, 2010 |
By: |
/S/ James D. Burns |
|
|
James D. Burns |
|
|
|
Executive Vice-President, Chief Financial Officer and Treasurer |
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 Fourth Quarter and Fiscal Year 2009 Results
· Adjusted earnings (loss) allocable to common shareholders for the fourth quarter and fiscal year 2009 were ($141.7) million and ($688.8) million, respectively, or ($1.47) and ($6.88) per diluted common share, respectively.
· Net income (loss) allocable to common shareholders for the fourth quarter and fiscal year 2009 was ($159.2) million and ($788.6) million, respectively, or ($1.65) and ($7.88) per diluted common share, respectively.
· Company recorded $216.4 million of loan loss provisions during the quarter versus $345.9 million during the prior quarter.
NEW YORK February 17, 2010 iStar Financial Inc. (NYSE: SFI), a publicly traded finance company focused on the commercial real estate industry, today reported results for the fourth quarter and fiscal year ended December 31, 2009.
Fourth Quarter 2009 Results
iStar reported adjusted earnings (loss) allocable to common shareholders for the fourth quarter of ($141.7) million or ($1.47) per diluted common share, compared with $12.9 million or $0.10 per diluted common share for the fourth 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 fourth quarter was ($159.2) million, or ($1.65) per diluted common share, compared to ($24.0) million or ($0.20) per diluted common share for the fourth 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 fourth quarter 2009 were $199.8 million versus $287.4 million for the fourth 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) and an overall smaller asset base.
Net investment income for the fourth quarter was $192.1 million compared to $431.6 million for the fourth quarter 2008. The year-over-year decrease is primarily due to decreased gains on early extinguishment of debt in the quarter, as well as lower interest income as discussed above, offset by lower interest expense. 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 fourth quarter, the Company received $543.7 million in gross principal repayments. Additionally, the Company generated proceeds of $129.3 million from loan sales; $98.1 million of net proceeds from other real estate owned (OREO) asset sales; and $6.1 million of net proceeds from the sale of one corporate tenant lease (CTL) asset. Of the gross principal repayments and asset sales, $199.6 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 $252.7 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 December 31, 2009, unchanged from the prior quarter. The Companys net finance margin, calculated as the rate of return on assets less the cost of debt, was 1.60% for the quarter, versus 1.51% in the prior quarter.
Fiscal Year 2009 Results
Adjusted earnings (loss) allocable to common shareholders for the year ended December 31, 2009, were ($688.8) million or ($6.88) per diluted common share. This compares to ($354.0) million or ($2.70) per diluted share for the year ended December 31, 2008.
Net income (loss) allocable to common shareholders for the year ended December 31, 2009, was ($788.6) million or ($7.88) per diluted common share, compared to ($242.5) million or ($1.85) per diluted common share for the year ended December 31, 2008.
Results for the year included $1.3 billion of loan loss provisions, $141.0 million of impairments and $547.3 million of gains associated with the early extinguishment of debt, including $107.9 million of gains associated with the bond exchange executed during the second quarter of 2009. As of December 31, 2009, there was $227.6 million of remaining premium related to this bond exchange which will be amortized against interest expense over the terms of the new Senior Secured Notes due 2011 and 2014.
Net investment income was $910.9 million for the year versus $966.3 million for the prior year. Revenue was $893.3 million for the year versus $1.4 billion for the prior year.
Capital Markets
As of December 31, 2009, the Company had $224.6 million of unrestricted cash versus $187.1 million at the end of the prior quarter. At December 31, 2009, the Company was in compliance with all of its bank and bond covenants.
During the quarter, the Company repurchased $395.5 million par value of its senior unsecured notes, resulting in a net gain on early extinguishment of debt of $100.4 million. The Company also repurchased 3.2 million shares of its common stock during the quarter. The Company currently has remaining authority to repurchase up to $21.5 million of shares under its share repurchase program.
Risk Management
At December 31, 2009, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 84.0% of the Companys asset base, versus 87.0% in the prior quarter. The Companys loan portfolio consisted of 74.3% floating rate loans and 25.7% 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 84.8%. The Companys corporate tenant lease assets were 94.5% leased with a weighted average remaining lease term of 10.9 years. At December 31, 2009, the weighted average risk ratings of the Companys structured finance and corporate tenant lease assets were 3.92 and 2.59, versus 3.91 and 2.60, respectively, in the prior quarter.
As of December 31, 2009, the Company had 14 loans on its watch list representing $717.7 million or 7.7% of total managed loans, compared to 26 loans representing $1.2 billion or 11.3% of total managed loans in the prior quarter. Assets on the Companys watch list were all performing loans at December 31, 2009. Managed loan value represents iStars carrying value of loans, gross of specific reserves and the A-participation interest outstanding on Fremont portfolio assets. The Companys total managed loan value at quarter end was $9.3 billion.
At the end of the fourth quarter, 81 of the Companys 221 total loans were on NPL status. These loans represent $4.2 billion or 45.3% of total managed loans, compared to 85 loans representing $4.4 billion or 42.0% of total managed loans in the prior quarter.
Additionally, during the quarter the Company took title to 12 properties that had an aggregate managed loan value of $675.2 million prior to foreclosure, resulting in $211.0 million of charge-offs against the Companys reserve for loan losses. In addition, during the quarter the Company recorded $41.7 million of additional impairments on its OREO portfolio.
At the end of the fourth quarter, the Company held 39 assets, representing a book value of $1.3 billion, which had previously served as collateral for certain of its loan assets. Of these assets, $839.1 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 $422.7 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 term.
During the quarter, the Company also charged-off $78.8 million against its reserve for loan losses in association with restructurings, loan sales and repayments made during the quarter. Additionally, the Company recorded $22.0 million of impairments associated with CTL assets.
During the fourth quarter, the Company recorded $216.4 million in loan loss provisions. Provisions and impairments in the quarter reflect the continued deterioration in underlying fundamentals and their impact on the portfolio as determined in the Companys regular quarterly risk ratings review process. At December 31, 2009, the Company had loan loss reserves of $1.4 billion or 15.3% of total managed loans. This compares to loan loss reserves of $1.5 billion or 14.2% of total managed loans at September 30, 2009.
Summary of Fremont Contributions to Quarterly Results
At the end of the fourth quarter, the Fremont portfolio, including additional fundings made during the quarter, had a managed loan value of $2.6 billion consisting of 87 loans, versus $3.1 billion consisting of 103 loans at the end of the prior quarter. In addition, there were 13 OREO assets with a carrying value of $329.2 million and 10 REHI assets with a net carrying value of $204.9 million associated with the Fremont portfolio at the end of the quarter.
At the end of the fourth quarter, the value of the A-participation interest in the portfolio was $473.3 million versus $672.9 million at the end of the prior quarter. The book value of iStars B-participation interest was $2.1 billion versus $2.4 billion at the end of the prior quarter. During the quarter, iStar received $292.4 million in principal repayments and proceeds from asset sales in respect of Fremont assets, of which the Company retained $92.8 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 fourth quarter, iStar funded $48.1 million of commitments related to the portfolio. Unfunded commitments at the end of the fourth quarter were $198.1 million, of which the Company expects to fund approximately $71.2 million based upon its comprehensive review of the portfolio.
At December 31, 2009, there were 41 Fremont loans on NPL status with a managed loan value of $1.6 billion versus 45 loans at the prior quarter end with $1.8 billion of managed loan value. In addition, there were four Fremont loans on the Companys watch list with a managed loan value of $115.3 million versus nine loans with $213.5 million of managed loan value at the prior quarter end.
[Financial Tables to Follow]
* * *
iStar Financial Inc. is a 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, February 17, 2010. 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.)
Selected Income Statement Data
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net investment income (1) |
|
$ |
192,077 |
|
$ |
431,619 |
|
$ |
910,880 |
|
$ |
966,304 |
|
Other income |
|
10,061 |
|
9,144 |
|
30,468 |
|
97,851 |
|
||||
Non-interest expense (2) |
|
(352,774 |
) |
(476,591 |
) |
(1,711,950 |
) |
(1,640,014 |
) |
||||
Gain on sale of joint venture interest |
|
|
|
|
|
|
|
280,219 |
|
||||
Income (loss) from continuing operations |
|
(150,636 |
) |
(35,828 |
) |
(770,602 |
) |
(295,640 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from discontinued operations |
|
(2,723 |
) |
2,967 |
|
(11,671 |
) |
22,415 |
|
||||
Gain from discontinued operations |
|
|
|
18,971 |
|
12,426 |
|
91,458 |
|
||||
Net (income) loss attributable to noncontrolling interests |
|
73 |
|
(78 |
) |
1,071 |
|
991 |
|
||||
Gain attributable to noncontrolling interests |
|
|
|
|
|
|
|
(22,249 |
) |
||||
Preferred dividends |
|
(10,580 |
) |
(10,580 |
) |
(42,320 |
) |
(42,320 |
) |
||||
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders (3) |
|
$ |
(163,866 |
) |
$ |
(24,548 |
) |
$ |
(811,096 |
) |
$ |
(245,345 |
) |
(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 current and former Company employees who purchased high performance common stock units under the Companys High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Companys Long Term Incentive Plan.
Selected Balance Sheet Data
(In thousands)
(unaudited)
|
|
As of |
|
As of |
|
||
|
|
December 31, 2009 |
|
December 31, 2008 |
|
||
|
|
|
|
|
|
||
Loans and other lending investments, net |
|
$ |
7,661,562 |
|
$ |
10,586,644 |
|
Corporate tenant lease assets, net |
|
$ |
2,885,896 |
|
$ |
3,044,811 |
|
Other investments |
|
$ |
433,130 |
|
$ |
447,318 |
|
Total assets |
|
$ |
12,810,575 |
|
$ |
15,296,748 |
|
Debt obligations, net |
|
$ |
10,894,903 |
|
$ |
12,486,404 |
|
Total liabilities |
|
$ |
11,147,013 |
|
$ |
12,840,896 |
|
Total equity |
|
$ |
1,656,118 |
|
$ |
2,446,662 |
|
iStar Financial Inc.
Consolidated Statements of Operations
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||||
REVENUES |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
$ |
113,700 |
|
$ |
199,201 |
|
$ |
557,809 |
|
$ |
947,661 |
|
Operating lease income |
|
76,073 |
|
79,096 |
|
305,007 |
|
308,742 |
|
||||
Other income |
|
10,061 |
|
9,144 |
|
30,468 |
|
97,851 |
|
||||
Total revenues |
|
199,834 |
|
287,441 |
|
893,284 |
|
1,354,254 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
COSTS AND EXPENSES |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
108,828 |
|
162,792 |
|
481,116 |
|
666,706 |
|
||||
Operating costs - corporate tenant lease assets |
|
5,824 |
|
8,258 |
|
23,467 |
|
23,059 |
|
||||
Depreciation and amortization |
|
25,080 |
|
24,065 |
|
97,869 |
|
94,726 |
|
||||
General and administrative (1) |
|
27,085 |
|
29,307 |
|
127,044 |
|
143,902 |
|
||||
Provision for loan losses |
|
216,354 |
|
252,020 |
|
1,255,357 |
|
1,029,322 |
|
||||
Impairment of other assets |
|
61,756 |
|
149,972 |
|
122,699 |
|
295,738 |
|
||||
Impairment of goodwill |
|
|
|
|
|
4,186 |
|
39,092 |
|
||||
Other expense |
|
22,499 |
|
21,227 |
|
104,795 |
|
37,234 |
|
||||
Total costs and expenses |
|
467,426 |
|
647,641 |
|
2,216,533 |
|
2,329,779 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations before other items |
|
(267,592 |
) |
(360,200 |
) |
(1,323,249 |
) |
(975,525 |
) |
||||
Gain on early extinguishment of debt |
|
100,392 |
|
323,215 |
|
547,349 |
|
393,131 |
|
||||
Gain on sale of joint venture interest |
|
|
|
|
|
|
|
280,219 |
|
||||
Earnings from equity method investments |
|
16,564 |
|
1,157 |
|
5,298 |
|
6,535 |
|
||||
Income (loss) from continuing operations |
|
(150,636 |
) |
(35,828 |
) |
(770,602 |
) |
(295,640 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from discontinued operations |
|
(2,723 |
) |
2,967 |
|
(11,671 |
) |
22,415 |
|
||||
Gain from discontinued operations |
|
|
|
18,971 |
|
12,426 |
|
91,458 |
|
||||
Net income (loss) |
|
(153,359 |
) |
(13,890 |
) |
(769,847 |
) |
(181,767 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net (income) loss attributable to noncontrolling interests |
|
73 |
|
(78 |
) |
1,071 |
|
991 |
|
||||
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. |
|
(153,286 |
) |
(13,968 |
) |
(768,776 |
) |
(203,025 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Preferred dividend requirements |
|
(10,580 |
) |
(10,580 |
) |
(42,320 |
) |
(42,320 |
) |
||||
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders (2) |
|
$ |
(163,866 |
) |
$ |
(24,548 |
) |
$ |
(811,096 |
) |
$ |
(245,345 |
) |
(1) For the three months ended December 31, 2009 and 2008, includes $6,020 and $5,817 of stock-based compensation expense, respectively. For the twelve months ended December 31, 2009 and 2008, includes $23,593 and $23,542 of stock-based compensation expense, respectively.
(2) HPU holders are current and former Company employees who purchased high performance common stock units under the Companys High Performance Unit Program. Participating Security holders are Company employees and directors who hold unvested restricted stock units and common stock equivalents under the Companys Long Term Incentive Plan.
iStar Financial Inc.
Earnings Per Share Information
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||||
EPS INFORMATION FOR COMMON SHARES |
|
|
|
|
|
|
|
|
|
||||
Income (loss) attributable to iStar Financial Inc. from continuing operations (1)(2) |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(1.62 |
) |
$ |
(0.37 |
) |
$ |
(7.89 |
) |
$ |
(2.68 |
) |
Net income (loss) attributable to iStar Financial Inc.(1)(3) |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(1.65 |
) |
$ |
(0.20 |
) |
$ |
(7.88 |
) |
$ |
(1.85 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
96,354 |
|
122,809 |
|
100,071 |
|
131,153 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
EPS INFORMATION FOR HPU SHARES |
|
|
|
|
|
|
|
|
|
||||
Income (loss) attributable to iStar Financial Inc. from continuing operations (1)(2) |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(307.40 |
) |
$ |
(70.07 |
) |
$ |
(1,503.13 |
) |
$ |
(505.47 |
) |
Net income (loss) attributable to iStar Financial Inc. (1)(3)(4) |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(312.60 |
) |
$ |
(37.00 |
) |
$ |
(1,501.73 |
) |
$ |
(349.87 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
15 |
|
15 |
|
15 |
|
15 |
|
(1) For the three months ended December 31, 2009 and 2008, excludes preferred dividends of $10,580. For the twelve months ended December 31, 2009 and 2008, excludes preferred dividends of $42,320.
(2) Income (loss) attributable to iStar Financial Inc. from continuing operations excludes net (income) loss from noncontrolling interests.
(3) For the twelve months ended December 31, 2008, net income (loss) attributable to iStar Financial Inc. and allocable to common shareholders and HPU holders is reduced by $2,393 for dividends paid to Participating Security holders.
(4) For the three months ended December 31, 2009 and 2008, net loss allocable to HPU holders was ($4,689) and ($555), respectively, on both a basic and dilutive basis. For the twelve months ended December 31, 2009 and 2008, net loss allocable to HPU holders was ($22,526) and ($5,248), respectively, on both a basic and diluted basis.
iStar Financial Inc.
Reconciliation of Adjusted Earnings to GAAP Net Income
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
||||
ADJUSTED EARNINGS (1) |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
(153,359 |
) |
$ |
(13,890 |
) |
$ |
(769,847 |
) |
$ |
(181,767 |
) |
Add: Depreciation, depletion and amortization |
|
24,896 |
|
24,596 |
|
98,238 |
|
102,745 |
|
||||
Add: Joint venture income |
|
|
|
2 |
|
|
|
|
|
||||
Add: Joint venture depreciation, depletion and amortization |
|
1,899 |
|
1,953 |
|
17,990 |
|
14,466 |
|
||||
Add: Deferred financing amortization |
|
(8,833 |
) |
11,546 |
|
(5,487 |
) |
50,222 |
|
||||
Add: Impairment of goodwill and intangible assets |
|
|
|
9,069 |
|
4,186 |
|
60,618 |
|
||||
Less: Hedge ineffectiveness, net |
|
|
|
9,533 |
|
|
|
7,427 |
|
||||
Less: Gain from discontinued operations |
|
|
|
(18,971 |
) |
(12,426 |
) |
(91,458 |
) |
||||
Less: Gain on sale of joint venture interest |
|
|
|
|
|
|
|
(280,219 |
) |
||||
Less: Net (income) loss attributable to noncontrolling interests |
|
73 |
|
(78 |
) |
1,071 |
|
991 |
|
||||
Less: Preferred dividends |
|
(10,580 |
) |
(10,580 |
) |
(42,320 |
) |
(42,320 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Adjusted earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
(145,904 |
) |
$ |
13,178 |
|
$ |
(708,595 |
) |
$ |
(359,295 |
) |
Diluted |
|
$ |
(145,904 |
) |
$ |
13,180 |
|
$ |
(708,595 |
) |
$ |
(359,295 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Adjusted earnings (loss) per common share: (2) |
|
|
|
|
|
|
|
|
|
||||
Basic and Diluted (3) |
|
$ |
(1.47 |
) |
$ |
0.10 |
|
$ |
(6.88 |
) |
$ |
(2.70 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
96,354 |
|
122,809 |
|
100,071 |
|
131,153 |
|
||||
Diluted |
|
96,354 |
|
123,107 |
|
100,071 |
|
131,153 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Common shares outstanding at end of period: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
94,216 |
|
105,457 |
|
94,216 |
|
105,457 |
|
||||
Diluted |
|
94,216 |
|
108,846 |
|
94,216 |
|
108,846 |
|
(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 twelve months ended December 31, 2008, excludes $2,393 of dividends paid to Participating Security holders.
(3) For the three months ended December 31, 2009, excludes ($4,175) of basic and diluted net loss allocable to HPU holders. For the three months ended December 31, 2008, excludes $298 of basic and $297 of diluted net income to HPU holders. For the twelve months ended December 31, 2009 and 2008, excludes ($19,748) and ($7,661) of basic and diluted net loss allocable to HPU holders, respectively.
iStar Financial Inc.
Consolidated Balance Sheets
(In thousands)
(unaudited)
|
|
As of |
|
As of |
|
||
|
|
December 31, 2009 |
|
December 31, 2008 |
|
||
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
Loans and other lending investments, net |
|
$ |
7,661,562 |
|
$ |
10,586,644 |
|
Corporate tenant lease assets, net |
|
2,885,896 |
|
3,044,811 |
|
||
Other investments |
|
433,130 |
|
447,318 |
|
||
Real estate held for investment, net |
|
422,664 |
|
|
|
||
Other real estate owned |
|
839,141 |
|
242,505 |
|
||
Assets held for sale |
|
17,282 |
|
|
|
||
Cash and cash equivalents |
|
224,632 |
|
496,537 |
|
||
Restricted cash |
|
39,654 |
|
155,965 |
|
||
Accrued interest and operating lease income receivable, net |
|
54,780 |
|
87,151 |
|
||
Deferred operating lease income receivable |
|
122,628 |
|
116,793 |
|
||
Deferred expenses and other assets, net |
|
109,206 |
|
119,024 |
|
||
Total assets |
|
$ |
12,810,575 |
|
$ |
15,296,748 |
|
|
|
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
|
|
||
|
|
|
|
|
|
||
Accounts payable, accrued expenses and other liabilities |
|
$ |
252,110 |
|
$ |
354,492 |
|
|
|
|
|
|
|
||
Debt obligations, net: |
|
|
|
|
|
||
Unsecured senior notes |
|
4,228,908 |
|
7,188,541 |
|
||
Secured senior notes |
|
856,071 |
|
|
|
||
Unsecured revolving credit facilities |
|
748,601 |
|
3,281,273 |
|
||
Secured revolving credit facilities |
|
959,426 |
|
306,867 |
|
||
Secured term loans |
|
4,003,786 |
|
1,611,650 |
|
||
Other debt obligations |
|
98,111 |
|
98,073 |
|
||
Total liabilities |
|
11,147,013 |
|
12,840,896 |
|
||
|
|
|
|
|
|
||
Redeemable noncontrolling interests |
|
7,444 |
|
9,190 |
|
||
|
|
|
|
|
|
||
Total iStar Financial Inc. shareholders equity |
|
1,605,685 |
|
2,418,999 |
|
||
Noncontrolling interests |
|
50,433 |
|
27,663 |
|
||
Total equity |
|
1,656,118 |
|
2,446,662 |
|
||
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
12,810,575 |
|
$ |
15,296,748 |
|
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
|
|
|
December 31, 2009 |
|
|
PERFORMANCE STATISTICS |
|
|
|
|
|
|
|
|
|
Net Finance Margin |
|
|
|
|
Weighted average GAAP yield on loan and CTL investments |
|
5.81 |
% |
|
Less: Cost of debt |
|
4.21 |
% |
|
Net Finance Margin (1) |
|
1.60 |
% |
|
|
|
|
|
|
Return on Average Common Book Equity |
|
|
|
|
Average total book equity |
|
$ |
1,690,149 |
|
Less: Average book value of preferred equity |
|
(506,176 |
) |
|
Average common book equity (A) |
|
$ |
1,183,973 |
|
|
|
|
|
|
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders |
|
$ |
(163,866 |
) |
Net income (loss) allocable to common shareholders, HPU holders and Participating Security holders Annualized (B) |
|
$ |
(655,464 |
) |
Return on Average Common Book Equity (B) / (A) |
|
Neg |
|
|
|
|
|
|
|
Adjusted basic earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders (2) |
|
$ |
(145,904 |
) |
Adjusted basic earnings (loss) allocable to common shareholders, HPU holders and Participating Security holders Annualized (C) |
|
$ |
(583,616 |
) |
Adjusted Return on Average Common Book Equity (C) / (A) |
|
Neg |
|
|
|
|
|
|
|
Expense Ratio |
|
|
|
|
General and administrative expenses (D) |
|
$ |
27,085 |
|
Total revenue (E) |
|
$ |
199,834 |
|
Expense Ratio (D) / (E) |
|
13.6 |
% |
(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 $477 and $293, 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. |
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
|
|
|
December 31, 2009 |
|
|
CREDIT STATISTICS |
|
|
|
|
|
|
|
|
|
Book debt, net of unrestricted cash and cash equivalents (A) |
|
$ |
10,670,271 |
|
|
|
|
|
|
Book equity |
|
1,656,118 |
|
|
Add: Accumulated depreciation and loan loss reserves |
|
1,990,023 |
|
|
Sum of book equity, accumulated depreciation and loan loss reserves (B) |
|
$ |
3,646,141 |
|
|
|
|
|
|
Leverage (1) (A) / (B) |
|
2.9 |
x |
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
|
(0.5 |
x) |
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
|
(0.4 |
x) |
|
|
|
|
|
|
Covenant Calculation of Fixed Charge Coverage Ratio (2) |
|
2.4 |
x |
|
|
|
|
|
|
Interest Coverage |
|
|
|
|
|
|
|
|
|
EBITDA (3) (C) |
|
$ |
(22,795 |
) |
Interest expense and preferred dividends (D) |
|
119,408 |
|
|
|
|
|
|
|
EBITDA / Interest Expense (3) (C) / (D) |
|
Neg |
|
|
|
|
|
|
|
RECONCILIATION OF NET INCOME TO EBITDA (3) |
|
|
|
|
|
|
|
|
|
Net income (loss) less preferred dividends |
|
$ |
(163,939 |
) |
Add: Interest expense |
|
108,828 |
|
|
Add: Depreciation, depletion and amortization |
|
24,896 |
|
|
Add: Income taxes |
|
5,521 |
|
|
Add: Joint venture depreciation, depletion and amortization |
|
1,899 |
|
|
EBITDA (3) |
|
$ |
(22,795 |
) |
(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.
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
FINANCING VOLUME SUMMARY STATISTICS
|
|
LOANS |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
Total/ |
|
CORPORATE |
|
|
|
|||||
|
|
|
|
Floating |
|
Weighted |
|
TENANT |
|
OTHER |
|
|||||
Three Months Ended December 31, 2009 |
|
Fixed Rate |
|
Rate |
|
Average |
|
LEASING |
|
INVESTMENTS |
|
|||||
Amount funded |
|
$ |
42,730 |
|
$ |
170,592 |
|
$ |
213,323 |
|
$ |
5,637 |
|
$ |
33,726 |
|
Weighted average first $ loan-to-value ratio |
|
7.18 |
% |
0.66 |
% |
1.96 |
% |
N/A |
|
N/A |
|
|||||
Weighted average last $ loan-to-value ratio |
|
93.54 |
% |
82.74 |
% |
84.90 |
% |
N/A |
|
N/A |
|
|||||
UNFUNDED COMMITMENTS |
|
|
|
|
|
|
|
|
|
Number of assets with unfunded commitments |
|
96 |
|
|
|
|
|
|
|
Discretionary commitments |
|
$ |
137,685 |
|
Non-discretionary commitments |
|
702,613 |
|
|
Total unfunded commitments |
|
$ |
840,298 |
|
|
|
|
|
|
Estimated weighted average funding period |
Approximately 2.8 years |
|
||
|
|
|
|
|
UNENCUMBERED ASSETS / UNSECURED DEBT |
|
|
|
|
|
|
|
|
|
Unencumbered assets (A) |
|
$ |
6,959,058 |
|
Unsecured debt (B) |
|
$ |
5,115,236 |
|
|
|
|
|
|
Unencumbered Assets /Unsecured Debt (A) / (B) |
|
1.4 |
x |
RISK MANAGEMENT STATISTICS
(weighted average risk rating)
|
|
2009 |
|
2008 |
|
||||||
|
|
December 31, |
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
Structured Finance Assets (principal risk) |
|
3.92 |
|
3.91 |
|
3.90 |
|
3.71 |
|
3.53 |
|
Corporate Tenant Lease Assets |
|
2.59 |
|
2.60 |
|
2.59 |
|
2.59 |
|
2.58 |
|
(1=lowest risk; 5=highest risk)
iStar Financial Inc.
Supplemental Information
(In thousands, except per share amounts)
(unaudited)
LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS
|
|
As of |
|
||||||||
|
|
December 31, 2009 |
|
December 31, 2008 |
|
||||||
|
|
|
|
|
|
|
|
|
|
||
Value of non-performing loans (1) / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total managed loans |
|
$ |
4,209,255 |
|
45.3 |
% |
$ |
3,458,157 |
|
27.5 |
% |
|
|
|
|
|
|
|
|
|
|
||
Reserve for loan losses / |
|
|
|
|
|
|
|
|
|
||
As a percentage of total managed loans |
|
$ |
1,417,949 |
|
15.3 |
% |
$ |
976,788 |
|
7.8 |
% |
As a percentage of non-performing loans (1) |
|
|
|
33.7 |
% |
|
|
28.2 |
% |
(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 DECEMBER 31, 2009 (1) |
|
Managed Value |
|
% of NPLs |
|
|
|
|
|
|
|
|
|
Origination |
|
|
|
|
|
|
iStar Legacy |
|
$ |
2,571 |
|
61.1 |
% |
Fremont |
|
1,638 |
|
38.9 |
% |
|
Total |
|
$ |
4,209 |
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property / Collateral Type |
|
|
|
|
|
|
Land |
|
$ |
1,272 |
|
30.2 |
% |
Condo Construction - Completed |
|
925 |
|
22.0 |
% |
|
Mixed Use / Mixed Collateral |
|
372 |
|
8.8 |
% |
|
Retail |
|
299 |
|
7.0 |
% |
|
Entertainment / Leisure |
|
267 |
|
6.4 |
% |
|
Multifamily |
|
263 |
|
6.2 |
% |
|
Hotel |
|
245 |
|
5.8 |
% |
|
Condo Construction - In Progress |
|
240 |
|
5.7 |
% |
|
Office |
|
111 |
|
2.6 |
% |
|
Industrial / R&D |
|
65 |
|
1.6 |
% |
|
Corporate - Real Estate |
|
62 |
|
1.5 |
% |
|
Conversion - Completed |
|
44 |
|
1.1 |
% |
|
Conversion - In Progress |
|
37 |
|
0.9 |
% |
|
Other |
|
7 |
|
0.2 |
% |
|
Total |
|
$ |
4,209 |
|
100 |
% |
(1) Based on carrying value of the loans, plus the Fremont A-participation interest on the associated loans.
iStar Financial Inc.
Supplemental Information
(In millions)
(unaudited)
|
|
Carrying |
|
|
|
|
PORTFOLIO STATISTICS AS OF DECEMBER 31, 2009 (1) |
|
Value |
|
% of Total |
|
|
|
|
|
|
|
|
|
Asset Type |
|
|
|
|
|
|
First Mortgages / Senior Loans |
|
$ |
8,310 |
|
59.1 |
% |
Corporate Tenant Leases |
|
3,515 |
|
25.0 |
|
|
Other Real Estate Owned |
|
839 |
|
6.0 |
|
|
Mezzanine / Subordinated Debt |
|
770 |
|
5.5 |
|
|
Real Estate Held for Investment |
|
426 |
|
3.0 |
|
|
Other Investments |
|
192 |
|
1.4 |
|
|
Total |
|
$ |
14,052 |
|
100.0 |
% |
|
|
|
|
|
|
|
Property / Collateral Type |
|
|
|
|
|
|
Apartment / Residential |
|
$ |
3,816 |
|
27.1 |
% |
Land |
|
2,162 |
|
15.4 |
|
|
Office |
|
1,865 |
|
13.3 |
|
|
Industrial / R&D |
|
1,322 |
|
9.4 |
|
|
Retail |
|
1,157 |
|
8.2 |
|
|
Entertainment / Leisure |
|
907 |
|
6.5 |
|
|
Hotel |
|
885 |
|
6.3 |
|
|
Mixed Use / Mixed Collateral |
|
774 |
|
5.5 |
|
|
Corporate - Real Estate |
|
736 |
|
5.2 |
|
|
Other |
|
418 |
|
3.0 |
|
|
Corporate - Non-Real Estate |
|
10 |
|
0.1 |
|
|
Total |
|
$ |
14,052 |
|
100.0 |
% |
|
|
|
|
|
|
|
Geography |
|
|
|
|
|
|
West |
|
$ |
3,288 |
|
23.4 |
% |
Northeast |
|
2,634 |
|
18.7 |
|
|
Southeast |
|
2,189 |
|
15.6 |
|
|
Mid-Atlantic |
|
1,393 |
|
9.9 |
|
|
Southwest |
|
966 |
|
6.9 |
|
|
Central |
|
923 |
|
6.6 |
|
|
Various |
|
877 |
|
6.2 |
|
|
International |
|
549 |
|
3.9 |
|
|
Northwest |
|
430 |
|
3.1 |
|
|
South |
|
413 |
|
2.9 |
|
|
Northcentral |
|
390 |
|
2.8 |
|
|
Total |
|
$ |
14,052 |
|
100.0 |
% |
(1) Based on carrying value of the Companys total investment portfolio, gross of loan loss reserves and accumulated depreciation.