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 26, 2012
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 26, 2012, iStar Financial Inc. issued an earnings release announcing its financial results for the third quarter ended September 30, 2012. 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: |
October 26, 2012 |
By: |
/s/ Jay Sugarman |
|
|
|
Jay Sugarman |
|
|
|
Chairman and Chief Executive Officer |
|
|
|
|
|
|
|
|
Date: |
October 26, 2012 |
By: |
/s/ David DiStaso |
|
|
|
David DiStaso |
|
|
|
Chief Financial Officer |
Exhibit 99.1
|
| ||
|
iStar Financial Inc. | ||
|
1114 Avenue of the Americas | ||
|
New York, NY 10036 | ||
|
(212) 930- 9400 | ||
News Release |
investors@ istarfinancial.com | ||
|
|
| |
COMPANY CONTACTS |
|
[NYSE: SFI] | |
|
|
| |
David M. DiStaso |
|
Jason Fooks | |
Chief Financial Officer |
|
Investor Relations | |
iStar Financial Announces Third Quarter 2012 Results
· Adjusted income (loss) allocable to common shareholders for the third quarter 2012 was ($26) million.
· Net income (loss) allocable to common shareholders for the third quarter 2012 was ($72) million or ($0.86) per diluted common share.
· Subsequent to quarter end, the Company completed a new $1.8 billion, five-year secured term loan to refinance its 2011 A-1 / A-2 facilities.
· In connection with the new financing, the Companys corporate family rating was upgraded by Moodys to B2 and its long-term issuer credit rating was affirmed by S&P at B+.
NEW YORK - October 26, 2012 - iStar Financial Inc. (NYSE: SFI) today reported results for the third quarter ended September 30, 2012.
Third Quarter 2012 Results
iStar reported net income (loss) allocable to common shareholders for the third quarter of ($71.8) million, or ($0.86) per diluted common share, compared to ($62.2) million, or ($0.71) per diluted common share, for the third quarter 2011. Results in the prior year period included a one-time $22.2 million gain from discontinued operations associated with a net lease asset portfolio sale.
Adjusted income (loss) allocable to common shareholders for the third quarter was ($26.0) million, compared to ($19.0) million for the third quarter 2011. Adjusted income (loss) represents net income computed in accordance with GAAP, prior to the effects of certain non-cash items, including depreciation, loan loss provisions and impairments.
Adjusted EBITDA for the quarter was $76.6 million, compared to $83.1 million for the same period last year. Please see the financial tables that follow the text of this press release for the Companys calculations of adjusted income and adjusted EBITDA, as well as reconciliations to GAAP net income (loss).
During the third quarter, iStar generated $318.0 million of proceeds from its portfolio, comprised of $157.9 million in principal repayments, $79.5 million of residential unit sales, $67.1 million from sales of owned real estate assets and $13.4 million from other investments. Additionally, the Company funded a total of $28.4 million in new and existing investments.
We have continued to execute our corporate strategy to reduce overall debt levels, maximize the value of our existing portfolio and access the capital markets in order to position ourselves for increased investment activity, said Jay Sugarman, iStars chairman and chief executive officer. We are pleased with our overall progress in these areas as we head into 2013.
Capital Markets
During the quarter, iStar repaid $147.7 million on the A-1 tranche of its 2011 secured credit facility, bringing the outstanding balance to $498.3 million at the end of the quarter. The balance of the A-2 tranche of the 2011 secured credit facility at the end of the quarter was $1.45 billion.
On October 15, the Company closed on a new $1.82 billion senior secured credit facility due October 15, 2017, the proceeds of which were used to refinance the remaining balances of the 2011 A-1 / A-2 secured credit facilities. The transaction enabled iStar to unencumber certain liquid assets and provided long-term financing on a substantial portion of the Companys portfolio.
In response to the new financing, Moodys Investor Service upgraded iStars corporate family rating to B2 and senior unsecured credit rating to B3. In addition, Moodys assigned a B1 rating to the new senior secured term loan and upgraded the A-1 and A-2 tranches of the Companys 2012 senior secured facilities to Ba3 and B1, respectively. In addition, Standard & Poors affirmed both iStars long-term issuer credit rating and its senior unsecured rating at B+ and assigned a BB- rating on the new senior secured term loan.
During the quarter, the Company closed on a $54.5 million secured, 10-year term loan, the proceeds of which was used to refinance existing debt on one net lease asset. The new loan bears interest at a rate of 4.85% versus 6.41% for the refinanced loan.
The Company also repaid $66.4 million on the A-1 tranche of its 2012 secured credit facility during the quarter, bringing the remaining outstanding balance to $262.3 million at September 30, 2012. Based on the total amount repaid, the Company has already exceeded the minimum cumulative amortization on the A-1 tranche of its 2012 secured credit facility of $123.0 million required to be paid before December 31, 2013. The balance of the A-2 tranche of the 2012 secured credit facility at the end of the quarter was $470.0 million.
The Companys leverage was 2.5x at September 30, 2012, unchanged from the prior quarter. Please see the financial tables that follow the text of this press release for a calculation of the Companys leverage. The Companys weighted average effective cost of debt for the third quarter was 6.5%. At the end of the quarter, cash and cash equivalents, including cash reserved for repayment of indebtedness, totaled $739.3 million.
Subsequent to quarter end, the Company repaid the remaining $460.7 million balance of its senior unsecured convertible notes due October 1, 2012 at maturity with cash.
-more-
Portfolio Overview
At September 30, 2012, the Companys total portfolio had a carrying value of $6.00 billion, gross of general loan loss reserves. The portfolio was comprised of $2.16 billion of loans, $1.54 billion of net lease assets, $1.88 billion of owned real estate and $419.6 million of other investments.
At September 30, 2012, the Companys $1.52 billion of performing loans had a weighted average last dollar loan-to-value ratio of 70.8% and a weighted average maturity of 2.9 years. The performing loans consisted of 46% floating rate loans that generated a weighted average effective yield for the quarter of 6.4%, or approximately 638 basis points over the average one-month LIBOR rate for the quarter, and 54% fixed rate loans that generated a weighted average effective yield for the quarter of 8.5%. The weighted average risk rating of the Companys performing loans improved to 3.08 from 3.16 in the prior quarter. Included in the performing loan balance were $18.8 million of watch list assets, decreasing from $75.0 million in the prior quarter.
At September 30, 2012, the Companys non-performing loans (NPLs) had a carrying value of $639.9 million, net of $490.6 million of specific reserves. This compares to $639.0 million, net of $491.3 million of specific reserves, at the end of the prior quarter.
For the third quarter, the Company recorded $16.8 million in loan loss provision versus $26.5 million in the prior quarter. At September 30, 2012, loan loss reserves totaled $543.5 million or 20.4% of total gross carrying value of loans. This compares to loan loss reserves of $563.8 million or 19.8% of total gross carrying value of loans at June 30, 2012.
At the end of the quarter, the Companys $1.54 billion of net lease assets, net of $352.7 million of accumulated depreciation, were 91.3% leased with a weighted average remaining lease term of 12.0 years. The weighted average risk rating of the Companys net lease assets was 2.70, unchanged from the prior quarter. The Companys occupied net lease assets generated a weighted average effective yield of 9.6% and the total net lease assets generated a weighted average effective yield of 8.6% for the quarter.
At the end of the quarter, the Companys $1.88 billion owned real estate portfolio was comprised of $985.5 million of operating commercial real estate assets and $896.1 million of land assets. A portion of these assets have been classified as other real estate owned (OREO), based on managements current intention to market and sell the assets in the near term, while the remainder are considered real estate held for investment (REHI), based on managements current intention and strategy to hold, operate or develop the assets over a longer term.
The Companys owned real estate portfolio generated $29.9 million of combined revenue and income from sales of residential property units, offset by $24.5 million of net expenses for the quarter.
[Financial Tables to Follow]
* * *
iStar Financial Inc. (NYSE: SFI) is a fully-integrated finance and investment company focused on the commercial real estate industry. The Company provides custom-tailored investment capital to high-end private and corporate owners of real estate and invests directly across a range of real estate sectors. The Company, which is taxed as a real estate investment trust (REIT), has invested more than $35 billion over the past two decades. Additional information on iStar Financial is available on the Companys website at www.istarfinancial.com.
iStar Financial will hold a quarterly earnings conference call at 10:00 a.m. ET today, October 26, 2012. 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 Companys ability to generate liquidity and to repay indebtedness as it comes due, additional loan loss provisions, the amount and timing of asset sales (including OREO assets), increases in NPLs, repayment levels, the Companys ability to reduce its indebtedness, 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.)
iStar Financial Inc.
Consolidated Statements of Operations
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
REVENUES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
$ |
31,171 |
|
$ |
45,851 |
|
$ |
104,822 |
|
$ |
186,805 |
|
Operating lease income |
|
38,582 |
|
38,322 |
|
114,990 |
|
114,076 |
| ||||
Other income |
|
16,494 |
|
10,140 |
|
55,125 |
|
26,412 |
| ||||
Total revenues |
|
$ |
86,247 |
|
$ |
94,313 |
|
$ |
274,937 |
|
$ |
327,293 |
|
|
|
|
|
|
|
|
|
|
| ||||
COSTS AND EXPENSES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
$ |
91,777 |
|
$ |
90,659 |
|
$ |
271,595 |
|
$ |
255,505 |
|
Operating costs - net lease assets |
|
5,548 |
|
4,845 |
|
13,676 |
|
13,515 |
| ||||
Operating costs - REHI and OREO |
|
24,454 |
|
19,792 |
|
68,952 |
|
55,582 |
| ||||
Depreciation and amortization |
|
16,787 |
|
13,953 |
|
50,263 |
|
43,777 |
| ||||
General and administrative (1) |
|
19,037 |
|
26,978 |
|
61,674 |
|
77,077 |
| ||||
Provision for loan losses |
|
16,834 |
|
9,232 |
|
60,865 |
|
30,462 |
| ||||
Impairment of assets |
|
6,542 |
|
9,912 |
|
29,541 |
|
14,165 |
| ||||
Other expense |
|
2,394 |
|
3,974 |
|
6,754 |
|
7,156 |
| ||||
Total costs and expenses |
|
$ |
183,373 |
|
$ |
179,345 |
|
$ |
563,320 |
|
$ |
497,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before earnings from equity method investments and other items |
|
$ |
(97,126 |
) |
$ |
(85,032 |
) |
$ |
(288,383 |
) |
$ |
(169,946 |
) |
Gain (loss) on early extinguishment of debt, net |
|
(3,694 |
) |
(3,207 |
) |
(6,858 |
) |
102,348 |
| ||||
Earnings from equity method investments |
|
22,719 |
|
10,817 |
|
75,925 |
|
54,881 |
| ||||
Income (loss) from continuing operations before income taxes |
|
$ |
(78,101 |
) |
$ |
(77,422 |
) |
$ |
(219,316 |
) |
$ |
(12,717 |
) |
Income tax expense |
|
(1,791 |
) |
(1,354 |
) |
(6,540 |
) |
(9,731 |
) | ||||
Income (loss) from continuing operations |
|
$ |
(79,892 |
) |
$ |
(78,776 |
) |
$ |
(225,856 |
) |
$ |
(22,448 |
) |
Income from discontinued operations |
|
2 |
|
1,917 |
|
1,532 |
|
3,470 |
| ||||
Gain from discontinued operations |
|
|
|
22,198 |
|
27,257 |
|
22,198 |
| ||||
Income from sales of residential property |
|
15,584 |
|
|
|
35,583 |
|
|
| ||||
Net income (loss) |
|
$ |
(64,306 |
) |
$ |
(54,661 |
) |
$ |
(161,484 |
) |
$ |
3,220 |
|
Net (income) loss attributable to noncontrolling interests |
|
666 |
|
1,002 |
|
1,363 |
|
558 |
| ||||
Net income (loss) attributable to iStar Financial Inc. |
|
$ |
(63,640 |
) |
$ |
(53,659 |
) |
$ |
(160,121 |
) |
$ |
3,778 |
|
Preferred dividends |
|
(10,580 |
) |
(10,580 |
) |
(31,740 |
) |
(31,740 |
) | ||||
Net (income) loss allocable to HPUs and Participating Security holders (2) |
|
2,436 |
|
2,008 |
|
6,288 |
|
845 |
| ||||
Net income (loss) allocable to common shareholders |
|
$ |
(71,784 |
) |
$ |
(62,231 |
) |
$ |
(185,573 |
) |
$ |
(27,117 |
) |
(1) For the three months ended September 30, 2012 and 2011, includes $3,512 and $7,153 of stock-based compensation expense, respectively. For the nine months ended September 30, 2012 and 2011, includes $11,625 and $15,622 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, restricted stock awards and common stock equivalents granted under the Companys LTIP that are eligible to participate in dividends.
iStar Financial Inc.
Earnings Per Share Information
(In thousands, except per share amounts)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
EPS INFORMATION FOR COMMON SHARES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) attributable to iStar Financial Inc. from continuing operations (1) |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(0.86 |
) |
$ |
(0.97 |
) |
$ |
(2.55 |
) |
$ |
(0.58 |
) |
Net income (loss) attributable to iStar Financial Inc. |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(0.86 |
) |
$ |
(0.71 |
) |
$ |
(2.22 |
) |
$ |
(0.30 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
83,629 |
|
87,951 |
|
83,765 |
|
91,020 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Common shares outstanding at end of period |
|
83,639 |
|
80,509 |
|
83,639 |
|
80,509 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
EPS INFORMATION FOR HPU SHARES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) attributable to iStar Financial Inc. from continuing operations (1) |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(162.40 |
) |
$ |
(184.14 |
) |
$ |
(482.06 |
) |
$ |
(108.06 |
) |
Net income (loss) attributable to iStar Financial Inc. |
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted |
|
$ |
(162.40 |
) |
$ |
(133.87 |
) |
$ |
(419.20 |
) |
$ |
(56.33 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
| ||||
Basic and diluted |
|
15 |
|
15 |
|
15 |
|
15 |
|
(1) Adjusted for preferred dividends, net (income) loss from noncontrolling interests and income from sales of residential property.
iStar Financial Inc.
Consolidated Balance Sheets
(In thousands)
(unaudited)
|
|
As of |
|
As of |
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Loans and other lending investments, net |
|
$ |
2,118,723 |
|
$ |
2,860,762 |
|
Net lease assets, net |
|
1,540,464 |
|
1,702,764 |
| ||
Real estate held for investment, net |
|
1,174,955 |
|
1,228,134 |
| ||
Other real estate owned |
|
706,715 |
|
677,458 |
| ||
Other investments |
|
419,648 |
|
457,835 |
| ||
Cash and cash equivalents |
|
284,659 |
|
356,826 |
| ||
Restricted cash |
|
493,386 |
|
32,630 |
| ||
Accrued interest and operating lease income receivable, net |
|
12,982 |
|
20,208 |
| ||
Deferred operating lease income receivable |
|
81,416 |
|
73,368 |
| ||
Deferred expenses and other assets, net |
|
107,471 |
|
107,852 |
| ||
Total assets |
|
$ |
6,940,419 |
|
$ |
7,517,837 |
|
|
|
|
|
|
| ||
LIABILITIES AND EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Accounts payable, accrued expenses and other liabilities |
|
$ |
136,658 |
|
$ |
105,357 |
|
|
|
|
|
|
| ||
Debt obligations, net: |
|
|
|
|
| ||
Secured credit facilities |
|
2,647,919 |
|
2,393,240 |
| ||
Unsecured senior notes |
|
2,401,431 |
|
2,805,817 |
| ||
Secured term loans |
|
241,288 |
|
296,643 |
| ||
Unsecured credit facility |
|
|
|
243,650 |
| ||
Other debt obligations |
|
98,222 |
|
98,190 |
| ||
Total debt obligations, net |
|
5,388,860 |
|
5,837,540 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
$ |
5,525,518 |
|
$ |
5,942,897 |
|
|
|
|
|
|
| ||
Redeemable noncontrolling interests |
|
$ |
14,208 |
|
$ |
1,336 |
|
|
|
|
|
|
| ||
Total iStar Financial Inc. shareholders equity |
|
1,325,650 |
|
1,528,356 |
| ||
Noncontrolling interests |
|
75,043 |
|
45,248 |
| ||
Total equity |
|
$ |
1,400,693 |
|
1,573,604 |
| |
|
|
|
|
|
| ||
Total liabilities and equity |
|
$ |
6,940,419 |
|
$ |
7,517,837 |
|
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
NON-GAAP FINANCIAL MEASURES |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Net Income to Adjusted Income |
|
|
|
|
|
|
|
|
| ||||
Net income (loss) allocable to common shareholders |
|
$ |
(71,784 |
) |
$ |
(62,231 |
) |
$ |
(185,573 |
) |
$ |
(27,117 |
) |
Add: Depreciation and amortization |
|
16,787 |
|
15,077 |
|
51,205 |
|
47,142 |
| ||||
Add: Provision for loan losses |
|
16,834 |
|
9,232 |
|
60,865 |
|
30,462 |
| ||||
Add: Impairment of assets |
|
6,542 |
|
9,912 |
|
30,061 |
|
14,140 |
| ||||
Add: Stock-based compensation expense |
|
3,512 |
|
7,153 |
|
11,625 |
|
15,622 |
| ||||
Less: (Gain)/loss on early extinguishment of debt, net |
|
3,694 |
|
3,207 |
|
6,858 |
|
(102,348 |
) | ||||
Less: HPU/Participating Security allocation |
|
(1,555 |
) |
(1,394 |
) |
(5,264 |
) |
(152 |
) | ||||
Adjusted income (loss) allocable to common shareholders (1) |
|
$ |
(25,970 |
) |
$ |
(19,044 |
) |
$ |
(30,223 |
) |
$ |
(22,251 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Net Income to Adjusted EBITDA |
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
|
$ |
(64,306 |
) |
$ |
(54,661 |
) |
$ |
(161,484 |
) |
$ |
3,220 |
|
Add: Interest expense |
|
91,777 |
|
91,777 |
|
272,659 |
|
258,183 |
| ||||
Add: Income tax expense |
|
1,791 |
|
1,354 |
|
6,540 |
|
9,731 |
| ||||
Add: Depreciation and amortization |
|
16,787 |
|
15,077 |
|
51,205 |
|
47,142 |
| ||||
EBITDA |
|
$ |
46,049 |
|
$ |
53,547 |
|
$ |
168,920 |
|
$ |
318,276 |
|
Add: Provision for loan losses |
|
16,834 |
|
9,232 |
|
60,865 |
|
30,462 |
| ||||
Add: Impairment of assets |
|
6,542 |
|
9,912 |
|
30,061 |
|
14,140 |
| ||||
Add: Stock-based compensation expense |
|
3,512 |
|
7,153 |
|
11,625 |
|
15,622 |
| ||||
Less: (Gain)/loss on early extinguishment of debt, net |
|
3,694 |
|
3,207 |
|
6,858 |
|
(102,348 |
) | ||||
Adjusted EBITDA (1) |
|
$ |
76,631 |
|
$ |
83,051 |
|
$ |
278,329 |
|
$ |
276,152 |
|
(1) Adjusted Income (loss) allocable to common shareholders and Adjusted EBITDA should be examined in conjunction with net income (loss) as shown in the Consolidated Statements of Operations. These non-GAAP financial measures should not be considered as an alternative to net income (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 are they 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 these non-GAAP financial measures may differ from the calculations of similarly-titled measures by other companies. Management believes that it is useful to consider Adjusted Income and Adjusted EBITDA because the adjustments are non-cash items that do not necessarily reflect an actual change in the long-term economic value or performance of our assets. Management considers these non-GAAP financial measures as supplemental information to net income in analyzing the performance of our underlying business. Interest expense and depreciation and amortization exclude adjustments from discontinued operations of $1,118 and $1,124, respectively, for the three months ended September 30, 2011. Interest expense, depreciation and amortization, and impairment of assets exclude adjustments from discontinued operations of $1,064, $943, and $520, respectively, for the nine months ended September 30, 2012 and $2,678, $3,366 and ($25), respectively, for the nine months ended September 30, 2011.
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
Three Months Ended |
| |
OPERATING STATISTICS |
|
|
| |
|
|
|
| |
Expense Ratio |
|
|
| |
General and administrative expenses - annualized (A) |
|
$ |
76,148 |
|
Average total assets (B) |
|
$ |
7,063,316 |
|
Expense Ratio (A) / (B) |
|
1.1 |
% | |
|
|
|
| |
Interest Coverage |
|
|
| |
Adjusted EBITDA (C) |
|
$ |
76,631 |
|
Interest expense and preferred dividends (D) |
|
$ |
102,357 |
|
Adjusted EBITDA / Interest Expense and Preferred Dividends (C) / (D) |
|
0.7 |
x |
|
|
As of |
| |
|
|
September 30, 2012 |
| |
|
|
|
| |
Leverage |
|
|
| |
Book debt |
|
$ |
5,388,860 |
|
Less: Cash and cash equivalents, including cash reserved for repayment of indebtedness |
|
(739,315 |
) | |
Net book debt (E) |
|
$ |
4,649,545 |
|
|
|
|
| |
Book equity |
|
$ |
1,400,693 |
|
Add: Accumulated depreciation |
|
427,749 |
| |
Add: General loan loss reserves |
|
37,600 |
| |
Sum of book equity, accumulated depreciation and general loan loss reserves (F) |
|
$ |
1,866,042 |
|
Leverage (E) / (F) |
|
2.5 |
x |
iStar Financial Inc.
Supplemental Information
(In thousands)
(unaudited)
|
|
As of |
| |
UNFUNDED COMMITMENTS |
|
|
| |
|
|
|
| |
Performance-based commitments |
|
$ |
83,597 |
|
Strategic investments |
|
39,461 |
| |
Discretionary fundings |
|
167 |
| |
Total Unfunded Commitments |
|
$ |
123,225 |
|
|
|
|
| |
UNENCUMBERED ASSETS / UNSECURED DEBT |
|
|
| |
|
|
|
| |
Unencumbered assets (A) (1) |
|
$ |
3,790,779 |
|
Unsecured debt (B) |
|
$ |
2,520,360 |
|
Unencumbered Assets / Unsecured Debt (A) / (B) |
|
1.5 |
x |
LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS
|
|
As of |
| ||||||||
|
|
September 30, 2012 |
|
December 31, 2011 |
| ||||||
Carrying value of NPLs / As a percentage of total carrying value of loans |
|
$ |
639,907 |
|
30.2 |
% |
$ |
771,196 |
|
27.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
NPL asset specific reserves for loan losses / As a percentage of gross carrying value of NPLs (2) |
|
$ |
490,639 |
|
43.4 |
% |
$ |
557,129 |
|
41.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Total reserve for loan losses / As a percentage of total gross carrying value of loans (2) |
|
$ |
543,498 |
|
20.4 |
% |
$ |
646,624 |
|
18.5 |
% |
(1) Unencumbered assets is calculated in accordance with the indentures governing the Companys unsecured debt securities.
(2) Gross carrying value represents iStars carrying value of loans, gross of loan loss reserves.
iStar Financial Inc.
Supplemental Information
(In millions)
(unaudited)
PORTFOLIO STATISTICS AS OF SEPTEMBER 30, 2012 (1)
Asset Type |
|
Total |
|
% of Total |
| |||||||||||
First Mortgages / Senior Loans |
|
|
|
|
|
|
|
|
|
|
|
$ |
1,635 |
|
27.2 |
% |
Net Lease Assets |
|
|
|
|
|
|
|
|
|
|
|
1,540 |
|
25.7 |
% | |
Real Estate Held for Investment |
|
|
|
|
|
|
|
|
|
|
|
1,175 |
|
19.6 |
% | |
Other Real Estate Owned |
|
|
|
|
|
|
|
|
|
|
|
707 |
|
11.8 |
% | |
Mezzanine / Subordinated Debt |
|
|
|
|
|
|
|
|
|
|
|
521 |
|
8.7 |
% | |
Other Investments |
|
|
|
|
|
|
|
|
|
|
|
420 |
|
7.0 |
% | |
Total |
|
|
|
|
|
|
|
|
|
|
|
$ |
5,998 |
|
100.0 |
% |
Geography |
|
Total |
|
% of Total |
| |||||||||||
West |
|
|
|
|
|
|
|
|
|
|
|
$ |
1,380 |
|
23.0 |
% |
Northeast |
|
|
|
|
|
|
|
|
|
|
|
1,099 |
|
18.3 |
% | |
Southeast |
|
|
|
|
|
|
|
|
|
|
|
856 |
|
14.3 |
% | |
Southwest |
|
|
|
|
|
|
|
|
|
|
|
798 |
|
13.3 |
% | |
Mid-Atlantic |
|
|
|
|
|
|
|
|
|
|
|
591 |
|
9.8 |
% | |
Various |
|
|
|
|
|
|
|
|
|
|
|
405 |
|
6.8 |
% | |
International |
|
|
|
|
|
|
|
|
|
|
|
358 |
|
6.0 |
% | |
Central |
|
|
|
|
|
|
|
|
|
|
|
320 |
|
5.3 |
% | |
Northwest |
|
|
|
|
|
|
|
|
|
|
|
191 |
|
3.2 |
% | |
Total |
|
|
|
|
|
|
|
|
|
|
|
$ |
5,998 |
|
100.0 |
% |
|
|
Performing |
|
Net Lease |
|
|
|
|
|
|
|
|
|
|
| ||||||
Property Type |
|
Loans |
|
Assets |
|
NPLs |
|
REHI |
|
OREO |
|
Total |
|
% of Total |
| ||||||
Land |
|
$ |
124 |
|
$ |
56 |
|
$ |
216 |
|
$ |
769 |
|
$ |
128 |
|
$ |
1,293 |
|
21.5 |
% |
Condominium |
|
264 |
|
|
|
65 |
|
6 |
|
389 |
|
724 |
|
12.1 |
% | ||||||
Office |
|
115 |
|
461 |
|
36 |
|
67 |
|
|
|
679 |
|
11.3 |
% | ||||||
Industrial / R&D |
|
87 |
|
460 |
|
8 |
|
48 |
|
|
|
603 |
|
10.1 |
% | ||||||
Retail |
|
252 |
|
53 |
|
133 |
|
81 |
|
62 |
|
581 |
|
9.7 |
% | ||||||
Entertainment / Leisure |
|
62 |
|
418 |
|
73 |
|
|
|
|
|
553 |
|
9.2 |
% | ||||||
Mixed Use / Mixed Collateral |
|
236 |
|
|
|
|
|
170 |
|
61 |
|
467 |
|
7.8 |
% | ||||||
Hotel |
|
210 |
|
92 |
|
94 |
|
34 |
|
22 |
|
452 |
|
7.5 |
% | ||||||
Other Property Types |
|
166 |
|
|
|
15 |
|
|
|
45 |
|
226 |
|
3.8 |
% | ||||||
Other Investments |
|
|
|
|
|
|
|
|
|
|
|
420 |
|
7.0 |
% | ||||||
Total |
|
$ |
1,516 |
|
$ |
1,540 |
|
$ |
640 |
|
$ |
1,175 |
|
$ |
707 |
|
$ |
5,998 |
|
100.0 |
% |
(1) Based on carrying value of the Companys total investment portfolio, gross of general loan loss reserves.
-end-
YN'!*QHV20!DUK7=U!8VDMW=2K%!"A>1V.`JCDDUA6OQ` M\*7EU%:V^MVLDTSA(T#\LQ.`/SKHZS=9\0Z3X?CBDU6^BM%F)"&0XW$=:R?^ M%D^#O^@]:?\`?=:&F>+O#VLS"#3M8M+B8](TE&X_AUK8K,TS_D*:Q_U\I_Z) MCJSJ.HVFDV$M]?3K!;0@%Y'/"Y(`_4BL7_A87A7_`*#$'ZU:TWQ?H.KWJV=A MJ,4\[@E47.3@9-:$6I6<^HW&GQ3JUU;*K2Q`\H&^Z3]:;J>JV&C6GVO4;F.V M@W!3)(<`$]*M*RNH92&5AD$="*=56QU&TU*.22SG698I6AR<).BG)C)&0#5RJ5YJ^GV%[:6=W=QPSWI9;=';!D(QD#\ MQ^=7:;)(D4322,%1%+,3V`J&QOK;4K**]LYEFMYEW1R+T84MY>VNGVKW5Y<1 MV\$8RTDC!5'XFL`_$7PH&Q_:\6,XW!3M_/&*VM.U73]7M_M&G7D-U%TW1.&` M_*GOJ-I'J,6G/.HNI8VD2+NR@X)_6K-4[O5;&QN[2TNKF.*>]8I;HQP9"!D@ M5 *5`Z,.C*1D&I***JZE< M&TL))QU7'ZD"L[PQ;A+)[@\O*^,^P_\`KYK9D<1H7(8@=E4D_D*Q+NXT6\NU M\\.9E;;MV,"3GH:W````!@"N>U`?8O$MM<)P)L;OY'^E <\9 M%>E_#OX;6?AK5+C68=:%^K;H[;[._P`A0]WP<,?;H.OTO^*?A5H_BS6WU:\O M+R*9T5"L17;@#'<&OGM]/B7Q(VF!F\H7GD;N^W?MS]:^@_"_PIT?PIKD>K6= M[>2S1JRA92NWYA@]!53XV:R=-\$?8HVQ)J,ZQ'GG8/F;^0'XUX*UM?:+-87L MD;1-*BW5N3W4,0#^:FOK/2M1AU?2;34; \6:/=W>L:A/;2PS^6@CF1`5V@Y(8'N:X[7;.+0/$]U:Z9J'V MB.TF_ $ M],N7=$F2^P\9PR,(T96!]00#^%:WA77[V.\?PSXC(35[89BFZ+?1#I(GOZC_ M`.OCH=5_Y!%[_P!>\G_H)K#^&_\`R3O1?^O8?S-8^A6H\?ZO/XBU3]]I%K.T M.EV; J0_+Y\8+IWC<<,I^A!%-\5_\`(GZU_P!@ M^?\`]%M3_#/_`"*ND_\`7C#_`.@"M.BBJ6KPM<:7-$HR6V_^A"JGAF8/I?EY MYC<@CZ\UJRR"*)Y&Z(I8_A7&Z0K76MPLW)WF1OPY_G7:`@C(.17/:P?M.OV= MNG)0J6]N<_R%+XWT31M?\.2VFN7*VMNKJZ7!<+Y3]`03QWQ^->1:K\"M>M@T MFEWMK?QCE028W;\.1^M &!;:P(]1SCW%?4= M?)TG_(^/_P!A0_\`HVOK&OGWXX:V-0\80Z6KYATV(!@/[[X9OTV_E61X\\8Z M3XIL=*M]/TR6S;38S"I=PP,>``.!VV_J:]+^!FN?;O"L^DR/F33IOD'_`$S? M)'_CV[]*H?M`?\@O1O\`KO+_`.@K7G.A>!I]>\'ZKXAAO%3^S-V;?R\F0!0Q M.<\<$]NU6?A58Z+J7C>WL]:@$Z.C&W1FPAE'(##N,`\>N*^F>E9NF?\`(4UC M_KY3_P!$QUA_%;_DFFL?[D?_`*,2GQ_#W2#$A^VZORH_YB4W_P`572V=K'8V M<-K$TC)"@13(Y=B!ZD\D^] Q%8'A?6[[3]1/A/Q%+NOX5W6=V>!?0C MO_OCN/Q]Z/AQ_P`@O5_^PU=_^AU2\975WJ/BW2=,T[3&U0:6W]H74`F6,!N5 MBR3Z' :7-X)=5N8B@;^THCL;^%AQU!P?PK;\&:X^O^&K>Y MN!LO82;>\C/5)DX8'^?XUE^)/^2F^"_]V_\`_12UL>*-`&O::%AD%OJ%JPFL MKH#F&4=#]#T([BLW2/$S:WH.I6=_"+36+&%X[VU/8[3AU]5/4&E^'T9F^&>D MQ`X+V>T'TSFJ_P`)YE_X0*ULF&RXT^6:VN(^Z.)&.#^!%=G17(W_`/R5G2/^ MP7^AK6AXTUQ]`\-7%S;C?>S$6]G&.KS/PH'TZ_A6#X>NO%.@:!9:4G@QY? MLT85I#J,8WMU9NG 8,"7!'KE6Q M74>*_P#D3]:_[!\__HMJ?X9_Y%72?^O&'_T`5IT44E +5=-D6VF&)%(SZ?45F:;H-U:7!=IT567:2O)Q[>E:-[J%KI5L%R- MRC"1@\U3T2SDFF?5+H?O)?N#T'K61\2?!-QXST>**SO6@N+=MZ1LQ\J3_>'K MZ&O-(O#'Q:TN$6-I/>_9T&U?*O!M`]LD8K?\`?"*[L-7BUSQ)(C30OYL5NK; MCOSD,Q]CSCUKUZO`7^%'BL^*VOQ:P^0;XS9\T9V[\_RKWQB50D+N('`]:\>\ M+_#'5;WQK=ZSXQLX)8)A)+Y9?>&D8\`CT`)_(5V&M_#/PU=:)>P6.BVD%V\# MB"1$`*OCY3GZXKCOAIX&\6^$O%:75W;1+93QM%<;90>,94X]F`_,UT/Q<\(Z MOXLL=-BTF))&MY7:3>^W`(&/Y5)\+/"&H^&_#NH:?K<$8-U.6V!MP9"@4Y_6 MO.V^$OC#2O$#7>D1Q;+:Y+VLIEP:WX(U+3;"/S;F=4$:9QG#J3S]`:Z&, M%8U!Z@`4ZN:TO2;VV\?Z]JDL6+6\@MDA?/WB@(;C\:/'>D7NM:%!;6,7F2I> MP2D9Q\JN"3^5=+63XA\.VGB*Q$,Q:*XA;S+:YC.)().S*?\`.:R?`&DZKH7A MZ[AU=`UY)>SSG81^\W'.1Z9-3^"]&O+&VO-3U=`-6U2 5<+_%C_`&AUQWIVMZ3>WGCGPQJ<,6ZV ML!=BX?/W=\8"\=\D5TM #=+T^]C\NXMX`LBYS@Y-4-4\-:A8:M+KOA:>."ZG(-W9S?ZF[QW/]UO< M5'_PE/BL#8W@: SZ^M:GA_P#X26:>>ZUYK6".10(;.W&[R_4LYZG] M*@N]*O)?B%IVJI'FT@L)H7?/1F92!C\#4=YH][J_CNVN[R+&E:5#YEL"0?-N M&_BQ_LCIGO73US?C/2;Z^L[34-(4'5-,N%GMP3CS!T="?1E)_(5I:[;SZAX8 MU&VAC/GW-E+&B$_Q,A`'YFN=TO6/%.G:39V+>#I'-M`D187R#=M4#/3VK7TG M6= `^F M>*;_`&;K+_(VH87U!-36WAVWC<2W#M._7YNE:P``P!@"EHHHHHHHHHHHHJ&* MVBAFGE0$/.X>0YZD*%_D!4U%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%% M%%%%%%%%%%%% 6'BW2;" MR\2'7(;TR"YA<*3"H7(<$=.<"NLUC7(])DM;<6TUU=7;,(8(1DD*,L3Z`9'/ MN*-%UZWUK[5&D4MO Y5S!& MJLP49.&(`_G34UL#0+C6+FRN+5((I)6BE&'VJ" G1&QN[ M>'5`?LD\J860A=V/;@''K735DZQX@ATFZM;);>6[O+S<88(1R0OWF/H!D5)H M^LQ:NEP!#+;SVLOE3P2C#(V`1^!!!!K%E^(%G&E_,NG7DEMIMP\%W.J?+&5; M:3[^OTKJU(90P.01D&L'QSJ%UI7@K5+ZRE,5Q!!NC<=5.15O4-;M]&T%-2O= M[#;&`J#+.[8``'J2:PE\37MWXZTC3#:W5BDEM<230S+Q)@+L(/M\U:VH^)8[ M/5?[+M;*XO[Q8A-)'`/]6A.`2??!P*MZ-K5IK>FB^MMZH&9)$D7#1NIPRD>H M(K(C\<6[+:7$NFWD%E>SK!# :WC>1<8VL5!(_.K=%%%%%%%% M%%%%%%%%%%%%%% 6R$#=CMG'6CQQI[/J>E:HUG?WEM;I-#-'8;C*N_8 M0P"\D93!^M3>!M.\@ZEJ/]FW-BEY(@C6[9C,ZH,!G!Y7DG`]*7P;%=V6H^(K M*ZLKB$/JDMU%,\9$ W,NIW )8);KPOJUO`C M22RV4R(BC)9BA``_&N>GTN]-MX(5;63-C+&;@!#^Z`@*G/ISQ7:5R/B-+S2? M%NG^)(;"XU"W2UDLYXK:,R2)N965PHY/(P:M^%4N+J[U;6[BTGLQJ,R>5!.A M214C0*"RGD$G/X8K#.CZA_P@7BZS%G+]HN[V]>"/8=T@9OE('?-=U;*5M8E8 M8(0`C\*P_'MG XT^XM[ MO[.!\T@C8$J/?&?QK-M;W4/$'CK1]2&B7UE96MM (M);3_&E[JUSIVJWUIJ,$00Z:'9HGC!!#!>Q!!!^M;OA?3+O3_"5R(+/ M[%=W333QPRN6968?+O)[\`FN#EL]0N=)T^9M"UZ?4K&ZMY[V2XC?:=K@OY2X MPV3TP.!7<^.(1/;V#SZ+<:E:+*3+]E5C<0$K\K(%YZY!J/P''J*G4FF74(]- M,B"QCU%2LRX!WY!`."<8S71?V-IOGF ^.F:NT444444444444 =44444444444444444444444444444444445__]D_ ` end