Attached files

file filename
8-K - 8-K - ISTAR INC.a11-22551_18k.htm

Exhibit 99.1

 

 

 

iStar Financial Inc.

 

1114 Avenue of the Americas

News Release

New York, NY 10036

 

(212) 930- 9400

 

 

COMPANY CONTACTS

[NYSE: SFI]

 

 

David M. DiStaso

Jason Fooks

Chief Financial Officer

Investor Relations

 

iStar Financial Announces Second Quarter 2011 Results

 

·                  Net income (loss) allocable to common shareholders for the second quarter 2011 was ($35.5) million or ($0.38) per diluted common share.

 

·                  Company recorded $13.1 million of loan loss provisions and impairments for the quarter versus $121.9 million for the same period last year.

 

·                  Company continues to deleverage, retiring $684.6 million of debt during the quarter.

 

·                  Company enters into new $120.0 million secured financing due 2021.

 

NEW YORK - July 28, 2011 - iStar Financial Inc. (NYSE: SFI) today reported results for the second quarter ended June 30, 2011.

 

iStar reported net income (loss) allocable to common shareholders for the second quarter of ($35.5) million, or ($0.38) per diluted common share, compared to $212.3 million, or $2.27 per diluted common share, for the second quarter 2010. Results for the prior year included $266.0 million of gains associated with the sale of net lease assets. In addition, the year-over-year change is due to lower loan loss provisions and impairments of $13.1 million versus $121.9 million in the same period last year, partially offset by lower gain on early extinguishment of debt from the same period last year.

 

Adjusted EBITDA for the second quarter was $102.7 million, compared to $401.3 million for the same period last year. Results for the prior year included $266.0 million of gains associated with the sale of net lease assets. In addition, the year-over-year decrease is due to lower revenues from a smaller overall asset base, as well as higher operating costs associated with the Company’s other real estate owned and real estate held for investment assets. The decrease was partially offset by increased earnings from equity method investments. Please see the financial tables that follow the text of this press release for details regarding the Company’s calculation of Adjusted EBITDA.

 



 

During the second quarter, the Company generated $720.2 million of proceeds from its portfolio, primarily comprised of $584.9 million in principal repayments, $68.2 million from loan sales and $67.1 million from sales of other real estate owned (OREO) assets. Additionally, the Company funded a total of $37.0 million of investments.

 

Capital Markets

 

During the quarter, the Company retired $684.6 million of debt, including the remaining $329.9 million on its unsecured credit facility due June 2011 and the remaining $96.9 million of its 5.125% senior unsecured notes due April 2011. In addition, the Company paid down $244.9 million on the A-1 Tranche of its secured credit facility during the quarter. The Company’s weighted average effective cost of debt for the quarter was 5.7%, while leverage was 2.1x at June 30, 2011, versus 2.2x at the end of the prior quarter. Please see the financial tables that follow the text of this press release for a calculation of the Company’s leverage.

 

During the quarter, the Company entered into a $120.0 million secured term loan financing maturing in 2021. This financing is collateralized by net lease properties occupied by a single tenant and bears interest at a rate of 5.05%.

 

The Company repurchased approximately 182,000 shares of its common stock during the quarter. The Company currently has remaining authority to repurchase up to $12.6 million of shares under its share repurchase program.

 

Portfolio Overview

 

At June 30, 2011, the Company’s total portfolio had a carrying value of $7.70 billion, gross of general loan loss reserves. The portfolio was comprised of $3.71 billion of loans and other lending investments, $1.77 billion of net lease assets, $1.59 billion of owned real estate and $634.9 million of other investments.

 

At June 30, 2011, the Company’s $2.64 billion of performing loans and other lending investments had a weighted average last dollar loan-to-value ratio of 78.8% and maturity of 3.4 years. The performing loans consisted of 53.3% floating rate loans that generated a weighted average effective yield for the quarter of 6.24%, or approximately 602 basis points over the average one-month LIBOR rate for the quarter, and 46.7% fixed rate loans that generated a weighted average effective yield for the quarter of 8.42%. The weighted average risk rating of the Company’s performing loans was 3.35, an improvement from 3.37 in the prior quarter. Included in the performing loan balance was $74.3 million of watch list assets, a decrease from $146.2 million in the prior quarter.

 

2



 

At June 30, 2011, the Company’s non-performing loans (NPLs) had a carrying value of $1.07 billion, net of $589.0 million of specific reserves. This was a decrease from $1.30 billion, net of $676.5 million of specific reserves, at the end of the prior quarter. For the quarter, the Company recorded $26.3 million of interest income associated with the resolution of NPLs.

 

At the end of the quarter, the Company’s $1.77 billion of net lease assets, net of $343.5 million of accumulated depreciation, were 89.3% leased with a weighted average remaining lease term of 12.2 years. The weighted average risk rating of the Company’s net lease assets was 2.69, unchanged from the prior quarter. For the quarter, the Company’s 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 8.4%.

 

At the end of the quarter, the Company’s $1.59 billion owned real estate portfolio was comprised of $723.3 million of OREO and $869.1 million of real estate held for investment (REHI). The Company’s OREO assets are considered held for sale based on management’s current intention to market and sell the assets in the near term, while management’s current intent and strategy is to hold, operate or develop its REHI assets over a longer term. During the quarter, the Company took title to properties with a carrying value of $72.4 million. This resulted in $62.9 million of charge-offs against the Company’s reserve for loan losses on the $135.3 million gross carrying value of the loans these assets collateralized prior to foreclosure. For the quarter, the Company generated $6.7 million of revenue, incurred $18.0 million of net expenses and funded $9.0 million of capital expenditures associated with its owned real estate portfolio.

 

For the second quarter, the Company recorded $10.4 million in loan loss provisions versus $10.9 million in the prior quarter. At June 30, 2011, loan loss reserves totaled $701.2 million or 16.3% of total gross carrying value of loans. This compares to loan loss reserves of $804.1 million or 15.8% of total gross carrying value of loans at March 31, 2011.

 

3



 

[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 Company’s website at www.istarfinancial.com.

 

iStar Financial will hold a quarterly earnings conference call at 10:00 a.m. ET today, July 28, 2011. 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 Company’s 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 Company’s ability to reduce its indebtedness, 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



 

iStar Financial Inc.

Consolidated Statements of Operations

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

80,185

 

$

86,469

 

$

140,953

 

$

203,085

 

Operating lease income

 

41,731

 

42,973

 

83,870

 

86,436

 

Other income

 

7,600

 

5,962

 

16,274

 

14,253

 

Total revenues

 

$

129,516

 

$

135,404

 

$

241,097

 

$

303,774

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

96,772

 

$

82,313

 

$

166,406

 

$

169,529

 

Operating costs - net lease assets

 

4,695

 

2,351

 

9,255

 

6,053

 

Operating costs - REHI and OREO

 

18,002

 

13,277

 

35,789

 

26,055

 

Depreciation and amortization

 

16,133

 

16,257

 

32,065

 

32,001

 

General and administrative (1)

 

25,699

 

25,114

 

50,099

 

52,330

 

Provision for loan losses

 

10,350

 

109,359

 

21,230

 

198,828

 

Impairment of assets

 

2,764

 

12,195

 

4,254

 

13,209

 

Other expense

 

(2,216

)

6,032

 

11,558

 

10,938

 

Total costs and expenses

 

$

172,199

 

$

266,898

 

$

330,656

 

$

508,943

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before other items

 

$

(42,683

)

$

(131,494

)

$

(89,559

)

$

(205,169

)

Gain (loss) on early extinguishment of debt, net

 

(1,047

)

70,054

 

105,556

 

108,780

 

Earnings from equity method investments

 

19,131

 

13,750

 

44,064

 

25,180

 

Income (loss) from continuing operations

 

$

(24,599

)

$

(47,690

)

$

60,061

 

$

(71,209

)

Income (loss) from discontinued operations

 

(1,421

)

11,581

 

(2,177

)

18,955

 

Gain from discountinued operations

 

 

265,960

 

 

265,960

 

Net income (loss)

 

$

(26,020

)

$

229,851

 

$

57,884

 

$

213,706

 

 

 

 

 

 

 

 

 

 

 

Net (income) loss attributable to noncontrolling interests

 

(14

)

(544

)

(444

)

1

 

Net income (loss) attributable to iStar Financial Inc.

 

$

(26,034

)

$

229,307

 

$

57,440

 

$

213,707

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends

 

(10,580

)

(10,580

)

(21,160

)

(21,160

)

Net (income) loss allocable to HPUs and Participating Securities (2)

 

1,089

 

(6,452

)

(2,640

)

(5,684

)

Net income (loss) allocable to common shareholders

 

$

(35,525

)

$

212,275

 

$

33,640

 

$

186,863

 

 


(1) For the three months ended June 30, 2011 and 2010, includes $4,314 and $4,984 of stock-based compensation expense, respectively. For the six months ended June 30, 2011 and 2010, includes $8,469 and $9,714 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 Plans that are currently eligible to receive dividends.

 

5



 

iStar Financial Inc.

Earnings Per Share Information

(In thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

EPS INFORMATION FOR COMMON SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.37

)

$

(0.61

)

$

0.38

 

$

(0.96

)

Diluted

 

$

(0.37

)

$

(0.61

)

$

0.38

 

$

(0.96

)

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

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.38

)

$

2.27

 

$

0.36

 

$

2.00

 

Diluted

 

$

(0.38

)

$

2.27

 

$

0.36

 

$

2.00

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

92,621

 

93,382

 

92,580

 

93,651

 

Diluted

 

92,621

 

93,382

 

94,758

 

93,651

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

92,573

 

93,382

 

92,573

 

93,382

 

 

 

 

 

 

 

 

 

 

 

EPS INFORMATION FOR HPU SHARES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

(69.80

)

$

(115.67

)

$

72.86

 

$

(179.80

)

Diluted

 

$

(69.80

)

$

(115.67

)

$

71.34

 

$

(179.80

)

Net income (loss) attributable to iStar Financial Inc. (1) (2)

 

 

 

 

 

 

 

 

 

Basic

 

$

(72.60

)

$

430.13

 

$

68.73

 

$

378.93

 

Diluted

 

$

(72.60

)

$

430.13

 

$

67.25

 

$

378.93

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

15

 

15

 

15

 

15

 

 


(1) Excludes preferred dividends and net (income) loss from noncontrolling interests. For the six months ended June 30, 2011, also excludes income from continuing operations allocable to Participating Security holders of $1,706 and $1,669 on a basic and dilutive basis, respectively, and net income allocable to Participating Security holders of $1,609 and $1,575, on a basic and dilutive basis, respectively.

 

(2) For the three months ended June 30, 2011 and June 30, 2010, net income (loss) allocable to HPU holders was ($1,089) and $6,452, respectively on both a basic and dilutive basis. For the six months ended June 30, 2011, net income allocable to HPU holders was $1,031 and $1,009, on a basic and dilutive basis, respectively. For the six months ended June 30, 2010, net income allocable to HPU holders was $5,684 on both a basic and dilutive basis.

 

6



 

iStar Financial Inc.

Consolidated Balance Sheets

(In thousands)

(unaudited)

 

 

 

As of

 

As of

 

 

 

June 30, 2011

 

December 31, 2010

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Loans and other lending investments, net

 

$

3,627,234

 

$

4,587,352

 

Net lease assets, net

 

1,765,936

 

1,784,509

 

Real estate held for investment, net

 

869,086

 

833,060

 

Other real estate owned

 

723,317

 

746,081

 

Other investments

 

634,919

 

532,358

 

Cash and cash equivalents

 

388,946

 

504,865

 

Restricted cash

 

65,296

 

13,784

 

Accrued interest and operating lease income receivable, net

 

25,307

 

24,408

 

Deferred operating lease income receivable

 

67,496

 

62,569

 

Deferred expenses and other assets, net

 

123,886

 

85,528

 

Total assets

 

$

8,291,423

 

$

9,174,514

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

155,880

 

$

134,422

 

 

 

 

 

 

 

Debt obligations, net:

 

 

 

 

 

Unsecured senior notes

 

3,055,710

 

3,265,845

 

Secured credit facilities

 

2,679,822

 

 

Secured term loans

 

315,087

 

1,861,314

 

Unsecured credit facilities

 

244,432

 

745,224

 

Other debt obligations

 

98,170

 

98,150

 

Secured notes

 

 

421,837

 

Secured revolving credit facilities

 

 

953,063

 

Total debt obligations, net

 

$

6,393,221

 

$

7,345,433

 

 

 

 

 

 

 

Total liabilities

 

$

6,549,101

 

$

7,479,855

 

 

 

 

 

 

 

Total iStar Financial Inc. shareholders’ equity

 

1,693,958

 

1,648,135

 

Noncontrolling interests

 

48,364

 

46,524

 

Total equity

 

$

1,742,322

 

$

1,694,659

 

 

 

 

 

 

 

Total liabilities and equity

 

$

8,291,423

 

$

9,174,514

 

 

7



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

ADJUSTED EBITDA (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Net income

 

$

(26,020

)

$

229,851

 

$

57,884

 

$

213,706

 

Add: Interest expense

 

96,772

 

96,778

 

166,406

 

200,044

 

Add: Income and franchise taxes

 

(2,675

)

793

 

8,377

 

1,835

 

Add: Depreciation and amortization

 

16,133

 

17,143

 

32,065

 

39,135

 

Add: Provision for loan losses

 

10,350

 

109,359

 

21,230

 

198,828

 

Add: Impairment of assets

 

2,764

 

12,492

 

4,228

 

13,527

 

Add: Stock-based compensation expense

 

4,314

 

4,984

 

8,469

 

9,714

 

Add: Loss (gain) on early extinguishment of debt, net

 

1,047

 

(70,054

)

(105,556

)

(108,780

)

Adjusted EBITDA

 

$

102,685

 

$

401,346

 

$

193,103

 

$

568,009

 

 

 

 

Three Months Ended

 

 

 

June 30, 2011

 

Interest Coverage

 

 

 

Adjusted EBITDA (A)

 

$

102,685

 

Interest expense and preferred dividends (B)

 

$

107,352

 

Adjusted EBITDA / Interest Expense and Preferred Dividends (A) / (B)

 

1.0x

 

 


(1) Adjusted EBITDA should be examined in conjunction with net income (loss) as shown in the Consolidated Statements of Operations. Adjusted EBITDA should not be considered as an alternative to net income (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 Adjusted EBITDA may differ from the calculations of similarly-titled measures by other companies. Interest expense, depreciation and amortization and impairment of assets excludes adjustments from discontinued operations of $14,465, $886 and $297, respectively, for the three months ended June 30, 2010. Impairment of assets excludes adjustments from discontinued operations of ($26) for the six months ended June 30, 2011.  Interest expense, depreciation and amortization and impairment of assets excludes adjustments from discontinued operations of $30,515, $7,134 and $318, respectively, for the six months ended June 30, 2010.

 

8



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

 

June 30, 2011

 

OPERATING STATISTICS

 

 

 

 

 

 

 

Return on Average Common Book Equity

 

 

 

Average total book equity

 

$

1,710,336

 

Less: Average book value of preferred equity

 

(506,176

)

Average common book equity (A)

 

$

1,204,160

 

 

 

 

 

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

 

$

(36,614

)

Annualized (B)

 

$

(146,456

)

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

 

Neg

 

 

 

 

 

Expense Ratio

 

 

 

General and administrative expenses - annualized (C) 

 

$

102,796

 

Average total assets (D) 

 

$

8,588,993

 

Expense Ratio (C) / (D)

 

1.2

%

 

 

 

 

Leverage

 

 

 

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

 

$

6,004,275

 

Sum of book equity, accumulated depreciation and loan loss reserves (1) (F)

 

$

2,835,087

 

Leverage (E) / (F)

 

2.1x

 

 


(1) Calculations include $391,537 of accumulated depreciation, $84,100 of general loan loss reserves and $617,128 of specific loan loss reserves, as stated.

 

9



 

iStar Financial Inc.

Supplemental Information

(In thousands)

(unaudited)

 

 

 

As of

 

 

 

June 30, 2011

 

UNFUNDED COMMITMENTS

 

 

 

 

 

 

 

Performance-based commitments

 

$

98,148

 

Discretionary fundings

 

163,923

 

Strategic investments

 

37,022

 

Total Unfunded Commitments

 

$

299,093

 

 

 

 

 

UNENCUMBERED ASSETS / UNSECURED DEBT

 

 

 

 

 

 

 

Unencumbered assets (A)

 

$

5,172,447

 

Unsecured debt (B)

 

$

3,426,456

 

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

 

1.5x

 

 

LOANS AND OTHER LENDING INVESTMENTS CREDIT STATISTICS

 

 

 

As of

 

 

 

June 30, 2011

 

December 31, 2010

 

Carrying value of NPLs / As a percentage of total carrying value of loans

 

$1,068,532

 

29.6

%

$1,351,410

 

29.6

%

 

 

 

 

 

 

 

 

 

 

NPL asset specific reserves for loan losses / As a percentage of gross carrying value of NPLs (1)

 

$589,037

 

35.5

%

$667,779

 

33.1

%

 

 

 

 

 

 

 

 

 

 

Total reserve for loan losses / As a percentage of total gross carrying value of loans (1)

 

$701,228

 

16.3

%

$814,625

 

15.1

%

 


(1) Gross carrying value represents iStar’s carrying value of loans, gross of loan loss reserves.

 

10



 

iStar Financial Inc.

Supplemental Information

(In millions)

(unaudited)

 

PORTFOLIO STATISTICS AS OF JUNE 30, 2011 (1)

 

Asset Type

 

Total

 

% of Total

 

First Mortgages / Senior Loans

 

$

3,139

 

40.8

%

Net Lease Assets

 

1,766

 

22.9

%

Real Estate Held for Investment

 

869

 

11.3

%

Other Real Estate Owned

 

723

 

9.4

%

Other Investments

 

635

 

8.2

%

Mezzanine / Subordinated Debt

 

573

 

7.4

%

Total

 

$

7,705

 

100.0

%

 

Geography

 

Total

 

% of Total

 

West

 

$

1,762

 

22.9

%

Northeast

 

1,415

 

18.4

%

Southeast

 

1,188

 

15.4

%

Southwest

 

791

 

10.3

%

Mid-Atlantic

 

740

 

9.6

%

Various

 

740

 

9.6

%

Central

 

421

 

5.4

%

International

 

346

 

4.5

%

Northwest

 

302

 

3.9

%

Total

 

$

7,705

 

100.0

%

 

Property Type

 

Performing
Loans & Other

 

Net Lease
Assets

 

NPLs

 

REHI

 

OREO

 

Total

 

% of Total

 

Apartment / Residential

 

$

820

 

$

 

$

230

 

$

35

 

$

466

 

$

1,551

 

20.1

%

Land

 

247

 

56

 

354

 

652

 

107

 

1,416

 

18.4

%

Retail

 

394

 

161

 

189

 

54

 

37

 

835

 

10.8

%

Office

 

213

 

493

 

52

 

17

 

16

 

791

 

10.3

%

Industrial / R&D

 

88

 

497

 

21

 

49

 

1

 

656

 

8.5

%

Hotel

 

358

 

130

 

75

 

43

 

16

 

622

 

8.1

%

Entertainment / Leisure

 

83

 

429

 

79

 

 

1

 

592

 

7.7

%

Mixed Use / Mixed Collateral

 

241

 

 

69

 

19

 

79

 

408

 

5.3

%

Other (2)

 

834

 

 

 

 

 

834

 

10.8

%

Total

 

$

3,278

 

$

1,766

 

$

1,069

 

$

869

 

$

723

 

$

7,705

 

100.0

%

 


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

(2) Performing loans and other includes $635 million of other investments.

 

-end-

 

11