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): April 29, 2010

 


 

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 April 29, 2010, iStar Financial Inc. issued an earnings release announcing its financial results for the first quarter ended March 31, 2010.  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:    April 29, 2010

By:

/s/ Jay Sugarman

 

 

 

Jay Sugarman

 

 

 

Chairman and Chief Executive Officer

 

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 CONTACT

[NYSE: SFI]

 

Andrew G. Backman

Senior Vice President – Investor Relations

 

iStar Financial Announces First Quarter 2010 Results

 

·      Adjusted earnings (loss) allocable to common shareholders for the first quarter 2010 were ($24.2) million, or ($0.26) per diluted common share, compared with ($141.7) million, or ($1.47) per diluted common share for the fourth quarter 2009.

 

·      Net income (loss) allocable to common shareholders for the first quarter 2010 was ($25.4) million, or ($0.27) per diluted common share, compared with ($159.2) million, or ($1.65) per diluted common share for the fourth quarter 2009.

 

·      Company recorded $89.5 million of loan loss provisions during the quarter versus $216.4 million during the fourth quarter 2009.

 

NEW YORK — April 29, 2010 — iStar Financial Inc. (NYSE: SFI), a publicly traded finance company focused on the commercial real estate industry, today reported results for the first quarter ended March 31, 2010.

 

First Quarter 2010 Results

 

iStar reported adjusted earnings (loss) allocable to common shareholders for the first quarter of ($24.2) million or ($0.26) per diluted common share, compared with ($62.8) million or ($0.59) per diluted common share for the first quarter 2009. Adjusted earnings (loss) represents net income (loss) computed in accordance with GAAP, adjusted primarily for preferred dividends, depreciation and amortization, impairments of goodwill and intangible assets, and gain (loss) from discontinued operations.

 

Net income (loss) allocable to common shareholders for the first quarter was ($25.4) million, or ($0.27) per diluted common share, compared to ($93.9) million or ($0.89) per diluted common share for the first quarter 2009. 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 first quarter 2010 were $173.5 million versus $225.7 million for the first quarter 2009. 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 first quarter was $119.2 million compared to $237.9 million for the first quarter 2009. 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 increased earnings from equity method investments and 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 first quarter, the Company received $790.1 million in gross principal repayments. Additionally, the Company generated proceeds of $126.3 million from loan sales; $165.8 million of net proceeds from sales of other real estate owned (OREO) assets; and $17.2 million of net proceeds from the sale of two corporate tenant lease (CTL) assets. Of the gross principal repayments and asset sales, $221.8 million was utilized to pay the A-participation interest associated with the Fremont portfolio down to $251.5 million. Additionally during the quarter, the Company funded a total of $142.2 million under pre-existing commitments.

 

During the quarter, the Company announced that it is pursuing a sale or other transaction involving a portfolio of corporate tenant lease assets representing an aggregate $1.1 billion of book value. The portfolio is encumbered by secured, non-recourse term debt with an aggregate principal balance of $947.9 million that matures in April 2011. These assets are presented as assets held for sale as of March 31, 2010, and the related net income has been reclassified as income from discontinued operations for all periods presented.

 

The Company’s leverage, calculated as book debt net of unrestricted cash and cash equivalents, divided by the sum of book equity, accumulated depreciation and loan loss reserves, each as determined in accordance with GAAP, was 2.8x at March 31, 2010, down from 2.9x at the end of the prior quarter. The Company’s net finance margin, calculated as the rate of return on assets less the cost of debt, was 2.23% for the quarter, versus 1.60% in the prior quarter.

 

Capital Markets

 

As of March 31, 2010, the Company had $640.9 million of unrestricted cash versus $224.6 million at the end of the prior quarter. The Company is currently in compliance with all of its bank and bond covenants.

 

During the quarter, the Company repurchased $222.6 million par value of its senior unsecured and secured notes, resulting in a net gain on early extinguishment of debt of $38.7 million.

 

2



 

Risk Management

 

At March 31, 2010, first mortgages, participations in first mortgages, senior loans and corporate tenant lease investments collectively comprised 82.3% of the Company’s asset base, versus 84.0% in the prior quarter. The Company’s loan portfolio consisted of 73.1% floating rate loans and 26.9% 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 85.1%. The Company’s corporate tenant lease assets were 93.7% leased with a weighted average remaining lease term of 11.0 years. At March 31, 2010, the weighted average risk ratings of the Company’s structured finance and corporate tenant lease assets were 3.93 and 2.57, versus 3.92 and 2.59, respectively, in the prior quarter.

 

As of March 31, 2010, the Company had 12 loans on its watch list representing $673.9 million or 8.1% of total managed loans, compared to 14 loans representing $717.7 million or 7.7% of total managed loans in the prior quarter. Assets on the Company’s watch list are all performing loans. Managed loan value represents iStar’s carrying value of loans, gross of specific reserves and the A-participation interest outstanding on Fremont portfolio assets. The Company’s total managed loan value at quarter end was $8.3 billion.

 

At the end of the first quarter, 72 of the Company’s 212 total loans were on NPL status. These loans represent $3.5 billion or 42.3% of total managed loans, compared to 81 loans representing $4.2 billion or 45.3% of total managed loans in the prior quarter.

 

Additionally, during the quarter the Company took title to six properties that had an aggregate managed loan value of $397.9 million prior to foreclosure, resulting in $122.1 million of charge-offs against the Company’s reserve for loan losses. During the quarter the Company recorded $4.9 million of additional impairments on its OREO portfolio.

 

At the end of the first quarter, the Company held 42 assets, representing a gross book value of $1.4 billion, which had previously served as collateral for certain of its loan assets. Of these assets, $829.9 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 $542.7 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 term.

 

During the first quarter, the Company recorded $89.5 million in loan loss provisions. At March 31, 2010, the Company had loan loss reserves of $1.3 billion or 15.8% of total managed loans. This compares to loan loss reserves of $1.4 billion or 15.3% of total managed loans at December 31, 2009.

 

3



 

[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, April 29, 2010. 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.)

 

4



 

Selected Income Statement Data

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2010

 

2009

 

 

 

 

 

 

 

Net investment income (1)

 

$

119,223

 

$

237,927

 

Other income

 

13,198

 

2,506

 

Non-interest expense (2)

 

(156,115

)

(343,766

)

Income (loss) from continuing operations

 

(23,694

)

(103,333

)

 

 

 

 

 

 

Income from discontinued operations

 

7,552

 

4,644

 

Gain from discontinued operations

 

 

11,617

 

Net income (loss)

 

$

(16,142

)

$

(87,072

)

 


(1)    Includes 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.

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

 

Selected Balance Sheet Data

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

March 31, 2010

 

December 31, 2009

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

6,731,546

 

$

7,661,562

 

Corporate tenant lease assets, net

 

$

1,823,854

 

$

2,885,896

 

Assets held for sale

 

$

1,158,595

 

$

17,282

 

Other investments

 

$

411,003

 

$

433,130

 

Total assets

 

$

12,355,555

 

$

12,810,575

 

Debt obligations, net

 

$

10,469,573

 

$

10,894,903

 

Total liabilities

 

$

10,724,320

 

$

11,147,013

 

Total equity

 

$

1,623,793

 

$

1,656,118

 

 

5



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2010

 

2009

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

116,616

 

$

177,227

 

Operating lease income

 

43,735

 

45,943

 

Other income

 

13,198

 

2,506

 

Total revenues

 

173,549

 

225,676

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

87,216

 

114,630

 

Operating costs - corporate tenant lease assets

 

4,070

 

4,490

 

Depreciation and amortization

 

15,826

 

14,392

 

General and administrative (1)

 

27,216

 

35,590

 

Provision for loan losses

 

89,469

 

258,096

 

Impairment of other assets

 

5,921

 

25,331

 

Other expense

 

17,683

 

10,357

 

Total costs and expenses

 

247,401

 

462,886

 

 

 

 

 

 

 

Income (loss) from continuing operations before other items

 

(73,852

)

(237,210

)

Gain on early extinguishment of debt

 

38,728

 

154,377

 

Earnings (loss) from equity method investments

 

11,430

 

(20,500

)

Income (loss) from continuing operations

 

(23,694

)

(103,333

)

 

 

 

 

 

 

Income from discontinued operations

 

7,552

 

4,644

 

Gain from discontinued operations

 

 

11,617

 

Net income (loss)

 

(16,142

)

(87,072

)

 

 

 

 

 

 

Net loss attributable to noncontrolling interests

 

546

 

1,243

 

Net income (loss) attributable to iStar Financial Inc.

 

(15,596

)

(85,829

)

 

 

 

 

 

 

Preferred dividends

 

(10,580

)

(10,580

)

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

 

$

(26,176

)

$

(96,409

)

 


(1)     For the three months ended March 31, 2010 and 2009, includes $4,730 and $5,551 of stock-based compensation expense, respectively.

(2)     HPU holders are current and former 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.

 

6



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2010

 

2009

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

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

 

 

 

 

 

Basic and diluted

 

$

(0.35

)

$

(1.04

)

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

 

 

 

 

 

Basic and diluted

 

$

(0.27

)

$

(0.89

)

Weighted average shares outstanding

 

 

 

 

 

Basic and diluted

 

93,923

 

105,606

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

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

 

 

 

 

 

Basic and diluted

 

$

(66.00

)

$

(196.60

)

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

 

 

 

 

 

Basic and diluted

 

$

(51.20

)

$

(168.20

)

Weighted average shares outstanding

 

 

 

 

 

Basic and diluted

 

15

 

15

 

 


(1)     For the three months ended March 31, 2010 and 2009, excludes preferred dividends of $10,580.

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

(3)     For the three months ended March 31, 2010 and 2009, net loss allocable to HPU holders was ($768) and ($2,523), respectively, on both a basic and dilutive basis.

 

7



 

iStar Financial Inc.

Reconciliation of Adjusted Earnings to GAAP Net Income

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2010

 

2009

 

ADJUSTED EARNINGS (1)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(16,142

)

$

(87,072

)

Add: Depreciation and amortization

 

21,753

 

23,499

 

Add: Joint venture depreciation and amortization

 

1,883

 

10,688

 

Add: Deferred financing amortization

 

(22,387

)

5,160

 

Add: Impairment of goodwill and intangible assets

 

 

4,186

 

Add: Net loss attributable to noncontrolling interests

 

546

 

1,243

 

Less: Gain from discontinued operations

 

 

(11,617

)

Less: Preferred dividends

 

(10,580

)

(10,580

)

 

 

 

 

 

 

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

 

 

 

 

 

Basic and Diluted (2)

 

$

(24,927

)

$

(64,493

)

 

 

 

 

 

 

Adjusted earnings (loss) per common share:

 

 

 

 

 

Basic and Diluted

 

$

(0.26

)

$

(0.59

)

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic and Diluted

 

93,923

 

105,606

 

 

 

 

 

 

 

Common shares outstanding at end of period:

 

93,382

 

102,462

 

 


(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 months ended March 31, 2010 and 2009, excludes ($731) and ($1,688) of basic and diluted net loss allocable to HPU holders, respectively.

 

8



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

March 31, 2010

 

December 31, 2009

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

6,731,546

 

$

7,661,562

 

Corporate tenant lease assets, net

 

1,823,854

 

2,885,896

 

Other investments

 

411,003

 

433,130

 

Real estate held for investment, net

 

538,786

 

422,664

 

Other real estate owned

 

829,851

 

839,141

 

Assets held for sale

 

1,158,595

 

17,282

 

Cash and cash equivalents

 

640,858

 

224,632

 

Restricted cash

 

20,518

 

39,654

 

Accrued interest and operating lease income receivable, net

 

51,571

 

54,780

 

Deferred operating lease income receivable

 

60,808

 

122,628

 

Deferred expenses and other assets, net

 

88,165

 

109,206

 

Total assets

 

$

12,355,555

 

$

12,810,575

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

254,747

 

$

252,110

 

 

 

 

 

 

 

Debt obligations, net:

 

 

 

 

 

Unsecured senior notes

 

3,911,469

 

4,228,908

 

Secured senior notes

 

788,743

 

856,071

 

Unsecured revolving credit facilities

 

743,929

 

748,601

 

Secured revolving credit facilities

 

952,388

 

959,426

 

Secured term loans

 

3,974,924

 

4,003,786

 

Other debt obligations

 

98,120

 

98,111

 

Total liabilities

 

10,724,320

 

11,147,013

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

7,442

 

7,444

 

 

 

 

 

 

 

Total iStar Financial Inc. shareholders’ equity

 

1,574,403

 

1,605,685

 

Noncontrolling interests

 

49,390

 

50,433

 

Total equity

 

1,623,793

 

1,656,118

 

 

 

 

 

 

 

Total liabilities and equity

 

$

12,355,555

 

$

12,810,575

 

 

9



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

PERFORMANCE STATISTICS

 

 

 

Three Months Ended

 

 

 

March 31, 2010

 

Net Finance Margin

 

 

 

Weighted average GAAP yield on loan and CTL investments

 

6.38

%

Less: Cost of debt

 

4.15

%

Net Finance Margin (1)

 

2.23

%

 

 

 

 

Return on Average Common Book Equity

 

 

 

Average total book equity

 

$

1,590,044

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

1,083,868

 

 

 

 

 

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

 

$

(26,176

)

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

 

$

(104,704

)

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

 

Neg

 

 

 

 

 

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

 

$

(24,927

)

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

 

$

(99,708

)

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

 

Neg

 

 

 

 

 

Expense Ratio (3)

 

 

 

 

 

 

 

General and administrative expenses (D)

 

$

27,219

 

Total revenue (E)

 

$

205,277

 

Expense Ratio (D) / (E)

 

13.3

%

 


(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 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, operating costs—corporate tenant lease assets and interest expense exclude adjustments from discontinued operations of $31,723, $1,596 and $16,049, 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.

(3)     General and administrative expenses and total revenue exclude adjustments from discontinued operations of $3 and $31,728, respectively.

 

10



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

CREDIT STATISTICS

 

 

 

Three Months Ended

 

 

 

March 31, 2010

 

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

 

$

9,828,715

 

 

 

 

 

Book equity

 

1,623,793

 

Add: Accumulated depreciation and loan loss reserves

 

1,868,177

 

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

 

$

3,491,970

 

 

 

 

 

Leverage (1) (A) / (B)

 

2.8x

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

0.8x

 

 

 

 

 

Ratio of Earnings to Fixed Charges and Preferred Stock Dividends

 

0.7x

 

 

 

 

 

Covenant Calculation of Fixed Charge Coverage Ratio (2)

 

2.2x

 

 

 

 

 

Interest Coverage

 

 

 

 

 

 

 

EBITDA (3) (C)

 

$

111,802

 

Interest expense and preferred dividends (D)

 

113,846

 

 

 

 

 

EBITDA / Interest Expense and Preferred Dividends (3)  (C) / (D)

 

1.0x

 

 

 

 

 

RECONCILIATION OF NET INCOME TO EBITDA (3)

 

 

 

 

 

 

 

Net income (loss)

 

$

(16,142

)

Add: Interest expense (4)

 

103,266

 

Add: Depreciation and amortization (4)

 

21,753

 

Add: Income taxes

 

1,042

 

Add: Joint venture depreciation and amortization

 

1,883

 

EBITDA (3)

 

$

111,802

 

 


(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.

(4)     Interest expense and depreciation and amortization exclude adjustments from discontinued operations of $16,049 and $6,166, respectively.

 

11



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

Number of assets with unfunded commitments

 

78

 

 

 

 

 

Performance-based commitments

 

$

471,949

 

Discretionary fundings

 

125,692

 

Strategic investments

 

70,060

 

Total Unfunded Commitments

 

$

667,701

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

Unencumbered assets (A)

 

$

6,406,531

 

Unsecured debt (B)

 

$

4,793,239

 

 

 

 

 

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

 

1.3x

 

 

RISK MANAGEMENT STATISTICS

 

(weighted average risk rating)

 

 

 

2010

 

2009

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

Structured Finance Assets (principal risk)

 

3.93

 

3.92

 

3.91

 

3.90

 

3.71

 

Corporate Tenant Lease Assets

 

2.57

 

2.59

 

2.60

 

2.59

 

2.59

 

 

(1=lowest risk; 5=highest risk)

 

LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS

 

 

 

As of

 

 

 

March 31, 2010

 

December 31, 2009

 

Value of non-performing loans (1) /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

3,498,150

 

42.3

%

$

4,209,255

 

45.3

%

 

 

 

 

 

 

 

 

 

 

Reserve for loan losses /

 

 

 

 

 

 

 

 

 

As a percentage of total managed loans

 

$

1,306,250

 

15.8

%

$

1,417,949

 

15.3

%

As a percentage of non-performing loans (1)

 

 

 

37.3

%

 

 

33.7

%

 


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

 

12



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS AS OF MARCH 31, 2010 (1)

 

 

 

Total

 

% of Total

 

Asset Type

 

 

 

 

 

First Mortgages / Senior Loans

 

$

7,288

 

55.6

%

Corporate Tenant Leases (2)

 

3,491

 

26.7

 

Other Real Estate Owned

 

830

 

6.3

 

Mezzanine / Subordinated Debt

 

750

 

5.7

 

Real Estate Held for Investment

 

543

 

4.2

 

Other Investments

 

197

 

1.5

 

Total

 

$

13,099

 

100.0

%

 

 

 

Total

 

% of Total

 

Geography

 

 

 

 

 

West

 

$

3,055

 

23.3

%

Northeast

 

2,433

 

18.6

 

Southeast

 

2,090

 

16.0

 

Mid-Atlantic

 

1,348

 

10.3

 

Southwest

 

947

 

7.2

 

Central

 

801

 

6.1

 

Various

 

675

 

5.1

 

International

 

520

 

4.0

 

Northwest

 

425

 

3.2

 

South

 

418

 

3.2

 

Northcentral

 

387

 

3.0

 

Total

 

$

13,099

 

100.0

%

 

 

 

Performing
Loans & Other

 

CTLs (2)

 

NPLs

 

OREO

 

REHI

 

Total

 

% of Total

 

Property Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condo:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction - Completed

 

$

799

 

$

 

$

724

 

$

371

 

$

 

$

1,894

 

14.5

%

Construction - In Progress

 

631

 

 

248

 

20

 

 

899

 

6.9

 

Conversion

 

109

 

 

44

 

115

 

 

268

 

2.1

 

Subtotal Condo

 

1,539

 

 

1,016

 

506

 

 

3,061

 

23.5

 

Land

 

491

 

59

 

905

 

112

 

376

 

1,943

 

14.8

 

Office

 

204

 

1,548

 

109

 

 

7

 

1,868

 

14.3

 

Industrial / R&D

 

207

 

939

 

25

 

 

 

1,171

 

8.9

 

Retail

 

667

 

184

 

278

 

39

 

 

1,168

 

8.9

 

Entertainment / Leisure

 

157

 

483

 

268

 

 

 

908

 

6.9

 

Hotel

 

395

 

184

 

149

 

64

 

69

 

861

 

6.6

 

Mixed Use / Mixed Collateral

 

207

 

73

 

353

 

69

 

22

 

724

 

5.4

 

Corporate - Real Estate

 

470

 

 

62

 

 

 

532

 

4.1

 

Other (3)

 

394

 

21

 

6

 

 

50

 

471

 

3.6

 

Multifamily

 

150

 

 

183

 

40

 

19

 

392

 

3.0

 

Total

 

$

4,881

 

$

3,491

 

$

3,354

 

$

830

 

$

543

 

$

13,099

 

100.0

%

 


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

(2)     Includes assets held for sale.

(3)     Performing loans and other includes $197 million of other investments.

 

13