Safehold Inc. - Annual Report: 2012 (Form 10-K)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________________________________________________________________
FORM 10-K
(Mark One) | ||
ý | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the fiscal year ended December 31, 2012 | ||
OR | ||
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the transition period from to |
Commission File No. 1-15371
_______________________________________________________________________________
iSTAR FINANCIAL INC.
(Exact name of registrant as specified in its charter)
Maryland (State or other jurisdiction of incorporation or organization) | 95-6881527 (I.R.S. Employer Identification Number) | |
1114 Avenue of the Americas, 39th Floor | ||
New York, NY (Address of principal executive offices) | 10036 (Zip code) |
Registrant's telephone number, including area code: (212) 930-9400
_______________________________________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of each class: | Name of Exchange on which registered: | |
Common Stock, $0.001 par value | New York Stock Exchange | |
8.000% Series D Cumulative Redeemable Preferred Stock, $0.001 par value | New York Stock Exchange | |
7.875% Series E Cumulative Redeemable Preferred Stock, $0.001 par value | New York Stock Exchange | |
7.8% Series F Cumulative Redeemable Preferred Stock, $0.001 par value | New York Stock Exchange | |
7.65% Series G Cumulative Redeemable Preferred Stock, $0.001 par value | New York Stock Exchange | |
7.50% Series I Cumulative Redeemable Preferred Stock, $0.001 par value | New York Stock Exchange |
Securities registered pursuant to Section 12(g) of the Act: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ý No o
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes o No ý
1
Indicate by check mark whether the registrant: (i) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the registrant was required to file such reports); and (ii) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ý
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer," and "smaller reporting company" in Rule 12b-2 of the Exchange Act (check one):
Large accelerated filer ý | Accelerated filer o | Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No ý
As of June 30, 2012, the aggregate market value of the common stock, $0.001 par value per share of iStar Financial Inc. ("Common Stock"), held by non-affiliates (1) of the registrant was approximately $515.0 million, based upon the closing price of $6.45 on the New York Stock Exchange composite tape on such date.
As of February 22, 2013, there were 84,886,827 shares of Common Stock outstanding.
(1) | For purposes of this Annual Report only, includes all outstanding Common Stock other than Common Stock held directly by the registrant's directors and executive officers. |
DOCUMENTS INCORPORATED BY REFERENCE
1. | Portions of the registrant's definitive proxy statement for the registrant's 2013 Annual Meeting, to be filed within 120 days after the close of the registrant's fiscal year, are incorporated by reference into Part III of this Annual Report on Form 10-K. |
2
TABLE OF CONTENTS
Page | ||
3
PART I
Item 1. Business
Explanatory Note for Purposes of the "Safe Harbor Provisions" of Section 21E of the Securities Exchange Act of 1934, as amended
Certain statements in this report, other than purely historical information, including estimates, projections, statements relating to our business plans, objectives and expected operating results, and the assumptions upon which those statements are based, are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are included with respect to, among other things, iStar Financial Inc.'s current business plan, business strategy, portfolio management, prospects and liquidity. These forward-looking statements generally are identified by the words "believe," "project," "expect," "anticipate," "estimate," "intend," "strategy," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results or outcomes to differ materially from those contained in the forward-looking statements. Important factors that iStar Financial Inc. believes might cause such differences are discussed in the section entitled, "Risk Factors" in Part I, Item 1a of this Form 10-K or otherwise accompany the forward-looking statements contained in this Form 10-K. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. In assessing all forward-looking statements, readers are urged to read carefully all cautionary statements contained in this Form 10-K.
Overview
iStar Financial Inc., or the “Company,” 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, or “REIT,” has invested more than $35 billion over the past two decades. The Company's primary business segments are real estate finance, net leasing, operating properties and land.
The real estate finance portfolio is primarily comprised of senior and mezzanine real estate loans that may be either fixed-rate or variable-rate and are structured to meet the specific financing needs of borrowers. The Company's portfolio also includes senior and subordinated loans to corporations, particularly those engaged in real estate or real estate related businesses and may be either secured or unsecured. The Company's loan portfolio includes whole loans and loan participations.
The net lease portfolio is primarily comprised of properties owned by the Company and leased to single creditworthy tenants where the properties are subject to long-term leases. Most of the leases provide for expenses at the facility to be paid by the tenant on a triple net lease basis. The properties in this portfolio are diversified by property type and geographic location.
The operating properties portfolio is comprised of commercial and residential properties which represent a diverse pool of assets across a broad range of geographies and property types. The Company generally seeks to reposition or redevelop these assets with the objective of maximizing their value through the infusion of capital and/or intensive asset management efforts. The commercial properties within this portfolio include office, retail and hotel properties. The residential properties within this portfolio are generally luxury condominium projects located in major U.S. cities where the Company's strategy is to sell individual condominium units through retail distribution channels.
The land portfolio is primarily comprised of land entitled for master planned communities as well as waterfront and urban infill land parcels located throughout the U.S. Master planned communities represent large-scale residential projects that the Company intends to plan and/or develop and may sell through retail channels to home builders or in bulk. Waterfront parcels are generally entitled for residential projects and urban infill parcels are generally entitled for mixed-use projects. The Company may develop these properties itself or sell to or partner with commercial real estate developers.
The Company's primary sources of revenues are operating lease income, which is the rent and reimbursements that tenants pay to lease its properties, and interest income, which is the interest that borrowers pay on loans. The Company primarily generates income through a “spread” or “margin,” which is the difference between the revenues generated from leases and loans and interest
4
expense and cost of its real estate operations. In addition, the Company expects to generate income from sales of its remaining residential condominium assets and from its land portfolio over time.
Company History and Recent Market Conditions
The Company began its business in 1993 through private investment funds and became publicly traded in 1998. Since that time, the Company has grown through the origination of new lending and leasing transactions, as well as through corporate acquisitions.
The economic downturn that began in 2008 adversely affected the Company's business and resulted in high levels of non-performing loans and increasing amounts of owned real estate as the Company has acquired title to assets of defaulting borrowers. During this period the Company limited new investments and focused primarily on resolving problem assets, deleveraging and preserving shareholder value. As performing loans have repaid and the Company has taken title to collateral of defaulted loans, its lending portfolio has decreased and the composition of its real estate portfolio changed to include operating properties and land in addition to net lease assets. The Company's business segments are discussed in further detail below.
Financing Strategy
Prior to the onset of the credit crisis, the Company's primary sources of liquidity were its unsecured credit facilities, issuances of unsecured debt and equity securities in capital markets transactions and repayments from loan assets. During the economic downturn, the Company primarily relied on secured debt financings, asset sales and repayments from loan assets. In 2012, the Company raised approximately $3.5 billion through secured and unsecured debt capital market transactions. These transactions included three unsecured senior notes issuances, marking the first time the Company has accessed the unsecured debt market since 2008. In addition, during 2012 the Company's credit ratings were upgraded and it was able to achieve improved pricing on debt transactions completed throughout the year. Going forward, the Company will seek to raise capital through a variety of means, which may include secured and unsecured debt financing, debt exchanges, asset sales, issuances of equity, joint ventures and other third party capital arrangements. A more detailed discussion of the Company's current liquidity and capital resources is provided in Item 7—"Management's Discussion and Analysis of Financial Condition and Results of Operations."
Investment Strategy
The Company significantly curtailed its new investment activity since the onset of the economic downturn in 2008. During this time, the Company has continued to fund pre-existing commitments to assets in its portfolio and has made select new investments, many of which represent add-on fundings or refinancings pertaining to assets already in its portfolio. The Company believes that it has a competitive advantage in such opportunities because of existing relationships with the customers and in-depth knowledge of the assets. In addition, the Company has invested significant amounts of capital in its operating properties and land to reposition and redevelop these assets including $80.4 million in 2012. The Company believes that additional investment opportunities exist within its $5.66 billion portfolio which present attractive risk-adjusted returns.
As the Company's access to liquidity continues to improve, one of the Company's objectives is to increase its new investment activities. In making new investments, the Company expects its strategy will focus on the following:
• | Targeting the origination of custom-tailored mortgage, corporate and lease financings where customers require flexible financial solutions and "one-call" responsiveness post-closing; |
• | Avoiding commodity businesses where there is significant direct competition from other providers of capital; |
• | Developing direct relationships with borrowers and corporate customers in addition to sourcing transactions through intermediaries; |
• | Adding value beyond simply providing capital by offering borrowers and corporate customers specific lending expertise, flexibility, certainty of closing and continuing relationships beyond the closing of a particular financing transaction; |
• | Taking advantage of market anomalies in the real estate financing markets when, in the Company's view, credit is mispriced by other providers of capital; and |
• | Evaluating relative risk adjusted returns across multiple investment markets. |
5
Underwriting Process
The Company discusses and analyzes investment opportunities in meetings which are attended by its investment professionals, as well as representatives from its legal, credit, risk management and capital markets areas. The Company has developed a process for screening potential investments called the Six Point Methodologysm. Through this process, the Company evaluates an investment opportunity prior to beginning its formal due diligence process by: (1) evaluating the source of the opportunity; (2) evaluating the quality of the collateral, corporate credit or lessee, as well as the market and industry dynamics; (3) evaluating the borrower equity, corporate sponsorship and/or guarantors; (4) determining the optimal legal and financial structure for the transaction given its risk profile; (5) performing an alternative investment test; and (6) evaluating the liquidity of the investment and its ability to match fund the asset.
The Company's underwriting process provides for feedback and review by key disciplines within the Company, including investments, legal, credit, risk management and capital markets. Participation is encouraged from professionals in these disciplines throughout the entire origination process, from the initial consideration of the opportunity, through the Six Point Methodologysm and into the preparation and distribution of an approval memorandum for the Company's internal and/or Board of Directors investment committees and into the documentation and closing process.
Any commitment to make an investment of $25 million or less ($50 million or less in the case of a corporate debt instrument or aggregate debt instruments issued by a single corporate issuer) in any transaction or series of related transactions requires the approval of the Chief Executive Officer and Chief Investment Officer. Any commitment in an amount in excess of $25 million (or $50 million, in the case of a corporate debt instrument) but less than or equal to $75 million requires the further approval of the Company's internal investment committee, consisting of senior management representatives from all of the Company's key disciplines. Any commitment in an amount in excess of $75 million but less than or equal to $150 million requires the further approval of the Investment Committee of the Board of Directors. Any commitment in an amount in excess of $150 million, and any strategic investment such as a corporate merger, acquisition or material transaction involving the Company's entry into a new line of business, requires the approval of the full Board of Directors.
Hedging Strategy
The Company finances its business with a combination of fixed-rate and variable-rate debt and its asset base consists of fixed-rate and variable-rate investments. Its variable-rate assets and liabilities create a natural hedge against changes in variable interest rates. This means that as interest rates increase, the Company earns more on its variable-rate lending assets and pays more on its variable-rate debt obligations and, conversely, as interest rates decrease, the Company earns less on its variable-rate lending assets and pays less on its variable-rate debt obligations. When the Company's variable-rate debt obligations differ significantly from its variable-rate lending assets, the Company may utilize derivative instruments to limit the impact of changing interest rates on its net income. The Company also uses foreign currency swaps to limit its exposure to changes in currency rates in respect of certain investments denominated in foreign currencies. The Company does not use derivative instruments for speculative purposes. The derivative instruments the Company uses are typically in the form of interest rate swaps and foreign currency hedges.
6
Portfolio Overview
As of December 31, 2012, based on current gross carrying values, the Company's total investment portfolio has the following characteristics ($ in thousands):
Asset Type
Property Type
Property/Collateral Types | Real Estate Finance | Net Lease Assets | Operating Properties | Land | Total | % of Total | |||||||||||||||||
Land | $ | 297,039 | $ | — | $ | — | $ | 970,593 | $ | 1,267,632 | 22.3 | % | |||||||||||
Office | 124,058 | 301,304 | 258,977 | — | 684,339 | 12.0 | % | ||||||||||||||||
Condominium | 237,534 | — | 385,229 | — | 622,763 | 11.0 | % | ||||||||||||||||
Industrial / R&D | 94,617 | 472,149 | 55,439 | — | 622,205 | 10.9 | % | ||||||||||||||||
Retail | 293,651 | 50,529 | 184,000 | — | 528,180 | 9.3 | % | ||||||||||||||||
Entertainment / Leisure | 98,423 | 414,849 | 14 | — | 513,286 | 9.0 | % | ||||||||||||||||
Hotel | 298,293 | 91,746 | 84,375 | — | 474,414 | 8.3 | % | ||||||||||||||||
Mixed Use / Mixed Collateral | 237,989 | — | 179,337 | — | 417,326 | 7.3 | % | ||||||||||||||||
Other Property Types | 181,481 | 9,424 | 24,541 | — | 215,446 | 3.7 | % | ||||||||||||||||
Strategic Investments | — | — | — | — | 351,225 | 6.2 | % | ||||||||||||||||
Total | $ | 1,863,085 | $ | 1,340,001 | $ | 1,171,912 | $ | 970,593 | $ | 5,696,816 | 100.0 | % |
7
Geography
Geographic Region | Real Estate Finance | Net Lease Assets | Operating Properties | Land | Total | % of Total | |||||||||||||||||
West | $ | 340,457 | $ | 340,896 | $ | 237,496 | $ | 367,470 | $ | 1,286,319 | 22.6 | % | |||||||||||
Northeast | 421,660 | 317,003 | 175,894 | 180,744 | 1,095,301 | 19.2 | % | ||||||||||||||||
Southeast | 308,559 | 201,535 | 251,410 | 89,035 | 850,539 | 14.9 | % | ||||||||||||||||
Southwest | 197,478 | 182,329 | 209,424 | 120,293 | 709,524 | 12.5 | % | ||||||||||||||||
Mid-Atlantic | 43,866 | 104,205 | 217,379 | 180,290 | 545,740 | 9.6 | % | ||||||||||||||||
International | 308,210 | — | — | — | 308,210 | 5.4 | % | ||||||||||||||||
Central | 159,460 | 68,434 | 61,938 | 9,500 | 299,332 | 5.2 | % | ||||||||||||||||
Northwest | 83,236 | 56,409 | 18,371 | 23,261 | 181,277 | 3.2 | % | ||||||||||||||||
Various | 159 | 69,190 | — | — | 69,349 | 1.2 | % | ||||||||||||||||
Strategic Investments | — | — | — | — | 351,225 | 6.2 | % | ||||||||||||||||
Total | $ | 1,863,085 | $ | 1,340,001 | $ | 1,171,912 | $ | 970,593 | $ | 5,696,816 | 100.0 | % |
Additional information regarding investments in and risks related to foreign investments is presented in Item 7—“Management's Discussion and Analysis of Financial Condition and Results of Operations—Risk Management."
Industry Segments
The Company has four business segments: Real Estate Finance, Net Leasing, Operating Properties and Land. The following table reconciles the Company's reportable segments to its consolidated balance sheet ($ in thousands):
Real Estate Finance | Net Leasing | Operating Properties | Land | Corporate / Other(1) | Total | |||||||||||||||||||
Real estate, at cost | $ | — | $ | 1,639,320 | $ | 801,214 | $ | 786,114 | $ | — | $ | 3,226,648 | ||||||||||||
Less: accumulated depreciation | — | (315,699 | ) | (109,634 | ) | (2,292 | ) | — | (427,625 | ) | ||||||||||||||
Real estate, net | — | 1,323,621 | 691,580 | 783,822 | — | 2,799,023 | ||||||||||||||||||
Real estate available and held for sale | — | — | 454,587 | 181,278 | — | 635,865 | ||||||||||||||||||
Total real estate | — | 1,323,621 | 1,146,167 | 965,100 | — | 3,434,888 | ||||||||||||||||||
Loans receivable, net | 1,829,985 | — | — | — | — | 1,829,985 | ||||||||||||||||||
Other investments | — | 16,380 | 25,745 | 5,493 | 351,225 | 398,843 | ||||||||||||||||||
Total portfolio assets | $ | 1,829,985 | $ | 1,340,001 | $ | 1,171,912 | $ | 970,593 | $ | 351,225 | $ | 5,663,716 |
Explanatory Note:
_______________________________________________________________________________
(1) | Corporate/Other includes certain equity investments that are not included in a reportable segment, such as the Company's investment in LNR. See Item 8—“Financial Statements and Supplementary Data—Note 6” for further detail on these investments. |
Additional information regarding segment revenue and profit information as well as prior period information is presented in Item 8—"Financial Statements and Supplementary Data—Note 15" and a discussion of operating results is presented in Item 7—“Management's Discussion and Analysis of Financial Condition and Results of Operations.”
8
Real Estate Finance
The Company's real estate finance portfolio primarily consists of senior mortgage loans that are secured by commercial real estate assets where the Company is the first lien holder. A smaller portion of the portfolio consists of subordinated mortgage loans that are secured by subordinated interests in commercial and residential real estate assets where the Company is in either a second lien or junior position, and corporate/partnership loans, which represent mezzanine or subordinated loans to entities for which the Company does not have a lien on the underlying asset, but may have a pledge of underlying equity ownership of such assets.
As of December 31, 2012, a portion of the Company's loan portfolio was designated as non-performing, whereby loans are placed on non-accrual status and reserves for loan losses are recorded to the extent these loans are determined to be impaired. See Item 8—"Financial Statements and Supplemental Data—Note 3" for a discussion of the Company's policies regarding non-performing loans and reserves for loan losses.
The Company's real estate finance portfolio included the following ($ in thousands):
As of December 31, | ||||||||||||||
2012 | 2011 | |||||||||||||
Total | % of Total | Total | % of Total | |||||||||||
Performing loans(1): | ||||||||||||||
Senior mortgages | $ | 829,894 | 44.5 | % | $ | 1,499,458 | 51.4 | % | ||||||
Subordinate mortgages | 98,758 | 5.3 | % | 189,010 | 6.5 | % | ||||||||
Corporate/partnership loans | 431,321 | 23.2 | % | 458,808 | 15.7 | % | ||||||||
Subtotal | $ | 1,359,973 | 73.0 | % | $ | 2,147,276 | 73.6 | % | ||||||
Non-performing loans(1): | ||||||||||||||
Senior mortgages | $ | 478,602 | 25.7 | % | $ | 761,086 | 26.1 | % | ||||||
Subordinate mortgages | 14,400 | 0.8 | % | — | — | |||||||||
Corporate/partnership loans | 10,110 | 0.5 | % | 10,110 | 0.3 | % | ||||||||
Subtotal | $ | 503,112 | 27.0 | % | $ | 771,196 | 26.4 | % | ||||||
Total carrying value of loans | $ | 1,863,085 | 100.0 | % | $ | 2,918,472 | 100.0 | % | ||||||
General reserve for loan losses | (33,100 | ) | (73,500 | ) | ||||||||||
Total carrying value of loans | $ | 1,829,985 | $ | 2,844,972 | ||||||||||
Other lending investments—securities | — | 15,790 | ||||||||||||
Total loans receivable, net | $ | 1,829,985 | $ | 2,860,762 |
Explanatory Note:
_______________________________________________________________________________
(1) | Performing and non-performing loans are presented net of asset-specific loan loss reserves of $15.3 million and $476.1 million, respectively, as of December 31, 2012, and $16.0 million and $557.1 million, respectively, as of December 31, 2011. |
Summary of Portfolio Characteristics—As of December 31, 2012, the Company's performing loans and non-performing loans had weighted average loan to value ratios of 75% and 91%, respectively. Additionally, the Company's performing loans were comprised of 53% fixed-rate loans and 47% variable-rate loans that had weighted average accrual rates of 8.2% and 6.1%, respectively, and had a weighted average remaining term of 3.1 years.
Portfolio Activity—During the year ended December 31, 2012, the Company originated and funded $39.6 million of loans, received principal repayments of $710.7 million and sold loans with a total carrying value of $53.9 million. In addition, the Company took title to property in full or partial satisfaction of non-performing mortgage loans with a total gross carrying value of $352.8 million, for which the properties had served as collateral and recorded charge-offs totaling $85.3 million related to these loans. See Item 8—"Financial Statements and Supplemental Data—Note 5" for further details on real estate finance activities.
9
Summary of Loan Interest Rate Characteristics—The Company's loans receivable had the following interest rate characteristics ($ in thousands):
As of December 31, | ||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||
Carrying Value | % of Total | Weighted Average Accrual Rate | Carrying Value | % of Total | Weighted Average Accrual Rate | |||||||||||||||
Fixed-rate loans | $ | 704,653 | 37.8 | % | 8.24 | % | $ | 1,056,920 | 36.0 | % | 7.96 | % | ||||||||
Variable-rate loans(1) | 655,320 | 35.2 | % | 6.06 | % | 1,106,146 | 37.7 | % | 5.38 | % | ||||||||||
Non-performing loans(2) | 503,112 | 27.0 | % | N/A | 771,196 | 26.3 | % | N/A | ||||||||||||
Total carrying value of loans | $ | 1,863,085 | 100.0 | % | $ | 2,934,262 | 100.0 | % | ||||||||||||
General reserve for loan losses | (33,100 | ) | (73,500 | ) | ||||||||||||||||
Total loans receivable, net | $ | 1,829,985 | $ | 2,860,762 |
Explanatory Notes:
_______________________________________________________________________________
(1) | As of December 31, 2012 and 2011, includes $286.3 million and $398.5 million, respectively, of loans with a weighted average interest rate floor of 3.30% and 3.16%, respectively. |
(2) | Performing and non-performing loans are presented net of asset-specific loan loss reserves of $15.3 million and $476.1 million, respectively, as of December 31, 2012, and $16.0 million and $557.1 million, respectively, as of December 31, 2011. |
Summary of Loan Maturities—As of December 31, 2012, the Company's loans receivable had the following maturities ($ in thousands):
Year of Maturity | Number of Loans Maturing | Carrying Value | % of Total | |||||||
2013 | 17 | $ | 545,034 | 29.3 | % | |||||
2014 | 7 | 170,161 | 9.1 | % | ||||||
2015 | 8 | 137,829 | 7.4 | % | ||||||
2016 | 3 | 148,526 | 8.0 | % | ||||||
2017 | 4 | 37,532 | 2.0 | % | ||||||
2018 and thereafter | 16 | 320,891 | 17.2 | % | ||||||
Total performing loans | 55 | $ | 1,359,973 | 73.0 | % | |||||
Non-performing loans | 22 | 503,112 | 27.0 | % | ||||||
Total carrying value of loans | 77 | $ | 1,863,085 | 100.0 | % | |||||
General reserve for loan losses | (33,100 | ) | ||||||||
Total loans receivable, net | $ | 1,829,985 |
Explanatory Note:
_______________________________________________________________________________
(1) | Performing and non-performing loans are presented net of asset-specific loan loss reserves of $15.3 million and $476.1 million, respectively. |
Net Leasing
The net lease portfolio is primarily comprised of properties owned by the Company and leased to single creditworthy tenants where the properties are subject to long-term leases. Most or all of the leases provide for expenses at the facility to be paid by the tenant on a triple net lease basis. The Company generally intends to hold its net lease assets ("NLAs") for long-term investment. However, subject to certain tax restrictions, the Company may dispose of assets if it deems the disposition to be in the Company's best interests.
Under a typical net lease agreement, the corporate customer agrees to pay a base monthly operating lease payment and most or all of the facility operating expenses (including taxes, utilities, maintenance and insurance). The Company generally targets corporate customers with facilities that are mission-critical to their ongoing businesses.
10
The Company's net leasing portfolio included the following ($ in thousands):
As of December 31, | ||||||||
2012 | 2011 | |||||||
Real estate, at cost | $ | 1,639,320 | $ | 1,773,149 | ||||
Less: accumulated depreciation | (315,699 | ) | (302,851 | ) | ||||
Real estate, net | 1,323,621 | 1,470,298 | ||||||
Real estate available and held for sale | — | — | ||||||
Other investments | 16,380 | 16,297 | ||||||
Total | $ | 1,340,001 | $ | 1,486,595 |
Summary of Portfolio Characteristics—As of December 31, 2012, the Company owned 277 facilities, comprising 20.6 million square feet in 34 states. In addition, net lease assets were 94.8% leased with a weighted average remaining lease term of approximately 12 years. The Company's annual average effective base rent per square foot, net of any tenant concessions, was $7.48 per square foot.
Portfolio Activity—During the year ended December 31, 2012, the Company funded $11.6 million of capital expenditures and also entered into a $40.0 million build-to-suit that will be subject to an 18 year lease when completed. The Company did not purchase any net lease assets and sold assets with a net carrying value of $115.5 million during 2012. See Item 8 —"Financial Statements and Supplemental Data—Note 4" for further details on net lease asset activities.
Summary of Lease Expirations—As of December 31, 2012, lease expirations on the Company's net lease assets are as follows ($ in thousands):
Year of Lease Expiration | Number of Leases Expiring | Square Feet of Leases Expiring (in thousands) | Annualized NLA In-Place Operating Lease Income(1) | % of NLA In-Place Operating Lease Income | % of Total Revenue(2) | |||||||||||
2013 | 7 | 584 | $ | 6,656 | 4.5 | % | 1.8 | % | ||||||||
2014 | 1 | 37 | 485 | 0.3 | % | 0.1 | % | |||||||||
2015 | 3 | 202 | 2,270 | 1.6 | % | 0.6 | % | |||||||||
2016 | 4 | 478 | 5,966 | 4.1 | % | 1.6 | % | |||||||||
2017 | 7 | 311 | 4,033 | 2.8 | % | 1.1 | % | |||||||||
2018 | 5 | 281 | 3,743 | 2.6 | % | 1.0 | % | |||||||||
2019 | 3 | 85 | 882 | 0.6 | % | 0.2 | % | |||||||||
2020 | 4 | 361 | 3,859 | 2.6 | % | 1.0 | % | |||||||||
2021 | 3 | 223 | 4,513 | 3.1 | % | 1.2 | % | |||||||||
2022 | 3 | 640 | 10,209 | 7.0 | % | 2.7 | % | |||||||||
2023 and thereafter | 19 | 16,305 | 103,238 | 70.8 | % | 27.5 | % | |||||||||
Total | 59 | 19,507 | $ | 145,854 | 100.0 | % | ||||||||||
Weighted average remaining lease term | 12.3 years |
Explanatory Notes:
_______________________________________________________________________________
(1) | Reflects annualized GAAP operating lease income for NLA leases in-place at December 31, 2012. |
(2) | Reflects the percentage of annualized GAAP operating lease income for NLA leases in-place at December 31, 2012 as a percentage of annualized total revenue for the quarter ended December 31, 2012. |
11
Operating Properties
The operating properties portfolio is comprised of commercial and residential properties which represent a diverse pool of assets across a broad range of geographies and property types. The Company generally seeks to reposition or redevelop these assets with the objective of maximizing their value through the infusion of capital and/or intensive asset management efforts. The commercial properties within this portfolio include office, retail and hotel properties. The residential properties within this portfolio are generally luxury condominium projects located in major U.S. cities where the Company's strategy is to sell individual condominium units through retail distribution channels.
The Company's operating properties portfolio included the following ($ in thousands):
Commercial | Residential | |||||||||||||||
As of December 31, | As of December 31, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Real estate, at cost | $ | 801,214 | $ | 720,251 | $ | — | $ | — | ||||||||
Less: accumulated depreciation and amortization | (109,634 | ) | (90,383 | ) | — | — | ||||||||||
Real estate, net | $ | 691,580 | $ | 629,868 | $ | — | $ | — | ||||||||
Real estate available and held for sale | 80,504 | 132,964 | 374,083 | 419,034 | ||||||||||||
Other investments | 14,599 | — | 11,146 | 37,957 | ||||||||||||
Total portfolio assets | $ | 786,683 | $ | 762,832 | $ | 385,229 | $ | 456,991 |
Commercial Properties
Summary of Portfolio Characteristics—As of December 31, 2012, commercial properties within the operating properties portfolio included 36 facilities, comprising 5.8 million square feet in 11 states. Excluding hotels and multifamily properties, the properties were 58.1% leased with a weighted average remaining lease term of approximately 6.6 years. The Company had 11 commercial operating properties classified as held for sale as of December 31, 2012 and their operating results are presented in "Income from discontinued operations" on the Company's Consolidated Statements of Operations.
Portfolio Activity—During the year ended December 31, 2012, the Company acquired title to $63.4 million of commercial properties through the resolution of non-performing loans, sold properties with a carrying value of $29.3 million and funded capital expenditures of $40.6 million, nearly all of which was spent on assets held for investment.
12
As of December 31, 2012, lease expirations on commercial properties within the operating properties portfolio were as follows ($ in thousands)(1):
Year of Lease Expiration | Number of Leases Expiring | Square Feet of Leases Expiring (in thousands) | Annualized Operating Property In-Place Operating Lease Income(2) | % of In-Place Operating Property Operating Lease Income | % of Total Revenue(3) | |||||||||||
2013 | 148 | 550 | $ | 6,250 | 9.5 | % | 1.7 | % | ||||||||
2014 | 66 | 240 | 5,815 | 8.8 | % | 1.6 | % | |||||||||
2015 | 58 | 495 | 3,906 | 5.9 | % | 1.0 | % | |||||||||
2016 | 38 | 121 | 3,259 | 4.9 | % | 0.9 | % | |||||||||
2017 | 50 | 309 | 6,110 | 9.3 | % | 1.6 | % | |||||||||
2018 | 39 | 380 | 7,288 | 11.0 | % | 1.9 | % | |||||||||
2019 | 29 | 132 | 5,244 | 8.0 | % | 1.4 | % | |||||||||
2020 | 21 | 114 | 4,085 | 6.2 | % | 1.1 | % | |||||||||
2021 | 23 | 256 | 4,463 | 6.8 | % | 1.2 | % | |||||||||
2022 | 16 | 268 | 5,446 | 8.3 | % | 1.5 | % | |||||||||
2023 and thereafter | 41 | 524 | 14,024 | 21.3 | % | 3.7 | % | |||||||||
Total | 529 | 3,389 | $ | 65,890 | 100.0 | % | ||||||||||
Weighted average remaining lease term | 6.6 years |
Explanatory Notes:
_______________________________________________________________________________
(1) | Excludes hotels and multifamily properties included in the commercial operating properties portfolio. |
(2) | Reflects annualized GAAP operating lease income for operating property leases in-place at December 31, 2012. |
(3) | Reflects the percentage of annualized GAAP operating lease income for operating property leases in-place at December 31, 2012 as a percentage of annualized total revenue for the quarter ended December 31, 2012. |
Residential Properties
Summary of Portfolio Characteristics—As of December 31, 2012, residential properties within the operating properties portfolio included 17 residential projects, representing approximately 974 units located in major cities throughout the United States. The projects are substantially completed and 15 of the projects are actively selling units.
Portfolio Activity—During the year ended December 31, 2012, the Company acquired title to $172.4 million of residential properties through resolution of non-performing loans and sold 529 units for net proceeds of $319.3 million, resulting in gains on sales of residential units of $63.5 million. During the same period, the Company funded $19.3 million of capital expenditures related to these projects and also incurred $26.5 million of net carrying costs that were reflected in "Real estate expenses" on the Company's Consolidated Statements of Operations.
Land
The Company's land portfolio primarily consists of 11 master planned community projects, seven urban infill land parcels and six waterfront land parcels located throughout the United States. Master planned communities represent large-scale residential projects that the Company intends to plan and/or develop and may sell through retail channels to home builders or in bulk. The Company currently has entitlements at these projects for more than 25,000 lots. Waterfront parcels are generally entitled for residential projects and urban infill parcels are generally entitled for mixed-use projects. The Company may develop these properties itself or sell to or partner with commercial real estate developers. These projects are currently entitled for approximately 6,000 residential units, and select projects include commercial, retail and office uses. As of December 31, 2012, the Company had four land projects in production, nine in development and 11 in the pre-development phase.
13
The Company's land portfolio included the following ($ in thousands):
As of December 31, | ||||||||
2012 | 2011 | |||||||
Real estate, net | $ | 783,822 | $ | 847,745 | ||||
Real estate available and held for sale | 181,278 | 125,460 | ||||||
Other investments | 5,493 | 14,845 | ||||||
Total | $ | 970,593 | $ | 988,050 |
Summary of Portfolio Characteristics—As of December 31, 2012, the Company's Land Segment included 24 properties, comprised of 11 master planned community projects, seven infill land parcels and six waterfront land parcels located throughout the United States. The master planned communities are currently entitled for more than 25,000 lots and the waterfront and urban infill parcels are currently entitled for approximately 6,000 units.
Portfolio Activity—During the year ended December 31, 2012, the Company acquired title to $33.3 million of land assets through resolution of non-performing loans, sold assets with a carrying value of $72.1 million and funded $20.5 million of capital expenditures in the portfolio.
Policies with Respect to Other Activities
The Company's investment, financing and corporate governance policies (including conflicts of interests policies) are managed under the ultimate supervision of the Company's Board of Directors. The Company can amend, revise or eliminate these policies at anytime without a vote of its shareholders. The Company currently intends to make investments in a manner consistent with the requirements of the Internal Revenue Code of 1986, as amended (the "Code") for the Company to qualify as a REIT.
Investment Restrictions or Limitations
The Company does not have any prescribed allocation among investments or product lines. Instead, the Company focuses on corporate and real estate credit underwriting to develop an analysis of the risk/reward trade-offs in determining the pricing and advisability of each particular transaction.
The Company believes that it is not, and intends to conduct its operations so as not to become, regulated as an investment company under the Investment Company Act. The Investment Company Act generally exempts entities that are "primarily engaged in purchasing or otherwise acquiring mortgages and other liens on and interests in real estate" (collectively, "Qualifying Interests"). The Company intends to rely on current interpretations of the Securities and Exchange Commission in an effort to qualify for this exemption. Based on these interpretations, the Company, among other things, must maintain at least 55% of its assets in Qualifying Interests and at least 25% of its assets in real estate-related assets (subject to reduction to the extent the Company invests more than 55% of its assets in Qualifying Interests). The Company's senior mortgages, real estate assets and certain of its subordinated mortgages generally constitute Qualifying Interests. Subject to the limitations on ownership of certain types of assets and the gross income tests imposed by the Code, the Company also may invest in the securities of other REITs, other entities engaged in real estate activities or other issuers, including for the purpose of exercising control over such entities.
Competition
The Company operates in a competitive market. See Item 1a—Risk factors—"We compete with a variety of investment, financing and leasing sources for our customers," for a discussion of how we may be affected by competition.
Regulation
The operations of the Company are subject, in certain instances, to supervision and regulation by state and federal governmental authorities and may be subject to various laws and judicial and administrative decisions imposing various requirements and restrictions, which, among other things: (1) regulate credit granting activities; (2) establish maximum interest rates, finance charges and other charges; (3) require disclosures to customers; (4) govern secured transactions; and (5) set collection, foreclosure, repossession and claims-handling procedures and other trade practices. Although most states do not regulate commercial finance, certain states impose limitations on interest rates and other charges and on certain collection practices and creditor remedies, and require licensing of lenders and financiers and adequate disclosure of certain contract terms. The Company is also required to comply with certain provisions of the Equal Credit Opportunity Act that are applicable to commercial loans.
14
In the judgment of management, existing statutes and regulations have not had a material adverse effect on the business conducted by the Company. It is not possible at this time to forecast the exact nature of any future legislation, regulations, judicial decisions, orders or interpretations, nor their impact upon the future business, financial condition or results of operations or prospects of the Company.
The Company has elected and expects to continue to qualify to be taxed as a REIT under Section 856 through 860 of the Code. As a REIT, the Company must generally distribute at least 90% of its net taxable income, excluding capital gains, to its shareholders each year. In addition, the Company must distribute 100% of its net taxable income each year to avoid paying federal income taxes. REITs are also subject to a number of organizational and operational requirements in order to elect and maintain REIT qualification. These requirements include specific share ownership tests and asset and gross income tests. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal income tax (including any applicable alternative minimum tax) on its net taxable income at regular corporate tax rates. Even if the Company qualifies for taxation as a REIT, the Company may be subject to state and local taxes and to federal income tax and excise tax on its undistributed income.
Code of Conduct
The Company has adopted a Code of Conduct that sets forth the principles of conduct and ethics to be followed by our directors, officers and employees. The purpose of the Code of Conduct is to promote honest and ethical conduct, compliance with applicable governmental rules and regulations, full, fair, accurate, timely and understandable disclosure in periodic reports, prompt internal reporting of violations of the Code of Conduct and a culture of honesty and accountability. A copy of the Code of Conduct has been provided to each of our directors, officers and employees, who are required to acknowledge that they have received and will comply with the Code of Conduct. A copy of the Company's Code of Conduct has been previously filed with the SEC and is incorporated by reference in this Annual Report on Form 10-K as Exhibit 14.0. The Code of Conduct is also available on the Company's website at www.istarfinancial.com. The Company will disclose to shareholders material changes to its Code of Conduct, or any waivers for directors or executive officers, if any, within four business days of any such event. As of December 31, 2012, there were no waivers or changes since adoption of the current Code of Conduct in October 2002.
Employees
As of February 1, 2013, the Company had 170 employees and believes its relationships with its employees to be good. The Company's employees are not represented by any collective bargaining agreements.
Other
In addition to this Annual Report, the Company files quarterly and special reports, proxy statements and other information with the SEC. All documents are filed with the SEC and are available free of charge on the Company's corporate website, which is www.istarfinancial.com. Through the Company's website, the Company makes available free of charge its annual proxy statement, Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and amendments to those Reports filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act as soon as reasonably practicable after the Company electronically files such material with, or furnishes it to, the SEC. You may also read and copy any document filed at the public reference facilities at 100 F Street, N.E., Washington, D.C. 25049. Please call the SEC at (800) SEC-0330 for further information about the public reference facilities. These documents also may be accessed through the SEC's electronic data gathering, analysis and retrieval system ("EDGAR") via electronic means, including on the SEC's homepage, which can be found at www.sec.gov.
15
Item 1a. Risk Factors
In addition to the other information in this report, you should consider carefully the following risk factors in evaluating an investment in our securities. Any of these risks or the occurrence of any one or more of the uncertainties described below could have a material adverse effect on our business, financial condition, results of operations, cash flows and trading price of our common stock. The risks set forth below speak only as of the date of this report and we disclaim any duty to update them except as required by law. For purposes of these risk factors, the terms "our Company," "we," "our" and "us" refer to iStar Financial Inc. and its consolidated subsidiaries, unless the context indicates otherwise.
Risks Related to Our Business
Changes in general economic conditions may adversely affect our business.
Our success is generally dependent upon economic conditions in the U.S. and, in particular, the geographic areas in which our investments are located. Substantially all businesses, including ours, were negatively affected by the recent economic recession and illiquidity and volatility in the credit and commercial real estate markets. Although there have been signs of improvement in the commercial real estate and credit markets since 2010, such markets remain volatile and it is not possible for us to predict whether these trends will continue in the future or quantify the impact of these or other trends on our financial results. Deterioration in economic trends could have a material adverse effect on our financial performance and our ability to meet our debt obligations.
We have suffered adverse consequences as a result of our credit ratings.
Our borrowing costs and our access to the debt capital markets depend significantly on our credit ratings. Our unsecured corporate credit ratings from major national credit rating agencies are currently below investment grade. Having below investment grade credit ratings has increased our borrowing costs and caused restrictive covenants in our public debt instruments to become operative. These restrictive covenants are described below in "Covenants in our indebtedness could limit our flexibility and adversely affect our financial condition." These factors have adversely impacted our financial performance and will continue to do so unless our credit ratings improve.
Covenants in our indebtedness could limit our flexibility and adversely affect our financial condition.
Our outstanding unsecured debt securities contain corporate level covenants that include a covenant to maintain a ratio of unencumbered assets to unsecured indebtedness of at least 1.2x and a restriction on debt incurrence based upon the effect of the debt incurrence on our fixed charge coverage. If any of our covenants are breached and not cured within applicable cure periods, the breach could result in acceleration of our debt securities unless a waiver or modification is agreed upon with the requisite percentage of the bondholders. While we expect that our ability to incur new indebtedness under the fixed charge coverage ratio will be limited for the foreseeable future, which may put limitations on our ability to make new investments, we will continue to be permitted to incur indebtedness for the purpose of refinancing existing indebtedness and for other permitted purposes under the indentures.
Our Secured Credit Facilities contain certain covenants, including covenants relating to collateral coverage, dividend payments, restrictions on fundamental changes, transactions with affiliates, matters relating to the liens granted to the lenders and the delivery of information to the lenders. In particular, we are required to maintain collateral coverage of 1.25x outstanding borrowings. In addition, for so long as we maintain our qualification as a REIT, the Secured Credit Facilities permit us to distribute 100% of our REIT taxable income on an annual basis and the October 2012 Secured Credit Facility permits us to distribute up to $200 million of real property assets, or interests therein. We may not pay common dividends if we cease to qualify as a REIT.
Our Secured Credit Facilities contain cross default provisions that would allow the lenders to declare an event of default and accelerate our indebtedness to them if we fail to pay amounts due in respect of our other recourse indebtedness in excess of specified thresholds or if the lenders under such other indebtedness are otherwise permitted to accelerate such indebtedness for any reason. The indentures governing our unsecured public debt securities permit the bondholders to declare an event of default and accelerate our indebtedness to them if our other recourse indebtedness in excess of specified thresholds is not paid at final maturity or if such indebtedness is accelerated. A default by us on our indebtedness would have a material adverse effect on our business and the market prices of our Common Stock.
We have significant indebtedness and limitations on our liquidity and ability to raise capital may adversely affect us.
Sufficient liquidity is critical to the management of our balance sheet and our ability to meet our scheduled debt payments. We have relied on secured borrowings, proceeds from issuance of unsecured debt, repayments from our loan assets and proceeds
16
from asset sales to fund our operations and meet our debt maturities, and we expect to continue to rely primarily on these sources of liquidity for the foreseeable future. While our access to capital improved in 2012, as we completed our first unsecured debt offerings since May 2008, our ability to access capital in the future will be subject to a number of factors, many of which are outside of our control, such as conditions prevailing in the credit and real estate markets. There can be no assurance that we will have access to liquidity when needed or, on terms that are acceptable to us. We may also encounter difficulty in selling assets or executing capital raising strategies on acceptable terms in a timely manner, which could impact our ability to make scheduled repayments on our outstanding debt.
As of December 31, 2012, we had $545.3 million of debt maturing on or before December 31, 2013, including $96.8 million of senior unsecured notes due in June 2013 and $448.5 million senior unsecured notes due in October 2013.
As of December 31, 2012, we had unrestricted cash of $256.3 million and other unencumbered assets with a carrying value of $2.75 billion that are available to repay these maturities through asset sales or debt refinancing transactions. Failure to repay or refinance our borrowings as they come due would be an event of default under the relevant debt instruments, which could result in a cross default and acceleration of our other outstanding debt obligations, all of which would have a material adverse effect on our business and stock price.
We may utilize derivative instruments to hedge risk, which may adversely affect our borrowing cost and expose us to other risks.
The derivative instruments we may use are typically in the form of interest rate swaps and foreign currency swaps. Interest rate swaps effectively change variable-rate debt obligations to fixed-rate debt obligations or fixed-rate debt obligations to variable-rate debt obligations. Foreign currency swaps limit or offset our exposure to changes in currency rates in respect of certain investments denominated in foreign currencies.
Our use of derivative instruments also involves the risk that a counterparty to a hedging arrangement could default on its obligation and the risk that we may have to pay certain costs, such as transaction fees or breakage costs, if a hedging arrangement is terminated by us. As a matter of policy, we enter into hedging arrangements with counterparties that are large, creditworthy financial institutions typically rated at least "A/A2" by S&P and Moody's, respectively.
Developing an effective strategy for dealing with movements in interest rates and foreign currencies is complex and no strategy can completely insulate us from risks associated with such fluctuations. There can be no assurance that any hedging activities will have the desired beneficial impact on our results of operations or financial condition.
Significant increases in interest rates could have an adverse effect on our operating results.
Our operating results depend in part on the difference between the interest and related income earned on our assets and the interest expense incurred in connection with our interest bearing liabilities. Changes in the general level of interest rates prevailing in the financial markets will affect the spread between our interest earning assets and interest bearing liabilities subject to the impact of interest rate floors and caps, as well as the amounts of floating rate assets and liabilities. Any significant compression of the spreads between interest earning assets and interest bearing liabilities could have a material adverse effect on us. In the event of a significant rising interest rate environment, rates could exceed the interest rate floors that exist on certain of our floating rate debt and create a mismatch between our floating rate loans and our floating rate debt that could have a significant adverse effect on our operating results. In addition, an increase in interest rates could, among other things, reduce the value of our fixed-rate interest bearing assets and our ability to realize gains from the sale of such assets. Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political conditions, and other factors beyond our control.
We are required to make a number of judgments in applying accounting policies, and different estimates and assumptions could result in changes to our financial condition and results of operations.
Material estimates that are particularly susceptible to significant change relate to our determination of the reserve for loan losses, which is based primarily on the estimated fair value of loan collateral, as well as the valuation of real estate assets and deferred tax assets. While we have identified those accounting policies that are considered critical and have procedures in place to facilitate the associated judgments, different assumptions in the application of these policies could have a material adverse effect on our financial performance and results of operations and actual results may differ materially from our estimates.
Our reserves for loan losses may prove inadequate, which could have a material adverse effect on our financial results.
We maintain loan loss reserves to protect against potential losses and conduct a review of the adequacy of these reserves on a quarterly basis. Our general loan loss reserve reflects management's then-current estimation of the probability and severity of losses within our portfolio, based on this quarterly review. In addition, our determination of asset-specific loan loss reserves relies on material estimates regarding the fair value of loan collateral. Estimation of ultimate loan losses, provision expenses and loss
17
reserves is a complex and subjective process. As such, there can be no assurance that management's judgment will prove to be correct and that reserves will be adequate over time to protect against potential future losses. Such losses could be caused by factors including, but not limited to, unanticipated adverse changes in the economy or events adversely affecting specific assets, borrowers, industries in which our borrowers operate or markets in which our borrowers or their properties are located. In particular, during the previous financial crisis, the weak economy and disruption of the credit markets adversely impacted the ability and willingness of many of our borrowers to service their debt and refinance our loans to them at maturity. If our reserves for credit losses prove inadequate we may suffer additional losses which would have a material adverse effect on our financial performance and results of operations.
We have suffered losses when a borrower defaults on a loan and the underlying collateral value is not sufficient, and we may suffer additional losses in the future.
We have suffered losses arising from borrower defaults on our loan assets and we may suffer additional losses in the future. In the event of a default by a borrower on a non-recourse loan, we will only have recourse to the real estate-related assets collateralizing the loan. If the underlying collateral value is less than the loan amount, we will suffer a loss. Conversely, we sometimes make loans that are unsecured or are secured only by equity interests in the borrowing entities. These loans are subject to the risk that other lenders may be directly secured by the real estate assets of the borrower. In the event of a default, those collateralized lenders would have priority over us with respect to the proceeds of a sale of the underlying real estate. In cases described above, we may lack control over the underlying asset collateralizing our loan or the underlying assets of the borrower prior to a default, and as a result the value of the collateral may be reduced by acts or omissions by owners or managers of the assets.
We sometimes obtain individual or corporate guarantees from borrowers or their affiliates. In cases where guarantees are not fully or partially secured, we typically rely on financial covenants from borrowers and guarantors which are designed to require the borrower or guarantor to maintain certain levels of creditworthiness. Where we do not have recourse to specific collateral pledged to satisfy such guarantees or recourse loans, or where the value of the collateral proves insufficient, we will only have recourse as an unsecured creditor to the general assets of the borrower or guarantor, some or all of which may be pledged to satisfy other lenders. There can be no assurance that a borrower or guarantor will comply with its financial covenants, or that sufficient assets will be available to pay amounts owed to us under our loans and guarantees. As a result of these factors, we may suffer additional losses which could have a material adverse effect on our financial performance.
In the event of a borrower bankruptcy, we may not have full recourse to the assets of the borrower in order to satisfy our loan. In addition, certain of our loans are subordinate to other debts of the borrower. If a borrower defaults on our loan or on debt senior to our loan, or in the event of a borrower bankruptcy, our loan will be satisfied only after the senior debt receives payment. Where debt senior to our loan exists, the presence of intercreditor arrangements may limit our ability to amend our loan documents, assign our loans, accept prepayments, exercise our remedies (through "standstill" periods) and control decisions made in bankruptcy proceedings relating to borrowers. Bankruptcy and borrower litigation can significantly increase collection costs and losses and the time necessary to acquire title to the underlying collateral, during which time the collateral may decline in value, causing us to suffer additional losses.
If the value of collateral underlying our loan declines or interest rates increase during the term of our loan, a borrower may not be able to obtain the necessary funds to repay our loan at maturity through refinancing. Decreasing collateral value and/or increasing interest rates may hinder a borrower's ability to refinance our loan because the underlying property cannot satisfy the debt service coverage requirements necessary to obtain new financing. If a borrower is unable to repay our loan at maturity, we could suffer additional loss which may adversely impact our financial performance.
We are subject to additional risks associated with loan participations.
Some of our loans are participation interests or co-lender arrangements in which we share the rights, obligations and benefits of the loan with other lenders. We may need the consent of these parties to exercise our rights under such loans, including rights with respect to amendment of loan documentation, enforcement proceedings in the event of default and the institution of, and control over, foreclosure proceedings. Similarly, a majority of the participants may be able to take actions to which we object but to which we will be bound if our participation interest represents a minority interest. We may be adversely affected by this lack of full control.
18
We are subject to additional risk associated with owning and developing real estate.
We have obtained title to a number of assets that previously served as collateral on defaulted loans. These assets are predominantly land and operating properties. These assets expose us to additional risks, including, without limitation:
• | We must incur costs to carry these assets and in some cases make repairs to defects in construction, make improvements to, or complete the assets, which requires additional liquidity and results in additional expenses that impact our operating results. |
• | Real estate projects are not liquid and, to the extent we need to raise liquidity through asset sales, we may be limited in our ability to sell these assets in a short-time frame. |
• | Uncertainty associated with rezoning, obtaining governmental permits and approvals, concerns of community associations and reliance on third party contractors may materially delay our completion of rehabilitation and development activities and materially increase their cost to us. |
• | The values of our real estate investments are subject to a number of factors outside of our control, including changes in the general economic climate, changes in interest rates and the availability of attractive financing, over-building or decreasing demand in the markets where we own assets, and changes in law and governmental regulations. |
We may experience losses if the creditworthiness of our tenants deteriorates and they are unable to meet their lease obligations.
We own properties leased to tenants of our real estate assets and receive rents from tenants during the contracted term of such leases. A tenant's ability to pay rent is determined by its creditworthiness, among other factors. If a tenant's credit deteriorates, the tenant may default on its obligations under our lease and may also become bankrupt. The bankruptcy or insolvency of our tenants or other failure to pay is likely to adversely affect the income produced by our real estate assets. If a tenant defaults, we may experience delays and incur substantial costs in enforcing our rights as landlord. If a tenant files for bankruptcy, we may not be able to evict the tenant solely because of such bankruptcy or failure to pay. A court, however, may authorize a tenant to reject and terminate its lease with us. In such a case, our claim against the tenant for unpaid, future rent would be subject to a statutory cap that might be substantially less than the remaining rent owed under the lease. In addition, certain amounts paid to us within 90 days prior to the tenant's bankruptcy filing could be required to be returned to the tenant's bankruptcy estate. In any event, it is highly unlikely that a bankrupt or insolvent tenant would pay in full amounts it owes us under a lease that it intends to reject. In other circumstances, where a tenant's financial condition has become impaired, we may agree to partially or wholly terminate the lease in advance of the termination date in consideration for a lease termination fee that is likely less than the total contractual rental amount. Without regard to the manner in which the lease termination occurs, we are likely to incur additional costs in the form of tenant improvements and leasing commissions in our efforts to lease the space to a new tenant. In any of the foregoing circumstances, our financial performance could be materially adversely affected.
We are subject to risks relating to our asset concentration.
Our portfolio consists primarily of real estate and commercial real estate loans which are generally diversified by asset type, obligor, property type and geographic location. However, as of December 31, 2012, approximately 22% of the carrying value of our assets related to land, 12% related to office properties, 11% related to condominium assets and 11% related to industrial/R&D properties. All of these property types have been adversely affected by the previous financial crisis. In addition, as of December 31, 2012, approximately 23% of the carrying value of our assets related to properties located in the western U.S., 19% related to properties located in the northeastern U.S., 15% related to properties located in the southeast U.S and 13% related to properties located in the southwestern U.S. These regions include areas that were particularly hard hit by the prior downturn in the residential real estate markets. In addition, we have $228.7 million of European assets, which are subject to increased risks due to the current economic uncertainty in the Eurozone. We may suffer additional losses on our assets due to these concentrations.
We underwrite the credit of prospective borrowers and tenants and often require them to provide some form of credit support such as corporate guarantees, letters of credit and/or cash security deposits. Although our loans and real estate assets are geographically diverse and the borrowers and tenants operate in a variety of industries, to the extent we have a significant concentration of interest or operating lease revenues from any single borrower or customer, the inability of that borrower or tenant to make its payment could have an adverse effect on us. As of December 31, 2012, our five largest borrowers or tenants of net lease assets collectively accounted for approximately 22% of our aggregate annualized interest and operating lease revenue, of which no single customer accounts for more than 7%.
Lease expirations, lease defaults and lease terminations may adversely affect our revenue.
Lease expirations and lease terminations may result in reduced revenues if the lease payments received from replacement tenants are less than the lease payments received from the expiring or terminating corporate tenants. In addition, lease defaults or lease terminations by one or more significant tenants or the failure of tenants under expiring leases to elect to renew their leases
19
could cause us to experience long periods of vacancy with no revenue from a facility and to incur substantial capital expenditures and/or lease concessions in order to obtain replacement tenants.
We compete with a variety of financing and leasing sources for our customers.
The financial services industry and commercial real estate markets are highly competitive. Our competitors include finance companies, other REITs, commercial banks and thrift institutions, investment banks and hedge funds. Our competitors seek to compete aggressively on the basis of a number of factors including transaction pricing, terms and structure. We may have difficulty competing to the extent we are unwilling to match our competitors' deal terms in order to maintain our interest margins and/or credit standards. To the extent that we match competitors' pricing, terms or structure, we may experience decreased interest margins and/or increased risk of credit losses, which could have an adverse effect on our financial performance.
We face significant competition within our net leasing business from other owners, operators and developers of properties, many of which own properties similar to ours in markets where we operate. Such competition may affect our ability to attract and retain tenants and reduce the rents we are able to charge. These competing properties may have vacancy rates higher than our properties, which may result in their owners offering lower rental rates than we would or providing greater tenant improvement allowances or other leasing concessions. This combination of circumstances could adversely affect our revenues and financial performance.
We are subject to certain risks associated with investing in real estate, including potential liabilities under environmental laws and risks of loss from earthquakes, terrorism and climate change.
Under various U.S. federal, state and local environmental laws, ordinances and regulations, a current or previous owner of real estate (including, in certain circumstances, a secured lender that succeeds to ownership or control of a property) may become liable for the costs of removal or remediation of certain hazardous or toxic substances at, on, under or in its property. Those laws typically impose cleanup responsibility and liability without regard to whether the owner or control party knew of or was responsible for the release or presence of such hazardous or toxic substances. The costs of investigation, remediation or removal of those substances may be substantial. The owner or control party of a site may be subject to common law claims by third parties based on damages and costs resulting from environmental contamination emanating from a site. Certain environmental laws also impose liability in connection with the handling of or exposure to asbestos-containing materials, pursuant to which third parties may seek recovery from owners of real properties for personal injuries associated with asbestos-containing materials. While a secured lender is not likely to be subject to these forms of environmental liability, when we foreclose on real property, we become an owner and are subject to the risks of environmental liability. Additionally, under our net lease assets we require our tenants to undertake the obligation for environmental compliance and indemnify us from liability with respect thereto. There can be no assurance that our tenants will have sufficient resources to satisfy their obligations to us.
As of December 31, 2012, approximately 26% of the carrying value of our assets was located in the Western and Northwestern United States, geographic areas at higher risk for earthquakes. In addition, a significant number of our properties are located in major urban areas which, in recent years, have been high risk geographical areas for terrorism and threats of terrorism. The value of our properties will potentially also be subject to the risks associated with long-term effects of climate change. Future earthquakes, acts of terrorism or effects of climate change could adversely impact the demand for, and value of, our assets and could also directly impact the value of our assets through damage, destruction or loss, and could thereafter materially impact the availability or cost of insurance to protect against these events. Although we believe our owned real estate and the properties collateralizing our loan assets are adequately covered by insurance, we cannot predict at this time if we or our borrowers will be able to obtain appropriate coverage at a reasonable cost in the future, or if we will be able to continue to pass along all of the costs of insurance to our tenants. Any earthquake, terrorist attack or effect of climate change, whether or not insured, could have a material adverse effect on our financial performance, the market price of our Common Stock and our ability to pay dividends. In addition, there is a risk that one or more of our property insurers may not be able to fulfill its obligations with respect to claims payments due to a deterioration in its financial condition.
From time to time we make investments in companies over which we do not have sole control. Some of these companies operate in industries that differ from our current operations, with different risks than investing in real estate.
From time to time we make debt or equity investments in other companies that we may not control or over which we may not have sole control. These investments include but are not limited to: LNR Property Corporation ("LNR"), Madison Funds and other equity and mezzanine investments. Although these businesses generally have a significant real estate component, some of them operate in businesses that are different from our primary business segments. Consequently, investments in these businesses, among other risks, subject us to the operating and financial risks of industries other than real estate and to the risk that we do not have sole control over the operations of these businesses.
20
From time to time we may make additional investments in or acquire other entities that may subject us to similar risks. Investments in entities over which we do not have sole control, including joint ventures, present additional risks such as having differing objectives than our partners or the entities in which we invest, or becoming involved in disputes, or competing with those persons. In addition, we rely on the internal controls and financial reporting controls of these entities and their failure to maintain effectiveness or comply with applicable standards may adversely affect us.
Declines in the market values of our equity investments may adversely affect periodic reported results.
Most of our equity investments are in funds or companies that are not publicly traded and their fair value may not be readily determinable. We may periodically estimate the fair value of these investments, based upon available information and management's judgment. Because such valuations are inherently uncertain, they may fluctuate over short periods of time. In addition, our determinations regarding the fair value of these investments may be materially higher than the values that we ultimately realize upon their disposal, which could result in losses that have a material adverse effect on our financial performance, the market price of our common stock and our ability to pay dividends.
Quarterly results may fluctuate and may not be indicative of future quarterly performance.
Our quarterly operating results could fluctuate; therefore, reliance should not be placed on past quarterly results as indicative of our performance in future quarters. Factors that could cause quarterly operating results to fluctuate include, among others, variations in loan and real estate portfolio performance, levels of non-performing assets and related provisions, market values of investments, costs associated with debt, general economic conditions, the state of the real estate and financial markets and the degree to which we encounter competition in our markets.
Our ability to retain and attract key personnel is critical to our success.
Our success depends on our ability to retain our senior management and the other key members of our management team and recruit additional qualified personnel. We rely in part on equity compensation to retain and incentivize our personnel. In addition, if members of our management join competitors or form competing companies, the competition could have a material adverse effect on our business. Efforts to retain or attract professionals may result in additional compensation expense, which could affect our financial performance.
We are highly dependent on information systems, and systems failures could significantly disrupt our business.
Our business is highly dependent on communications, information, financial and operational systems. Any failure or interruption of our systems could cause delays or other problems in our business activities, which could have a material adverse effect on our operations and financial performance.
We may change certain of our policies without stockholder approval.
Our charter does not set forth specific percentages of the types of investments we may make. We can amend, revise or eliminate our investment financing and conflict of interest policies at any time at our discretion without a vote of our shareholders. A change in these policies could adversely affect our financial condition or results of operations or the market price of our common stock.
Certain provisions in our charter may inhibit a change in control.
Generally, to maintain our qualification as a REIT under the Code, not more than 50% in value of our outstanding shares of stock may be owned, directly or indirectly, by five or fewer individuals at any time during the last half of our taxable year. The Code defines "individuals" for purposes of the requirement described in the preceding sentence to include some types of entities. Under our charter, no person may own more than 9.8% of our outstanding shares of stock, with some exceptions. The restrictions on transferability and ownership may delay, deter or prevent a change in control or other transaction that might involve a premium price or otherwise be in the best interest of the security holders.
We would be subject to adverse consequences if we fail to qualify as a REIT.
We believe that we have been organized and operated in a manner so as to qualify for taxation as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 1998. However, our qualification as a REIT has depended and will continue to depend on our ability to meet various requirements concerning, among other things, the ownership of our outstanding stock, the nature of our assets, the sources of our income and the amount of our distributions to our shareholders.
21
If we were to fail to qualify as a REIT for any taxable year, we would not be allowed a deduction for distributions to our shareholders in computing our net taxable income and would be subject to U.S. federal income tax, including any applicable alternative minimum tax, or "AMT," on our net taxable income at regular corporate rates, as well as applicable state and local taxes. Unless entitled to relief under certain Code provisions, we would also be disqualified from treatment as a REIT for the four subsequent taxable years following the year during which our REIT qualification was lost. As a result, cash available for distribution would be reduced for each of the years involved. Furthermore, it is possible that future economic, market, legal, tax or other considerations may cause our REIT qualification to be revoked.
Our Secured Credit Facilities (see Item 8—"Financial Statements and Supplemental Data—Note 8") prohibit us from paying dividends on our common stock if we no longer qualify as a REIT.
To qualify as a REIT, we may be forced to borrow funds, sell assets or take other actions during unfavorable market conditions. In addition, we may be required to limit certain activities or conduct them through taxable entities.
To qualify as a REIT, we generally must distribute to our shareholders at least 90% of our net taxable income, excluding net capital gains each year, and we will be subject to U.S. federal income tax, as well as applicable state and local taxes, to the extent that we distribute less than 100% of our net taxable income each year. In addition, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions paid by us in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.
In the event that principal, premium or interest payments with respect to a particular debt instrument that we hold are not made when due, we may nonetheless be required to continue to recognize the unpaid amounts as taxable income. Due to these and other potential timing differences between income recognition or expense deduction and cash receipts or disbursements, there is a significant risk that we may have substantial taxable income in excess of cash available for distribution. In order to qualify as a REIT and avoid the payment of income and excise taxes, we may need to borrow funds or take other actions to meet our REIT distribution requirements for the taxable year in which the "phantom income" is recognized.
In addition, we may be required to limit certain activities that generate non-qualifying REIT income, such as land development and sales of condominiums, and/or we may be required to conduct such activities through "taxable REIT subsidiaries."
Certain of our activities, including our use of taxable REIT subsidiaries, are subject to taxes that could reduce our cash flows.
Even if we qualify as a REIT for U.S. federal income tax purposes, we will be required to pay some U.S. federal, state, local and non-U.S. taxes on our income and property, including taxes on any undistributed income, taxes on income from certain activities conducted as a result of foreclosures, and property and transfer taxes. We would be required to pay taxes on net taxable income that we fail to distribute to our shareholders. In addition, we hold a significant amount of assets in our "taxable REIT subsidiaries," including assets that we have acquired through foreclosure, assets that may be treated as dealer property and other assets that could adversely affect our ability to qualify as a REIT if held directly by us. As a result, we will be required to pay income taxes on the taxable income generated by these assets. There are also limitations on the ability of taxable REIT subsidiaries to make interest payments to affiliated REITs. Furthermore, we will be subject to a 100% penalty tax to the extent our economic arrangements with our tenants or our taxable REIT subsidiaries are not comparable to similar arrangements among unrelated parties. We will also be subject to a 100% tax to the extent we derive income from the sale of assets to customers in the ordinary course of business. To the extent we or our taxable REIT subsidiaries are required to pay U.S. federal, state, local or non-U.S. taxes, we will have less cash available for distribution to our shareholders.
We have substantial net operating and net capital loss carry forwards which we use to offset our tax and distribution requirements. In the event that we experience an "ownership change" for purposes of Section 382 of the Internal Revenue Code of 1986, as amended, or the Internal Revenue Code, our ability to use these losses will be limited. An "ownership change" is determined based upon complex rules which track the changes in ownership that occur in our Common Stock for a trailing three year period. We have experienced volatility and significant trading in our Common Stock in recent years. The occurrence of an ownership change is generally beyond our control and, if triggered, may increase our tax and distribution obligations for which we may not have sufficient cash flow.
A failure to comply with the limits on our ownership of and relationship with our taxable REIT subsidiaries would jeopardize our REIT qualification and may result in the application of a 100% excise tax.
No more than 25% of the value of a REIT's total assets may consist of stock or securities of one or more taxable REIT subsidiaries. This requirement limits the extent to which we can conduct activities through taxable REIT subsidiaries or expand the activities that we conduct through taxable REIT subsidiaries. The values of some of our assets, including assets that we hold
22
through taxable REIT subsidiaries may not be subject to precise determination, and values are subject to change in the future. In addition, we hold certain loans to one or more of our taxable REIT subsidiaries that are secured by real property. We treat these mortgage loans as qualifying assets for purposes of the REIT assets tests to the extent that they are secured by real property. If the IRS were to successfully challenge the treatment of any such loans, our ability to meet the REIT asset tests and other REIT requirements could be adversely affected. Accordingly, there can be no assurance that we have met or will be able to continue to comply with the taxable REIT subsidiary 25% limitation.
In addition, we may from time to time need to make distributions from a taxable REIT subsidiary in order to keep the value of our taxable REIT subsidiaries below 25% of our total assets. However, taxable REIT subsidiary dividends will generally not constitute qualifying income for purposes of the 75% REIT gross income test. While we will monitor our compliance with both this income test and the limitation on the percentage of our total assets represented by taxable REIT subsidiary securities, and intend to conduct our affairs so as to comply with both, the two may at times be in conflict with one another. For example, it is possible that we may wish to distribute a dividend from a taxable REIT subsidiary in order to reduce the value of our taxable REIT subsidiaries below 25% of our assets, but we may be unable to do so without violating the 75% REIT gross income test.
Although there are other measures we can take in such circumstances in order to remain in compliance with the requirements for REIT qualification, there can be no assurance that we will be able to comply with both of these tests in all market conditions.
Our Investment Company Act exemption limits our investment discretion and loss of the exemption would adversely affect us.
We believe that we currently are not, and we intend to operate our company so that we will not be, regulated as an investment company under the Investment Company Act because we are "primarily engaged in the business of purchasing or otherwise acquiring mortgages and other liens on and interest in real estate." Specifically, we are required to invest at least 55% of our assets in "qualifying real estate assets" (that is, real estate, mortgage loans and other qualifying interests in real estate), and at least an additional 25% of our assets in other "real estate-related assets," such as mezzanine loans and unsecured investments in real estate entities, or additional qualifying real estate assets.
We will need to monitor our assets to ensure that we continue to satisfy the percentage tests. Maintaining our exemption from regulation as an investment company under the Investment Company Act limits our ability to invest in assets that otherwise would meet our investment strategies. If we fail to qualify for this exemption, we could not operate our business efficiently under the regulatory scheme imposed on investment companies under the Investment Company Act, and we could be required to restructure our activities. This would have a material adverse effect on our financial performance and the market price of our securities.
Actions of the U.S. government, including the U.S. Congress, Federal Reserve, U.S. Treasury and other governmental and regulatory bodies, to stabilize or reform the financial markets, or market responses to those actions, may not achieve the intended effect and may adversely affect our business.
In light of the recent financial crisis, the Obama Administration, Congress and regulators have increased their focus on the regulation of the financial industry. New or modified regulations and related regulatory guidance, including under the Dodd-Frank Wall Street Reform Act, or the Dodd-Frank Act, may have unforeseen or unintended adverse effects on the financial industry. Laws, regulations or policies, including accounting standards and interpretations, currently affecting us may change at any time. Regulatory authorities may also change their interpretation of these statutes and regulations. Therefore, our business may also be adversely affected by future changes in laws, regulations, policies or interpretations or regulatory approaches to compliance and enforcement.
In addition to the enactment of the Dodd-Frank Act, various legislative bodies have also considered altering the existing framework governing creditors' rights and mortgage products including legislation that would result in or allow loan modifications of various sorts. Such legislation may change the operating environment in substantial and unpredictable ways. We cannot predict whether new legislation will be enacted, and if enacted, the effect that it or any regulations would have on our activities, financial condition, or results of operations.
Item 1b. Unresolved Staff Comments
None.
23
Item 2. Properties
The Company's principal executive and administrative offices are located at 1114 Avenue of the Americas, New York, NY 10036. Its telephone number, general facsimile number and web address are (212) 930-9400, (212) 930-9494 and www.istarfinancial.com, respectively. The lease for the Company's principal executive and administrative offices expires in February 2021. The Company's principal regional offices are located in Atlanta, Georgia; Dallas, Texas; Hartford, Connecticut; San Francisco, California and three offices in the Los Angeles, California metropolitan area.
See Item 1—"Net Leasing," "Operating Properties" and "Land" for a discussion of properties held by the Company for investment purposes and Item 8—"Financial Statements and Supplemental Data—Schedule III," for a detailed listing of such facilities.
24
ITEM 3. LEGAL PROCEEDINGS
The Company and/or one or more of its subsidiaries is party to various pending litigation matters that are considered ordinary routine litigation incidental to its business as a finance and investment company focused on the commercial real estate industry, including loan foreclosure and foreclosure related proceedings. In addition to such matters, the Company or its subsidiaries is a party to, or any of their property is the subject of, the following pending legal proceedings.
Citiline Holdings, Inc., et al. v. iStar Financial, Inc., et al.
As previously reported, in April 2008, two putative class action complaints were filed in the United States District Court for the Southern District of New York alleging violations of federal securities laws by the Company and certain of its current and former executive officers in connection with the Company's December 13, 2007 public offering (the "Citiline Action"). On June 4, 2012, we reached an agreement in principle with the plaintiffs' Court-appointed representatives in the Citiline Action to settle the litigation. The parties to the Citiline Action have executed a final settlement stipulation, including releases of liability in favor of the defendants conditioned on final Court approval. On December 5, 2012, the Court issued an order preliminarily approving the settlement, certifying a class of persons (other than persons who timely and validly request exclusion from the class) entitled to participate in the settlement, approving the notice and proof of claim to be sent to all class members and scheduling a hearing to be held on April 5, 2013 for final approval of the settlement. The required settlement payments ($2.0 million contributed by us and the balance funded by our insurance carriers) have been deposited with an independent claims administrator. Notices of the proposed settlement and proof of claim forms have been mailed to all class members.
Upon final Court approval of the settlement, the Citiline Action will be dismissed in its entirety with prejudice and the settlement will be final.
Item 4. Mine Safety Disclosures
Not applicable.
PART II
Item 5. Market for Registrant's Equity and Related Share Matters
The Company's Common Stock trades on the New York Stock Exchange ("NYSE") under the symbol "SFI. " The high and low closing prices per share of Common Stock are set forth below for the periods indicated.
2012 | 2011 | |||||||||||||||
Quarter Ended | High | Low | High | Low | ||||||||||||
December 31 | $ | 8.93 | $ | 7.24 | $ | 7.18 | $ | 5.09 | ||||||||
September 30 | $ | 8.48 | $ | 6.47 | $ | 8.41 | $ | 4.61 | ||||||||
June 30 | $ | 7.50 | $ | 5.50 | $ | 9.62 | $ | 7.35 | ||||||||
March 31 | $ | 7.46 | $ | 5.62 | $ | 10.31 | $ | 7.84 |
On February 22, 2013, the closing sale price of the Common Stock as reported by the NYSE was $10.10. The Company had 2,388 holders of record of Common Stock as of February 22, 2013.
At December 31, 2012, the Company had five series of preferred stock outstanding: 8.000% Series D Preferred Stock, 7.875% Series E Preferred Stock, 7.8% Series F Preferred Stock, 7.65% Series G Preferred Stock and 7.50% Series I Preferred Stock. Each of the Series D, E, F, G and I preferred stock is publicly traded.
Dividends
The Board of Directors has not established any minimum distribution level. In order to maintain its qualification as a REIT, the Company intends to pay dividends to its shareholders that, on an annual basis, will represent at least 90% of its taxable income (which may not necessarily equal net income as calculated in accordance with GAAP), determined without regard to the deduction for dividends paid and excluding any net capital gains. The Company has recorded net operating losses and may record net operating losses in the future, which may reduce its taxable income in future periods and lower or eliminate entirely the Company's obligation to pay dividends for such periods in order to maintain its REIT qualification.
25
Holders of Common Stock, vested High Performance Units and certain unvested restricted stock units and common share equivalents will be entitled to receive distributions if, as and when the Board of Directors authorizes and declares distributions. However, rights to distributions may be subordinated to the rights of holders of preferred stock, when preferred stock is issued and outstanding. In addition, the Company's Secured Credit Facilities (see Item 8—"Financial Statements and Supplemental Data—Note 8") permit the Company to distribute 100% of its REIT taxable income on an annual basis, for so long as the Company maintains its qualification as a REIT. The Secured Credit Facilities generally restrict the Company from paying any common dividends if it ceases to qualify as a REIT. In any liquidation, dissolution or winding up of the Company, each outstanding share of Common Stock and HPU share equivalent will entitle its holder to a proportionate share of the assets that remain after the Company pays its liabilities and any preferential distributions owed to preferred shareholders.
The Company did not declare or pay dividends on its Common Stock for the years ended December 31, 2012 and 2011. The Company declared and paid dividends of $8.0 million, $11.0 million, $7.8 million, $6.1 million and $9.4 million on its Series D, E, F, G and I preferred stock, respectively, for each of the years ended December 31, 2012 and 2011, all of which qualified as return of capital for tax reporting purposes. There are no dividend arrearages on any of the preferred shares currently outstanding.
Distributions to shareholders will generally be taxable as ordinary income, although all or a portion of such distributions may be designated by the Company as capital gain or may constitute a tax-free return of capital. The Company annually furnishes to each of its shareholders a statement setting forth the distributions paid during the preceding year and their characterization as ordinary income, capital gain or return of capital.
No assurance can be given as to the amounts or timing of future distributions, as such distributions are subject to the Company's taxable income after giving effect to its net operating loss carryforwards, financial condition, capital requirements, debt covenants, any change in the Company's intention to maintain its REIT qualification and such other factors as the Company's Board of Directors deems relevant. The Company may elect to satisfy some of its 2012 REIT distribution requirements, if any, through qualifying stock dividends.
Disclosure of Equity Compensation Plan Information
Plans Category | (a) Number of securities to be issued upon exercise of outstanding options, warrants and rights | (b) Weighted-average exercise price of outstanding options, warrants and rights | (c) Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | |||||
Equity compensation plans approved by security holders-restricted stock awards(1) | 5,660,843 | N/A | 4,135,419 |
Explanatory Note:
_______________________________________________________________________________
(1) | Restricted Stock—The amount shown in column (a) includes 5,276,092 unvested restricted stock units which may vest in the future based on the employees' continued service to the Company. None of these unvested units are included in the Company's outstanding share balance (see Item 8—"Financial Statements and Supplementary Data—Note 12" for a more detailed description of the Company's restricted stock grants). Substantially all of the restricted stock units included in column (a) are required to be settled on a net, after-tax basis (after deducting shares for minimum required statutory withholdings); therefore, the actual number of shares issued will be less than the gross amount of the awards. The amounts shown in column (a) also includes 384,751 of common stock equivalents and restricted stock awarded to our non-employee directors in consideration of their service to us as directors. Common stock equivalents represent rights to receive shares of Common Stock at the date the common stock equivalents are settled. Common stock equivalents have dividend equivalent rights beginning on the date of grant. The amount in column (c) represents the aggregate amount of stock options, shares of restricted stock awards or other performance awards that could be granted under compensation plans approved by the Company's security holders after giving effect to previously issued awards of stock options, shares of restricted stock and other performance awards (see Item 8—"Financial Statements and Supplementary Data—Note 12" for a more detailed description of the Company's Long-Term Incentive Plans). |
26
Item 6. Selected Financial Data
The following table sets forth selected financial data on a consolidated historical basis for the Company. This information should be read in conjunction with the discussions set forth in Item 7—"Management's Discussion and Analysis of Financial Condition and Results of Operations." Certain prior year amounts have been reclassified to conform to the 2012 presentation as set forth in Item 8—"Financial Statements and Supplementary Data—Note 2."
For the Years Ended December 31, | ||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
(In thousands, except per share data and ratios) | ||||||||||||||||||||
OPERATING DATA: | ||||||||||||||||||||
Operating lease income | $ | 219,019 | $ | 198,478 | $ | 186,630 | $ | 186,082 | $ | 186,946 | ||||||||||
Interest income | 133,410 | 226,871 | 364,094 | 557,809 | 947,661 | |||||||||||||||
Other income | 48,043 | 39,720 | 50,733 | 32,442 | 100,292 | |||||||||||||||
Total revenue | $ | 400,472 | $ | 465,069 | $ | 601,457 | $ | 776,333 | $ | 1,234,899 | ||||||||||
Interest expense | $ | 355,097 | $ | 342,186 | $ | 313,766 | $ | 411,889 | $ | 615,533 | ||||||||||
Real estate expense | 151,827 | 138,943 | 121,399 | 81,794 | 50,010 | |||||||||||||||
Depreciation and amortization | 69,350 | 58,662 | 57,220 | 57,741 | 55,470 | |||||||||||||||
General and administrative | 80,856 | 105,039 | 109,526 | 124,152 | 138,164 | |||||||||||||||
Provision for loan losses | 81,740 | 46,412 | 331,487 | 1,255,357 | 1,029,322 | |||||||||||||||
Impairment of assets | 13,778 | 13,239 | 12,809 | 114,117 | 303,611 | |||||||||||||||
Other expense | 17,266 | 11,070 | 16,055 | 62,329 | 14,582 | |||||||||||||||
Total costs and expenses | $ | 769,914 | $ | 715,551 | $ | 962,262 | $ | 2,107,379 | $ | 2,206,692 | ||||||||||
Income (loss) before earnings from equity method investments and other items | $ | (369,442 | ) | $ | (250,482 | ) | $ | (360,805 | ) | $ | (1,331,046 | ) | $ | (971,793 | ) | |||||
Gain (loss) on early extinguishment of debt, net | (37,816 | ) | 101,466 | 108,923 | 547,349 | 393,131 | ||||||||||||||
Earnings from equity method investments | 103,009 | 95,091 | 51,908 | 5,298 | 286,754 | |||||||||||||||
Income (loss) from continuing operations before income taxes | $ | (304,249 | ) | $ | (53,925 | ) | $ | (199,974 | ) | $ | (778,399 | ) | $ | (291,908 | ) | |||||
Income tax (expense) benefit | (8,445 | ) | 4,719 | (7,023 | ) | (4,141 | ) | (10,375 | ) | |||||||||||
Income (loss) from continuing operations | $ | (312,694 | ) | $ | (49,206 | ) | $ | (206,997 | ) | $ | (782,540 | ) | $ | (302,283 | ) | |||||
Income (loss) from discontinued operations | (19,465 | ) | (7,318 | ) | 16,821 | 267 | 29,058 | |||||||||||||
Gain from discontinued operations | 27,257 | 25,110 | 270,382 | 12,426 | 91,458 | |||||||||||||||
Income from sales of residential property | 63,472 | 5,721 | — | — | — | |||||||||||||||
Net income (loss) | $ | (241,430 | ) | $ | (25,693 | ) | $ | 80,206 | $ | (769,847 | ) | $ | (181,767 | ) | ||||||
Net (income) loss attributable to noncontrolling interests | 1,500 | 3,629 | (523 | ) | 1,071 | (21,258 | ) | |||||||||||||
Net income (loss) attributable to iStar Financial Inc. | $ | (239,930 | ) | $ | (22,064 | ) | $ | 79,683 | $ | (768,776 | ) | $ | (203,025 | ) | ||||||
Preferred dividends | (42,320 | ) | (42,320 | ) | (42,320 | ) | (42,320 | ) | (42,320 | ) | ||||||||||
Net (income) loss allocable to HPU holders and Participating Security holders(1) | 9,253 | 1,997 | (1,084 | ) | 22,526 | 2,855 | ||||||||||||||
Net income (loss) allocable to common shareholders | $ | (272,997 | ) | $ | (62,387 | ) | $ | 36,279 | $ | (788,570 | ) | $ | (242,490 | ) | ||||||
Per common share data(2): | ||||||||||||||||||||
Income (loss) attributable to iStar Financial Inc. from continuing operations: | ||||||||||||||||||||
Basic | $ | (3.35 | ) | $ | (0.89 | ) | $ | (2.60 | ) | $ | (8.00 | ) | $ | (2.75 | ) | |||||
Diluted | $ | (3.35 | ) | $ | (0.89 | ) | $ | (2.60 | ) | $ | (8.00 | ) | $ | (2.75 | ) | |||||
Net income (loss) attributable to iStar Financial Inc.: | ||||||||||||||||||||
Basic | $ | (3.26 | ) | $ | (0.70 | ) | $ | 0.39 | $ | (7.88 | ) | $ | (1.85 | ) | ||||||
Diluted | $ | (3.26 | ) | $ | (0.70 | ) | $ | 0.39 | $ | (7.88 | ) | $ | (1.85 | ) | ||||||
Per HPU share data(2): | ||||||||||||||||||||
Income (loss) attributable to iStar Financial Inc. from continuing operations: |
27
Basic | $ | (633.94 | ) | $ | (169.93 | ) | $ | (493.33 | ) | $ | (1,525.07 | ) | $ | (520.07 | ) | |||||
Diluted | $ | (633.94 | ) | $ | (169.93 | ) | $ | (493.33 | ) | $ | (1,525.07 | ) | $ | (520.07 | ) | |||||
Net income (loss) attributable to iStar Financial Inc.: | ||||||||||||||||||||
Basic | $ | (616.87 | ) | $ | (133.13 | ) | $ | 72.27 | $ | (1,501.73 | ) | $ | (349.87 | ) | ||||||
Diluted | $ | (616.87 | ) | $ | (133.13 | ) | $ | 72.27 | $ | (1,501.73 | ) | $ | (349.87 | ) | ||||||
Dividends declared per common share(3) | $ | — | $ | — | $ | — | $ | — | $ | 1.74 |
For the Years Ended December 31, | ||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
(In thousands, except per share data and ratios) | ||||||||||||||||||||
SUPPLEMENTAL DATA: | ||||||||||||||||||||
Adjusted Income(4) | $ | (53,847 | ) | $ | (3,316 | ) | $ | 360,525 | $ | 155,324 | $ | 842,049 | ||||||||
Adjusted EBITDA(4) | $ | 349,754 | $ | 376,464 | $ | 767,663 | $ | 686,267 | $ | 1,592,422 | ||||||||||
Ratio of Adjusted EBITDA to interest expense and preferred dividends(4) | 0.9x | 1.0x | 2.0x | 1.3x | 2.2x | |||||||||||||||
Ratio of earnings to fixed charges(5)(6) | — | — | — | — | — | |||||||||||||||
Ratio of earnings to fixed charges and preferred dividends(5)(6) | — | — | — | — | — | |||||||||||||||
Weighted average common shares outstanding—basic | 83,742 | 88,688 | 93,244 | 100,071 | 131,153 | |||||||||||||||
Weighted average common shares outstanding—diluted | 83,742 | 88,688 | 93,244 | 100,071 | 131,153 | |||||||||||||||
Weighted average HPU shares outstanding—basic and diluted | 15 | 15 | 15 | 15 | 15 | |||||||||||||||
Cash flows from: | ||||||||||||||||||||
Operating activities | $ | (191,932 | ) | $ | (28,577 | ) | $ | (45,883 | ) | $ | 77,795 | $ | 418,529 | |||||||
Investing activities | $ | 1,267,047 | $ | 1,461,257 | $ | 3,738,823 | $ | 724,702 | $ | (27,943 | ) | |||||||||
Financing activities | $ | (1,175,597 | ) | $ | (1,580,719 | ) | $ | (3,412,707 | ) | $ | (1,074,402 | ) | $ | 1,444 |
As of December 31, | ||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
BALANCE SHEET DATA: | ||||||||||||||||||||
Real estate, net | $ | 2,799,023 | $ | 2,947,911 | $ | 2,642,038 | $ | 3,357,311 | $ | 3,103,310 | ||||||||||
Real estate available and held for sale | $ | 635,865 | $ | 677,458 | $ | 746,081 | $ | 856,422 | $ | 242,505 | ||||||||||
Loans receivable, net | $ | 1,829,985 | $ | 2,860,762 | $ | 4,587,352 | $ | 7,661,562 | $ | 10,586,644 | ||||||||||
Total assets | $ | 6,150,789 | $ | 7,517,837 | $ | 9,174,154 | $ | 12,810,575 | $ | 15,296,748 | ||||||||||
Debt obligations, net | $ | 4,691,494 | $ | 5,837,540 | $ | 7,345,433 | $ | 10,894,903 | $ | 12,486,404 | ||||||||||
Total equity | $ | 1,313,154 | $ | 1,573,604 | $ | 1,694,659 | $ | 1,656,118 | $ | 2,446,662 |
Explanatory Notes:
_______________________________________________________________________________
(1) | 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, restricted stock awards and common stock equivalents granted under the Company's Long Term Incentive Plans. |
(2) | See Item 8—"Financial Statements and Supplementary Data—Note 13." |
(3) | The Company has not declared or paid a common dividend since the quarter ended June 30, 2008. |
(4) | Adjusted income and Adjusted EBITDA should be examined in conjunction with net income (loss) as shown in our Consolidated Statements of Operations. Adjusted income and Adjusted EBITDA should not be considered as an alternative to net income (loss) (determined in accordance with GAAP), as an indicator of our performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor are Adjusted income and Adjusted EBITDA indicative of funds available to fund our cash needs or available for distribution to shareholders. Rather, Adjusted income and Adjusted EBITDA are additional measures for us to use to analyze how our business is performing. It should be noted that our manner of calculating Adjusted income and Adjusted EBITDA may differ from the calculations of similarly-titled measures by other companies. See computation of Adjusted income and Adjusted EBITDA on page 36. |
(5) | This ratio of earnings to fixed charges is calculated in accordance with SEC Regulation S-K Item 503. The Company's unsecured debt securities have a fixed charge coverage covenant which is calculated differently in accordance with the terms of the agreements governing such securities. |
(6) | For the years ended December 31, 2012, 2011, 2010, 2009 and 2008, earnings were not sufficient to cover fixed charges by $303,466, $68,784, $218,353, $757,283 and $276,951, respectively, and earnings were not sufficient to cover fixed charges and preferred dividends by $345,786, $111,104, $260,673, $799,603 and $319,271, respectively. |
28
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
Certain statements in this report, other than purely historical information, including estimates, projections, statements relating to our business plans, objectives and expected operating results, and the assumptions upon which those statements are based, are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act and Section 21E of the Exchange Act. Forward-looking statements are included with respect to, among other things, the Company's current business plan, business strategy, portfolio management, prospects and liquidity. These forward-looking statements generally are identified by the words "believe," "project," "expect," "anticipate," "estimate," "intend," "strategy," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results or outcomes to differ materially from those contained in the forward-looking statements. Important factors that the Company believes might cause such differences are discussed in the section entitled, "Risk Factors" in Part I, Item 1a of this Form 10-K or otherwise accompany the forward-looking statements contained in this Form 10-K. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. In assessing all forward-looking statements, readers are urged to read carefully all cautionary statements contained in this Form 10-K. For purposes of this Management's Discussion and Analysis of Financial Condition and Results of Operations, the terms "we," "our" and "us" refer to iStar Financial Inc. and its consolidated subsidiaries, unless the context indicates otherwise.
This discussion summarizes the significant factors affecting our consolidated operating results, financial condition and liquidity during the three-year period ended December 31, 2012. This discussion should be read in conjunction with our consolidated financial statements and related notes for the three-year period ended December 31, 2012 included elsewhere in this Annual Report on Form 10-K. These historical financial statements may not be indicative of our future performance. We have reclassified certain items in our consolidated financial statements from prior years in order to conform to our current year presentation (see Item 8—"Financial Statements and Supplemental Data —Note 2").
Introduction
iStar Financial Inc. is a fully-integrated finance and investment company focused on the commercial real estate industry. We provide custom-tailored investment capital to high-end private and corporate owners of real estate and invest directly across a range of real estate sectors. We are taxed as a real estate investment trust, or "REIT," and have invested more than $35 billion over the past two decades. Our primary business segments are real estate finance, net leasing, operating properties and land.
Our real estate finance portfolio is primarily comprised of senior and mezzanine real estate loans that may be either fixed-rate or variable-rate and are structured to meet the specific financing needs of borrowers. Our portfolio also includes senior and subordinated loans to corporations, particularly those engaged in real estate or real estate related businesses and may be either secured or unsecured. Our loan portfolio includes whole loans and loan participations.
Our net lease portfolio is primarily comprised of properties owned by us and leased to single creditworthy tenants where the properties are subject to long-term leases. Most of the leases provide for expenses at the facility to be paid by the tenant on a triple net lease basis. The properties in this portfolio are diversified by property type and geographic location.
Our operating properties portfolio is comprised of commercial and residential properties which represent a diverse pool of assets across a broad range of geographies and property types. We generally seek to reposition or redevelop these assets with the objective of maximizing their value through the infusion of capital and/or intensive asset management efforts. The commercial properties within this portfolio include office, retail and hotel properties. The residential properties within this portfolio are generally luxury condominium projects located in major U.S. cities where our strategy is to sell individual condominium units through retail distribution channels.
Our land portfolio primarily consists of 11 master planned community projects, seven urban infill land parcels and six waterfront land parcels located throughout the United States. Master planned communities represent large-scale residential projects that we intend to plan and/or develop and may sell through retail channels to home builders or in bulk. We currently have entitlements at these projects for more than 25,000 lots. Waterfront parcels are generally entitled for residential projects and urban infill parcels are generally entitled for mixed-use projects. We may develop these properties ourselves or sell to or partner with commercial real estate developers. These projects are currently entitled for approximately 6,000 residential units, and select projects include commercial, retail and office uses. As of December 31, 2012, we had four land projects in production, nine in development and 11 in the pre-development phase.
29
Executive Overview
2012 was a transitional year for the Company during which we made significant progress in strengthening our balance sheet and positioning the Company for the future. We executed several capital markets transactions that extended our debt maturities, including three senior notes issuances which marked our return to the unsecured debt markets for the first time since 2008. The rates associated with the financings that we completed in the latter half of the year, following an upgrade of the Company's corporate credit ratings, were materially lower than our earlier financings. Within our real estate and loan portfolios, our performing loans, net lease assets and residential condominium projects performed well, and we continued to make progress reducing the balance of our non-performing loans and enhancing the value of our commercial operating properties and land assets through the investment of capital and intensive asset management. We intend to continue these efforts, with the objective of having these assets contribute positively to earnings.
During 2012, we saw a meaningful contribution to earnings from our performing loans, net lease assets and sales of our residential operating properties. However, the performance of our commercial operating properties and nonperforming loans resulted in losses and our land assets incurred sizable carrying costs, which factors continue to negatively impact our earnings.
For the year ended December 31, 2012, we recorded a net loss allocable to common shareholders of $(273.0) million, compared to a loss of $(62.4) million in the prior year. Results for the current year included $35.2 million of expenses associated with three capital markets transactions. Results in the prior year included a $109.0 million gain associated with the redemption of the Company's 10% senior secured notes and $30.3 million of additional earnings from equity method investments associated with the sale of Oak Hill Advisors.
With respect to liquidity, during 2012, we generated $1.48 billion of proceeds from our portfolio and we raised approximately $3.51 billion through secured and unsecured debt capital markets transactions. We used the proceeds of these transactions to repay and/or refinance a significant portion of our debt that was due to mature before 2017, which should enable us to increase our investment originations beginning in 2013. As of December 31, 2012, we had $545.3 million of debt maturities due before December 31, 2013, with a majority of that amount due in October 2013. As of December 31, 2012, we had $256.3 million of cash on hand and in January 2013, we entered into a definitive agreement to sell our interest in LNR for approximate net proceeds of $220.0 million. Additionally, as of December 31, 2012, we had unencumbered assets with a carrying value of $3.01 billion. Our capital resources to meet debt maturities in the coming year include debt refinancings, proceeds from asset sales, loan repayments from borrowers and may include equity capital raising transactions.
30
Results of Operations for the Year Ended December 31, 2012 compared to the Year Ended December 31, 2011
For the Years Ended December 31, | ||||||||||||||
2012 | 2011 | $ Change | % Change | |||||||||||
(in thousands) | ||||||||||||||
Operating lease income | $ | 219,019 | $ | 198,478 | $ | 20,541 | 10 | % | ||||||
Interest income | 133,410 | 226,871 | (93,461 | ) | (41 | )% | ||||||||
Other income | 48,043 | 39,720 | 8,323 | 21 | % | |||||||||
Total revenue | $ | 400,472 | $ | 465,069 | $ | (64,597 | ) | (10 | )% | |||||
Interest expense | $ | 355,097 | $ | 342,186 | $ | 12,911 | 4 | % | ||||||
Real estate expenses | 151,827 | 138,943 | 12,884 | 9 | % | |||||||||
Depreciation and amortization | 69,350 | 58,662 | 10,688 | 18 | % | |||||||||
General and administrative | 80,856 | 105,039 | (24,183 | ) | (23 | )% | ||||||||
Provision for loan losses | 81,740 | 46,412 | 35,328 | 76 | % | |||||||||
Impairment of assets | 13,778 | 13,239 | 539 | 4 | % | |||||||||
Other expense | 17,266 | 11,070 | 6,196 | 56 | % | |||||||||
Total costs and expenses | $ | 769,914 | $ | 715,551 | $ | 54,363 | 8 | % | ||||||
Gain (loss) on early extinguishment of debt, net | $ | (37,816 | ) | $ | 101,466 | $ | (139,282 | ) | >100% | |||||
Earnings from equity method investments | 103,009 | 95,091 | 7,918 | 8 | % | |||||||||
Income tax (expense) benefit | (8,445 | ) | 4,719 | (13,164 | ) | >100% | ||||||||
Income (loss) from discontinued operations | (19,465 | ) | (7,318 | ) | (12,147 | ) | >100% | |||||||
Gain from discontinued operations | 27,257 | 25,110 | 2,147 | 9 | % | |||||||||
Income from sales of residential property | 63,472 | 5,721 | 57,751 | >100% | ||||||||||
Net income (loss) | $ | (241,430 | ) | $ | (25,693 | ) | $ | (215,737 | ) | >100% |
Revenue—Operating lease income increased to $219.0 million in 2012 and includes income from net lease assets and commercial operating properties. Operating lease income from net lease assets increased 3.3% to $152.0 million in 2012 from $147.2 million in 2011 primarily due to new leasing activity. As of December 31, 2012, net lease assets were 94.8% leased compared to 94.4% leased as of December 31, 2011. For the year ended December 31, 2012, the net lease portfolio generated a weighted average effective yield of 8.6% compared to 8.4% during the same period in 2011.
Operating lease income from commercial operating properties increased to $65.5 million in 2012 from $51.2 million in 2011. We acquired title to additional commercial operating properties at the end of 2011 and during 2012, which contributed $20.6 million in operating lease income for the year ended December 31, 2012. The impact of certain lease terminations offset this increase by $6.3 million year over year. As of December 31, 2012, commercial operating properties, excluding hotels, were 58.1% leased compared to 41.0% leased as of December 31, 2011.
Interest income declined primarily due to a decline in the average balance of performing loans to $1.67 billion for the year ended December 31, 2012 from $2.58 billion for the same period in 2011. The decrease in performing loans was primarily due to loan repayments as well as performing loans moving to non-performing status (see Risk Management below). For the year ended December 31, 2012, performing loans generated a weighted average effective yield of 7.5% as compared to 7.2% in 2011.
Other income primarily includes revenue related to hotel properties included in the operating property portfolio, which was $32.8 million in 2012 compared to $32.5 million in 2011. For the year ended December 31, 2012, other income also includes $8.6 million of loan income related to the prepayment and sales of loans as compared to $2.9 million for the year ended December 31, 2011.
Costs and expenses—Interest expense increased in 2012 primarily due to a higher weighted average cost of debt offset by a lower average outstanding balance. Our weighted average effective cost of debt increased to 6.5% for the year ended December 31, 2012 as compared to 5.3% during 2011, primarily due to the refinancing of existing debt in 2011 and the first half of 2012 at higher rates. With continued improvement in the capital markets and upgrades in our credit ratings achieved later in 2012, we refinanced one of our secured credit facilities and issued unsecured debt at rates which will reduce our weighted average cost of debt in future
31
periods. The average outstanding balance of our debt declined to $5.49 billion for the year ended December 31, 2012 from $6.47 billion for the year ended December 31, 2011.
The increase in real estate expense year over year was primarily driven by additional properties that we took title to in 2012 and late 2011 through resolution of non-performing loans. Expenses for operating properties were $100.3 million in 2012 as compared to $92.0 million in 2011, which includes carrying costs on our residential operating properties totaling $26.5 million in 2012 and $24.4 million in 2011. Operating expenses for net lease assets declined slightly to $24.3 million in 2012 from $25.3 million in 2011. Carrying costs and other expenses on our land assets increased to $27.3 million in 2012 from $21.6 million in 2011, primarily related to acquiring title to assets in resolution of non-performing loans as well as increased legal and consulting expenses. Depreciation and amortization increased in 2012 primarily due to the acquisition of additional operating properties in late 2011 and 2012.
General and administrative expenses decreased primarily due to lower stock-based compensation expense, lower payroll and employee related costs and decreased legal expenses. Stock-based compensation expense declined to $15.3 million in 2012 from $29.7 million in 2011, primarily resulting from the incremental expense in 2011 associated with the July 2011 modification of our restricted stock units originally awarded on December 19, 2008. Payroll and employee related costs declined due to staffing reductions, while legal expenses declined due to the settlement of litigation in June 2012 (see Item 3. Legal Proceedings).
Provisions for loan losses totaled $81.7 million during the year ended December 31, 2012 and included higher specific reserves on non-performing loans, offset by a reduction in the general reserve primarily due to a reduction in the balance of performing loans outstanding during the current year (see Risk Management below).
Impairment of assets for the year ended December 31, 2012 resulted primarily from changes in business strategy for certain assets and consisted of $27.7 million on operating properties and $7.7 million on net lease assets. Of these amounts, $22.6 million of impairments related to real estate assets held for sale or sold and were therefore included in discontinued operations for the year ended December 31, 2012. For the year ended December 31, 2011, we recorded impairments of $22.4 million related to operating properties which resulted from changing market conditions and changes in business strategy for certain assets. Of this amount, $9.1 million relates to real estate assets held for sale or sold and therefore, were included in discontinued operations for the year ended December 31, 2011.
Other expense for the year ended December 31, 2012 increased primarily due to $8.1 million of third party expenses incurred in connection with the refinancing of our 2011 Secured Credit Facilities with our October Credit Facility (see Liquidity and Capital Resources below).
Gain on early extinguishment of debt, net—During the year ended December 31, 2012, net losses on the early extinguishment of debt included a $14.9 million prepayment fee on the early redemption of our 8.625% Senior Unsecured Notes due in June 2013 as well as $12.1 million related to the accelerated amortization of discounts and fees in connection with the refinancing of our 2011 Secured Credit Facilities in October of 2012 (see Liquidity and Capital Resources below). We also recorded $13.8 million of losses in 2012 related to the accelerated amortization of discounts and fees in connection with amortization payments that we made on our 2011 and 2012 Secured Credit Facilities. These losses were partially offset by gains on the repurchases of unsecured notes during 2012.
During the same period in 2011, we fully redeemed the $312.3 million remaining principal balance of our 10% senior secured notes due June 2014 which resulted in a $109.0 million gain on early extinguishment of debt primarily related to the recognition of deferred gain that resulted from a previous debt exchange. This was offset by losses on extinguishment of debt related to the accelerated amortization of discounts and fees in connection with amortization payments that we made on our secured credit facilities, including the A-1 Tranche of the 2011 Secured Credit Facilities.
Earnings from equity method investments—Earnings from equity method investments increased during the year ended December 31, 2012, primarily due to $26.0 million of equity in earnings recognized from income from sales of residential property units recorded by one of our real estate equity investments. Earnings from certain of our other strategic investments increased due to better overall market performance. These increases were partially offset by the impact of the sale of Oak Hill Advisors, L.P. and related entities in October 2011, which contributed $38.4 million to earnings, including a pre-tax gain of $30.3 million during the year ended December 31, 2011.
Income tax (expense) benefit—Income taxes are primarily generated by assets held in our taxable REIT subsidiaries (“TRS's”), and increased to an expense of $8.4 million in 2012 versus a benefit of $4.7 million in 2011. During the year ended December 31, 2012, TRS entities generated taxable income of $42.2 million, which was partially offset by the utilization of net operating loss carryforwards, resulting in current tax expense of $8.4 million. For the year ended December 31, 2011, TRS entities
32
generated taxable income of $75.8 million, including the gain on the sale of our Oak Hill investments. This income was partially offset by the utilization of net operating loss carryforwards that reduced our current tax expense to $9.0 million for the year. The current tax expense was partially offset by a $13.7 million non-cash deferred tax benefit that resulted from the reversal of a deferred tax liability related to a difference in investment basis for our Oak Hill investments that were sold in October of 2011.
Discontinued operations—During the year ended December 31, 2012, we sold net lease assets with a carrying value of $115.5 million and recorded gains of $27.3 million. During the year ended December 31, 2011, we realized a $22.2 million gain from discontinued operations previously deferred as part of the June 2010 sale of 32 net lease assets.
Income (loss) from discontinued operations includes operating results from net lease assets and commercial operating properties held for sale or sold as of December 31, 2012. For the years ended December 31, 2012 and 2011, income (loss) from discontinued operations includes impairment of assets of $22.6 million and $9.1 million, respectively.
Income from sales of residential property—During the year ended December 31, 2012 and 2011, we sold condominium units for total net proceeds of $319.3 million and $154.0 million, respectively, that resulted in income from sales of residential properties totaling $63.5 million and $5.7 million, respectively.
Results of Operations for the Year Ended December 31, 2011 compared to the Year Ended December 31, 2010
For the Years Ended December 31, | |||||||||||||||
2011 | 2010 | $ Change | % Change | ||||||||||||
(in thousands) | |||||||||||||||
Operating lease income | $ | 198,478 | $ | 186,630 | $ | 11,848 | 6 | % | |||||||
Interest income | 226,871 | 364,094 | (137,223 | ) | (38 | )% | |||||||||
Other income | 39,720 | 50,733 | (11,013 | ) | (22 | )% | |||||||||
Total revenue | $ | 465,069 | $ | 601,457 | $ | (136,388 | ) | (23 | )% | ||||||
Interest expense | $ | 342,186 | $ | 313,766 | $ | 28,420 | 9 | % | |||||||
Real estate expense | 138,943 | 121,399 | 17,544 | 14 | % | ||||||||||
Depreciation and amortization | 58,662 | 57,220 | 1,442 | 3 | % | ||||||||||
General and administrative | 105,039 | 109,526 | (4,487 | ) | (4 | )% | |||||||||
Provision for loan losses | 46,412 | 331,487 | (285,075 | ) | (86 | )% | |||||||||
Impairment of assets | 13,239 | 12,809 | 430 | 3 | % | ||||||||||
Other expense | 11,070 | 16,055 | (4,985 | ) | (31 | )% | |||||||||
Total costs and expenses | $ | 715,551 | $ | 962,262 | $ | (246,711 | ) | (26 | )% | ||||||
Gain on early extinguishment of debt, net | $ | 101,466 | $ | 108,923 | $ | (7,457 | ) | (7 | )% | ||||||
Earnings from equity method investments | 95,091 | 51,908 | 43,183 | 83 | % | ||||||||||
Income tax (expense) benefit | 4,719 | (7,023 | ) | 11,742 | >100% | ||||||||||
Income (loss) from discontinued operations | (7,318 | ) | 16,821 | (24,139 | ) | >100% | |||||||||
Gain from discontinued operations | 25,110 | 270,382 | (245,272 | ) | (91 | )% | |||||||||
Income from sales of residential property | 5,721 | — | 5,721 | 100 | % | ||||||||||
Net income (loss) | $ | (25,693 | ) | $ | 80,206 | $ | (105,899 | ) | >100% |
Revenue—Operating lease income increased to $198.5 million in 2011 and includes income from our net lease assets and commercial operating properties. Operating lease income from net lease assets remained consistent at $147.2 million compared to $147.0 million in 2010. As of December 31, 2011, net lease assets were 94.4% leased compared to 91.0% leased as of December 31, 2010. For the year ended December 31, 2011, total net lease assets generated a weighted average effective yield of 8.4% compared to 8.3% during the same period in 2010.
Operating lease income from commercial operating properties increased to $51.2 million in 2011 from $39.2 million in 2010. We acquired title to additional commercial operating properties in resolution of non-performing loans during 2011 and late in 2010, which contributed $10.0 million in operating lease income for the year ended December 31, 2011. The remaining increase relates to new leasing activity at various commercial operating properties.
33
Interest income declined primarily due to a decrease in the average balance of performing loans to $2.58 billion for the year ended December 31, 2011 from $3.92 billion for 2010. The decrease in performing loans was primarily due to loan repayments as well as performing loans moving to non-performing status (see Risk Management below). For the year ended December 31, 2011, performing loans generated a weighted average effective yield of 7.2% as compared to 7.9% in 2010. The decrease was partially offset by $26.3 million of interest income recorded during the year ended December 31, 2011, related to certain non-performing loans that were resolved, including interest not previously recorded due to the loans being on non-accrual status.
Other income primarily includes revenue related to hotel properties included in the operating property portfolio, which was $32.5 million in 2011 compared to $32.3 million in 2010. For the year ended December 31, 2011, other income also includes $2.9 million of loan income related to the prepayment and sales of loans as compared to $13.8 million for the year ended December 31, 2010.
Costs and expenses—Interest expense increased primarily due to higher interest rates on our Secured Credit Facility entered into during 2011, partially offset by lower average outstanding borrowings. Our weighted average effective cost of debt increased to 5.3% for the year ended December 31, 2011 as compared to 3.7% during 2010. The average outstanding balance of our debt declined to $6.47 billion for the year ended December 31, 2011 from $9.28 billion for the year ended December 31, 2010.
The increase in real estate expenses year over year was primarily driven by additional operating properties that we took title to in 2011 and late 2010 through resolution of non-performing loans. Expenses for operating properties were $92.0 million in 2011 as compared to $84.5 million in 2010, which includes carrying costs on our residential properties totaling $24.4 million in 2011 and $26.1 million in 2010. Operating expenses for net lease assets increased to $25.3 million in 2011 from $21.9 million in 2010 primarily related to provisions for uncollectable tenant receivables. Carrying costs and other expenses on our land assets increased to $21.6 million in 2011 from $15.1 million in 2010, primarily related to additional consulting, legal and maintenance costs. Depreciation and amortization increased in 2011 primarily due to the acquisition of operating properties in late 2011 and 2010.
General and administrative expenses decreased primarily due to lower payroll and employee related costs from both staffing reductions and reduced annual cash compensation offset by additional stock-based compensation expense resulting from the modification of our December 19, 2008 restricted stock units. Excluding stock-based compensation expense, general and administrative expense declined by $14.8 million or 16.5% from the prior year.
Our total costs and expenses were impacted most significantly by lower provisions for loan losses. The decline in our provisions for loan losses primarily resulted from fewer loans moving to non-performing status and a lower overall balance of non-performing loans during the year ended December 31, 2011 as compared to 2010. Additionally, repayments and sales of performing loans resulted in a lower portfolio balance leading to a reduction in the required general loan loss reserve.
For the years ended December 31, 2011 and 2010, impairments on real estate assets resulted from changes in market conditions and changes in business strategy. In 2011, $22.4 million of impairments were recorded related to operating properties and of this amount, $9.1 million related to real estate assets held for sale or sold and were therefore included in discontinued operations. In 2010, we recorded $19.1 million of impairments on operating properties and $4.2 million on net lease assets. Of these amounts, $9.6 million related to real estate assets held for sale or sold and were therefore included in discontinued operations.
Other expense decreased primarily due to lower legal fees and other unreimbursed expenses incurred relating to non-performing loans.
Gain (loss) on early extinguishment of debt, net—During the year ended December 31, 2011, we fully redeemed the $312.3 million remaining principal balance of our 10% senior secured notes due June 2014, which resulted in a $109.0 million gain on early extinguishment of debt. This was offset by losses on extinguishment of debt related to the accelerated amortization of deferred fees and debt discount resulting from amortization payments made on our secured credit facilities, including the Tranche A-1 facility.
During the same period in 2010, we retired $633.0 million par value of our senior secured and unsecured notes and we redeemed $282.3 million of senior secured notes. Together, these transactions resulted in an aggregate gain on early extinguishment of debt of $131.0 million. These gains were offset by $22.1 million of losses resulting from the acceleration of unamortized deferred fees and debt discount in connection with the prepayments of our $1.0 billion First Priority Credit Agreement, which was due to mature in 2012, and our $947.9 million non-recourse secured term loan and another secured term loan that were collateralized by net lease assets we sold during the period.
Earnings from equity method investments—The increase in earnings from equity method investments was primarily attributable to the sale of our interests in Oak Hill Advisors, L.P. and related entities as well as a full year of earnings from our investment in LNR. In October 2011, we sold a substantial portion of our interests in Oak Hill Advisors, L.P. and related entities and recorded a pre-tax gain of $30.3 million. Prior to the sale in October of 2011, we recorded $8.5 million of earnings from our investments in the Oak Hill entities that were sold during the year ended December 31, 2011. We also recorded a full year of
34
earnings from our investment in LNR, which was $52.1 million higher than our partial year earnings in the prior year when the investment was made. During the year ended December 31, 2011, our share of earnings from LNR included $19.2 million of nonrecurring income from the settlement of tax liabilities. These increases in earnings were partially offset by losses and lower returns recorded by certain of our strategic investments, primarily due to weaker market performance as compared to 2010.
Income tax (expense) benefit—The income tax benefit recorded during the year ended December 31, 2011 was comprised of $13.7 million of deferred tax benefit offset by $9.0 million of current tax expense related to taxable income generated by assets held in our TRS's. TRS entities generated taxable income of $75.8 million for the year ended December 31, 2011, including the gain on the sale of our investment in Oak Hill Advisors L.P. This income was partially offset by the utilization of net operating loss carryforwards that reduced our current tax expense to $9.0 million for the year. The $13.7 million non-cash deferred tax benefit was due to the reversal of a deferred tax liability related to a difference in investment basis for our Oak Hill investments that were sold in October of 2011.
Discontinued operations—During the year ended December 31, 2011, we sold net lease assets with an aggregate carrying value of $34.4 million resulting in a net gain of $2.9 million. In 2011, we also resolved a contingent obligation related to the 2010 portfolio sale of 32 net lease assets, resulting in a gain of $22.2 million. During the same period in 2010, we sold net lease assets, including a portfolio of 32 net lease assets, and recognized an aggregate initial gain of $270.4 million.
Income (loss) from discontinued operations includes operating results from net lease assets and commercial operating properties held for sale or sold as of December 31, 2012. For the years ended December 31, 2011 and 2010, income (loss) from discontinued operations includes impairment of assets of $9.1 million and $9.6 million, respectively.
Income from sales of residential property—During the year ended December 31, 2011 we sold condominium units for total net proceeds of $154.0 million that resulted in income from sales of residential properties totaling $5.7 million.
Adjusted income and Adjusted EBITDA
In addition to net income (loss), we use Adjusted income and Adjusted EBITDA to measure our operating performance. Adjusted income represents net income (loss) allocable to common shareholders, prior to the effect of depreciation and amortization, provision for loan losses, impairment of assets, stock-based compensation expense, and the non-cash portion of gain (loss) on early extinguishment of debt. Adjusted EBITDA represents net income (loss) plus the sum of interest expense, income taxes, depreciation and amortization, provision for loan losses, impairment of assets and stock-based compensation expense, less the non-cash portion of gain (loss) on early extinguishment of debt.
We believe Adjusted income and Adjusted EBITDA are useful measures to consider, in addition to net income (loss), as they may help investors evaluate our core operating performance prior to certain non-cash items.
Adjusted income and Adjusted EBITDA should be examined in conjunction with net income (loss) as shown in our Consolidated Statements of Operations. Adjusted income and Adjusted EBITDA should not be considered as an alternative to net income (loss) (determined in accordance with GAAP), as an indicator of our performance, or to cash flows from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor are Adjusted income and Adjusted EBITDA indicative of funds available to fund our cash needs or available for distribution to shareholders. Rather, Adjusted income and Adjusted EBITDA are additional measures for us to use to analyze how our business is performing. It should be noted that our manner of calculating Adjusted income and Adjusted EBITDA may differ from the calculations of similarly-titled measures by other companies.
35
For the Years Ended December 31, | |||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
(in thousands) | |||||||||||||||||||
Adjusted income | |||||||||||||||||||
Net income (loss) allocable to common shareholders | $ | (272,997 | ) | $ | (62,387 | ) | $ | 36,279 | $ | (788,570 | ) | $ | (242,490 | ) | |||||
Add: Depreciation and amortization(1) | 70,786 | 63,928 | 70,786 | 98,238 | 102,745 | ||||||||||||||
Add: Provision for loan losses | 81,740 | 46,412 | 331,487 | 1,255,357 | 1,029,322 | ||||||||||||||
Add: Impairment of assets(2) | 36,354 | 22,386 | 22,381 | 141,018 | 334,830 | ||||||||||||||
Add: Stock-based compensation expense | 15,293 | 29,702 | 19,355 | 23,593 | 23,542 | ||||||||||||||
Less: (Gain) loss on early extinguishment of debt, net(3) | 22,405 | (101,466 | ) | (110,075 | ) | (547,349 | ) | (393,131 | ) | ||||||||||
Less: HPU/Participating Security allocation | (7,428 | ) | (1,891 | ) | (9,688 | ) | (26,963 | ) | (12,769 | ) | |||||||||
Adjusted income (loss) allocable to common shareholders | $ | (53,847 | ) | $ | (3,316 | ) | $ | 360,525 | $ | 155,324 | $ | 842,049 |
Explanatory Notes:
_______________________________________________________________________________
(1) | For the years ended December 31, 2012, 2011, 2010, 2009 and 2008, depreciation and amortization includes $1,436, $5,266, $13,566, $41,547 and $45,973, respectively, of depreciation and amortization reclassified to discontinued operations. |
(2) | For the years ended December 31, 2012, 2011, 2010, 2009 and 2008 impairment of assets includes $22,576, $9,147, $9,572, $26,901 and $31,219, of impairment of assets reclassified to discontinued operations. |
(3) | For the years ended December 31, 2012 and 2010, (Gain) loss on early extinguishment of debt excludes the portion of losses paid in cash of $15,411 and $1,152, respectively. |
For the Years Ended December 31, | |||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
(in thousands) | |||||||||||||||||||
Adjusted EBITDA | |||||||||||||||||||
Net income (loss) | $ | (241,430 | ) | $ | (25,693 | ) | $ | 80,206 | $ | (769,847 | ) | $ | (181,767 | ) | |||||
Add: Interest expense(1) | 356,161 | 345,914 | 346,500 | 481,116 | 666,706 | ||||||||||||||
Add: Income tax expense | 8,445 | (4,719 | ) | 7,023 | 4,141 | 10,375 | |||||||||||||
Add: Depreciation and amortization(2) | 70,786 | 63,928 | 70,786 | 98,238 | 102,745 | ||||||||||||||
EBITDA | $ | 193,962 | $ | 379,430 | $ | 504,515 | $ | (186,352 | ) | $ | 598,059 | ||||||||
Add: Provision for loan losses | 81,740 | 46,412 | 331,487 | 1,255,357 | 1,029,322 | ||||||||||||||
Add: Impairment of assets(3) | 36,354 | 22,386 | 22,381 | 141,018 | 334,830 | ||||||||||||||
Add: Stock-based compensation expense | 15,293 | 29,702 | 19,355 | 23,593 | 23,542 | ||||||||||||||
Less: (Gain) loss on early extinguishment of debt, net(4) | 22,405 | (101,466 | ) | (110,075 | ) | (547,349 | ) | (393,131 | ) | ||||||||||
Adjusted EBITDA (5) | $ | 349,754 | $ | 376,464 | $ | 767,663 | $ | 686,267 | $ | 1,592,622 |
Explanatory Notes:
_______________________________________________________________________________
(1) | For the years ended December 31, 2012, 2011, 2010, 2009 and 2008, interest expense includes $1,064, $3,728, $32,734, $69,227 and $51,173, respectively, of interest expense reclassified to discontinued operations. |
(2) | For the years ended December 31, 2012, 2011, 2010, 2009 and 2008, depreciation and amortization includes $1,436, $5,266, $13,566, $41,547 and $45,973, respectively, of depreciation and amortization reclassified to discontinued operations. |
(3) | For the years ended December 31, 2012, 2011, 2010, 2009 and 2008, impairment of assets includes $22,576, $9,147, $9,572, $26,901 and $31,219 of impairment of assets reclassified to discontinued operations. |
(4) | For the years ended December 31, 2012 and 2010, (Gain) loss on early extinguishment of debt excludes the portion of losses paid in cash of $15,411 and $1,152, respectively. |
(5) | Prior period presentation has been restated to conform to current year presentation. |
36
Risk Management
Loan Credit Statistics—The table below summarizes our non-performing loans, watch list loans and the reserves for loan losses associated with our loans ($ in thousands):
As of December 31, | |||||||
2012 | 2011 | ||||||
Non-performing loans | |||||||
Carrying value(1) | $ | 503,112 | $ | 771,196 | |||
As a percentage of total carrying value of loans | 27.5 | % | 27.1 | % | |||
Watch list loans | |||||||
Carrying value | $ | 44,350 | $ | 136,006 | |||
As a percentage of total carrying value of loans | 2.4 | % | 4.8 | % | |||
Reserve for loan losses | |||||||
Total reserve for loan losses | $ | 524,499 | $ | 646,624 | |||
As a percentage of total loans before loan loss reserves | 22.3 | % | 18.5 | % | |||
Non-performing loan asset-specific reserves for loan losses | $ | 476,140 | $ | 557,129 | |||
As a percentage of gross carrying value of non-performing loans | 48.6 | % | 41.9 | % |
Explanatory Note:
_______________________________________________________________________________
(1) | As of December 31, 2012 and 2011, carrying values of non-performing loans are net of asset-specific reserves for loan losses of $476.1 million and $557.1 million, respectively. |
Non-Performing Loans—We designate loans as non-performing at such time as: (1) the loan becomes 90 days delinquent; (2) the loan has a maturity default; or (3) management determines it is probable that it will be unable to collect all amounts due according to the contractual terms of the loan. All non-performing loans are placed on non-accrual status and income is only recognized in certain cases upon actual cash receipt. As of December 31, 2012, we had non-performing loans with an aggregate carrying value of $503.1 million. Our non-performing loans decreased during year ended December 31, 2012, primarily due to us taking title to properties serving as collateral in full or partial satisfaction of such loans.
Watch List Loans—During our quarterly loan portfolio assessments, loans are put on the watch list if deteriorating performance indicates they warrant a higher degree of monitoring and senior management attention. As of December 31, 2012, we had loans on the watch list with a combined carrying value of $44.4 million.
Reserve for Loan Losses—The reserve for loan losses was $524.5 million as of December 31, 2012, or 22.3% of the gross carrying value of total loans, compared to $646.6 million or 18.5% at December 31, 2011. The change in the balance of the reserve was the result of $81.7 million of provisioning for loan losses, reduced by $203.9 million of charge-offs during the year ended December 31, 2012. Due to the continued volatility of the commercial real estate market, the process of estimating collateral values and reserves require us to use significant judgment. In addition, the process of estimating values and reserves for our European loan assets (which had a carrying value of $228.7 million as of December 31, 2012), is subject to additional risks related to the continued economic uncertainty in the Eurozone. We currently believe there are adequate collateral and reserves to support the carrying values of the loans.
The reserve for loan losses includes an asset-specific component and a formula-based component. An asset-specific reserve is established for an impaired loan when the estimated fair value of the loan's collateral less costs to sell is lower than the carrying value of the loan. As of December 31, 2012, asset-specific reserves decreased to $491.4 million compared to $573.1 million at December 31, 2011, primarily due to charge-offs on loans where we took title to properties serving as collateral in full or partial satisfaction of such loans or loans that were sold. The decrease was partially offset by additional reserves established on new non-performing loans.
The formula-based general reserve is derived from estimated principal default probabilities and loss severities applied to groups of performing loans based upon risk ratings assigned to loans with similar risk characteristics during our quarterly loan portfolio assessment. During this assessment, we perform a comprehensive analysis of our loan portfolio and assign risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant factors that may affect collectability. We consider, among other things, payment status, lien position, borrower financial resources and
37
investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. We estimate loss rates based on historical realized losses experienced within our portfolio and take into account current economic conditions affecting the commercial real estate market when establishing appropriate time frames to evaluate loss experience.
The general reserve decreased to $33.1 million or 2.4% of the gross carrying value of performing loans as of December 31, 2012, compared to $73.5 million or 3.4% of the gross carrying value of performing loans at December 31, 2011. This reduction is primarily attributable to the reduction in the balance of performing loans combined with an improvement in the weighted average risk ratings of performing loans to 3.01 as of December 31, 2012 compared to 3.29 as of December 31, 2011.
Risk concentrations—As of December 31, 2012, our total investment portfolio was comprised of the following property/collateral types ($ in thousands)(1):
Property/Collateral Types | Real Estate Finance | Net Lease Assets | Operating Properties | Land | Total | % of Total | |||||||||||||||||
Land | $ | 297,039 | $ | — | $ | — | $ | 970,593 | $ | 1,267,632 | 22.3 | % | |||||||||||
Office | 124,058 | 301,304 | 258,977 | — | 684,339 | 12.0 | % | ||||||||||||||||
Condominium | 237,534 | — | 385,229 | — | 622,763 | 11.0 | % | ||||||||||||||||
Industrial / R&D | 94,617 | 472,149 | 55,439 | — | 622,205 | 10.9 | % | ||||||||||||||||
Retail | 293,651 | 50,529 | 184,000 | — | 528,180 | 9.3 | % | ||||||||||||||||
Entertainment / Leisure | 98,423 | 414,849 | 14 | — | 513,286 | 9.0 | % | ||||||||||||||||
Hotel | 298,293 | 91,746 | 84,375 | — | 474,414 | 8.3 | % | ||||||||||||||||
Mixed Use / Mixed Collateral | 237,989 | — | 179,337 | — | 417,326 | 7.3 | % | ||||||||||||||||
Other Property Types | 181,481 | 9,424 | 24,541 | — | 215,446 | 3.7 | % | ||||||||||||||||
Strategic Investments | — | — | — | — | 351,225 | 6.2 | % | ||||||||||||||||
Total | $ | 1,863,085 | $ | 1,340,001 | $ | 1,171,912 | $ | 970,593 | $ | 5,696,816 | 100.0 | % |
Explanatory Note:
_______________________________________________________________________________
(1) | Based on the carrying value of our total investment portfolio gross of general loan loss reserves. |
38
As of December 31, 2012, our total investment portfolio had the following characteristics by geographical region ($ in thousands)(1):
Geographic Region | Real Estate Finance | Net Lease Assets | Operating Properties | Land | Total | % of Total | |||||||||||||||||
West | $ | 340,457 | $ | 340,896 | $ | 237,496 | $ | 367,470 | $ | 1,286,319 | 22.6 | % | |||||||||||
Northeast | 421,660 | 317,003 | 175,894 | 180,744 | 1,095,301 | 19.2 | % | ||||||||||||||||
Southeast | 308,559 | 201,535 | 251,410 | 89,035 | 850,539 | 14.9 | % | ||||||||||||||||
Southwest | 197,478 | 182,329 | 209,424 | 120,293 | 709,524 | 12.5 | % | ||||||||||||||||
Mid-Atlantic | 43,866 | 104,205 | 217,379 | 180,290 | 545,740 | 9.6 | % | ||||||||||||||||
International(2) | 308,210 | — | — | — | 308,210 | 5.4 | % | ||||||||||||||||
Central | 159,460 | 68,434 | 61,938 | 9,500 | 299,332 | 5.2 | % | ||||||||||||||||
Northwest | 83,236 | 56,409 | 18,371 | 23,261 | 181,277 | 3.2 | % | ||||||||||||||||
Various | 159 | 69,190 | — | — | 69,349 | 1.2 | % | ||||||||||||||||
Strategic Investments(2) | — | — | — | — | 351,225 | 6.2 | % | ||||||||||||||||
Total | $ | 1,863,085 | $ | 1,340,001 | $ | 1,171,912 | $ | 970,593 | $ | 5,696,816 | 100.0 | % |
Explanatory Notes:
_______________________________________________________________________________
(1) | Based on the carrying value of our total investment portfolio gross of general loan loss reserves. |
(2) | Strategic investments includes $36.6 million of international assets. Additionally, international and strategic investments include $228.7 million of European assets, including $117.6 million in Germany and $111.1 million in the United Kingdom. |
Liquidity and Capital Resources
During 2012, we raised approximately $3.51 billion through secured and unsecured debt capital markets transactions, the proceeds of which were used to repay and/or refinance a significant portion of our debt that was due to mature before 2017. Our three unsecured senior notes transactions in 2012 marked the first time that we accessed the unsecured debt markets since 2008, and we saw a material improvement in the cost of our unsecured senior notes issued in the latter half of 2012, as compared to the notes issued in the first half of the year, following an upgrade in our corporate credit ratings. These transactions provided us with a number of benefits, such as longer-term financing on a substantial portion of our portfolio as well as a reduction in funding costs and the ability to unencumber certain liquid assets. Subsequent to year end, we were able to further reduce the interest costs associated with our October 2012 Secured Credit Facility by amending and restating that facility (see Subsequent Events for further details).
For the year ended December 31, 2012, we originated and funded investments of $150.9 million. Also during 2012, we generated $1.48 billion of proceeds from our portfolio, comprised of $767.7 million from repayments and sales of loans, $403.8 million from sales of operating properties, $142.7 million from sales of net lease assets, $71.9 million from land sales and $90.4 million from strategic investments.
As of December 31, 2012, we had $545.3 million of debt maturities due before December 31, 2013, with a majority of that amount due in October 2013. In addition, we currently expect to make approximately $220 million of capital expenditures on our portfolio in the coming year. Our capital sources to meet expected cash uses throughout 2013 will primarily include cash on hand, as well as debt refinancings, proceeds from unencumbered asset sales and loan repayments from borrowers, and may include equity capital raising transactions. As of December 31, 2012, we had unencumbered assets with a carrying value of approximately $3.01 billion. As further described in Subsequent Events, in January 2013, we entered into a definitive agreement to sell our interest in LNR for approximate net proceeds of $220.0 million. This transaction is expected to close in the second quarter of 2013, subject to customary closing conditions. The closing of this transaction will provide us with cash that we can use for new investment activities which should contribute positively to our earnings; however, those investments may not fully replace the earnings contributed by LNR (see Note 6 to the Consolidated Financial Statements).
We cannot predict with certainty the specific transactions we will undertake to generate sufficient liquidity to meet our obligations as they come due. We will adjust our plans as appropriate in response to changes in our expectations and changes in market conditions. It is also not possible for us to predict whether improving economic trends will continue or to quantify the impact of these or other trends on our financial results. If we fail to repay our obligations as they become due, it would be an event
39
of default under the relevant debt instruments, which could result in a cross-default and acceleration of our other outstanding debt obligations, all of which would have a material adverse effect on our business.
Contractual Obligations—The following table outlines the contractual obligations related to our long-term debt agreements and operating lease obligations as of December 31, 2012 (see Note 8 of the Notes to the Consolidated Financial Statements).
Amounts Due By Period | |||||||||||||||||||||||
Total | Less Than 1 Year | 2 - 3 Years | 4 - 5 Years | 6 - 10 Years | After 10 Years | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Long-Term Debt Obligations: | |||||||||||||||||||||||
Secured credit facilities | $ | 2,393,630 | $ | — | $ | 46,164 | $ | 2,347,466 | $ | — | $ | — | |||||||||||
Unsecured notes | 1,787,745 | 545,254 | 306,366 | 636,125 | 300,000 | — | |||||||||||||||||
Convertible notes | 200,000 | — | — | 200,000 | — | — | |||||||||||||||||
Secured term loans | 264,432 | — | — | — | 253,119 | 11,313 | |||||||||||||||||
Other debt obligations | 100,000 | — | — | — | — | 100,000 | |||||||||||||||||
Total principal maturities | $ | 4,745,807 | $ | 545,254 | $ | 352,530 | $ | 3,183,591 | $ | 553,119 | $ | 111,313 | |||||||||||
Interest Payable(1) | 1,196,133 | 277,420 | 481,413 | 354,996 | 57,806 | 24,498 | |||||||||||||||||
Operating Lease Obligations | 32,840 | 5,479 | 9,304 | 8,792 | 9,265 | — | |||||||||||||||||
Total(2) | $ | 5,974,780 | $ | 828,153 | $ | 843,247 | $ | 3,547,379 | $ | 620,190 | $ | 135,811 |
Explanatory Notes:
_______________________________________________________________________________
(1) | All variable-rate debt assumes a 30-day LIBOR rate of 0.21% (the 30-day LIBOR rate at December 31, 2012). |
(2) | We also have issued letters of credit totaling $12.6 million in connection with five of our investments. See Unfunded Commitments below, for a discussion of certain unfunded commitments related to our lending and net lease businesses. |
October 2012 Secured Credit Facility—On October 15, 2012, we entered into a $1.82 billion senior secured credit agreement due October 15, 2017 (the “October 2012 Secured Credit Facility”). The October 2012 Secured Credit Facility initially bore interest at a rate of LIBOR + 4.50%, with a 1.25% LIBOR floor, and was issued at 99.0% of par, however the interest rate was subsequently reduced to LIBOR + 3.50% with a 1.00% LIBOR floor when the credit facility was amended and restated (see Subsequent Events). Proceeds from the October 2012 Secured Credit Facility were used to refinance the remaining outstanding balances of our then existing 2011 Secured Credit Facilities.
Borrowings under the October 2012 Secured Credit Facility are collateralized by a first lien on a fixed pool of assets, with required minimum collateral coverage of not less than 125% of outstanding borrowings. If collateral coverage is less than 137.5% of outstanding borrowings, 100% of the proceeds from principal repayments and sales of collateral will be applied to repay outstanding borrowings under the October 2012 Secured Credit Facility. For so long as collateral coverage is between 137.5% and 150% of outstanding borrowings, 50% of proceeds from principal repayments and sales of collateral will be applied to repay outstanding borrowings under the October 2012 Secured Credit Facility and for so long as collateral coverage is greater than 150% of outstanding borrowings, we may retain all proceeds from principal repayments and sales of collateral. We retain proceeds from interest, rent, lease payments and fee income in all cases.
In connection with the October 2012 Secured Credit Facility transaction, we incurred $14.8 million in third party fees, of which $8.2 million was recognized in "Other expense" on our Consolidated Statements of Operations as it related to the portion of lenders from the original facility that modified their debt under the new facility. The remaining $6.6 million of fees were recorded in “Deferred expenses and other assets, net” in the Consolidated Balance Sheets as they related to the portion of lenders that were new to the facility.
The October 2012 Secured Credit Facility contains certain covenants relating to the collateral, among other matters, but does not contain corporate level financial covenants. For so long as we maintain our qualification as a REIT, we are permitted to distribute 100% of our REIT taxable income on an annual basis. In addition, we may distribute to our stockholders real estate assets, or interests therein, having an aggregate equity value not to exceed $200 million, that are not collateral securing the borrowings under the October 2012 Secured Credit Facility. Except for the distribution of real estate assets described in the preceding sentence, we may not pay common dividends if we cease to qualify as a REIT.
40
Through December 31, 2012, we have made cumulative amortization repayments of $65.5 million on the October 2012 Secured Credit Facility, which exceeds all required amortization payments through March 2016. Repayments of the October 2012 Secured Credit Facility prior to scheduled amortization dates have resulted in losses on early extinguishment of debt of $1.2 million for the year ended December 31, 2012 related to the acceleration of discounts and unamortized deferred financing fees on the portion of the facility that was repaid. See Subsequent Events below for details on the refinancing of the October 2012 Secured Credit Facility in February 2013.
March 2012 Secured Credit Facilities—In March 2012, we entered into an $880.0 million senior secured credit agreement providing for two tranches of term loans: a $410.0 million 2012 A-1 tranche due March 2016, which bears interest at a rate of LIBOR + 4.00% (the "2012 Tranche A-1 Facility"), and a $470.0 million 2012 A-2 tranche due March 2017, which bears interest at a rate of LIBOR + 5.75% (the "2012 Tranche A-2 Facility," together the "March 2012 Secured Credit Facilities"). The 2012 A-1 and A-2 tranches were issued at 98.0% of par and 98.5% of par, respectively, and both tranches include a LIBOR floor of 1.25%. Proceeds from the March 2012 Secured Credit Facilities were used to repurchase and repay at maturity $606.7 million aggregate principal amount of our convertible notes due October 2012, to fully repay our $244.0 million balance on our unsecured credit facility due June 2012, and to repay, upon maturity, $90.3 million outstanding principal balance of our 5.50% senior unsecured notes.
The March 2012 Secured Credit Facilities are collateralized by a first lien on a fixed pool of assets. Proceeds from principal repayments and sales of collateral are applied to amortize the March 2012 Secured Credit Facilities. Proceeds received for interest, rent, lease payments and fee income are retained by us. The 2012 Tranche A-1 Facility requires amortization payments of $41.0 million to be made every six months beginning December 31, 2012. After the 2012 Tranche A-1 Facility is repaid, proceeds from principal repayments and sales of collateral will be used to amortize the 2012 Tranche A-2 Facility. We may make optional prepayments on each tranche of term loans, subject to prepayment fees.
Through December 31, 2012, we have made cumulative amortization repayments of $240.8 million on the 2012 Tranche A-1 Facility, which exceeds all required amortization payments through December 31, 2014. Repayments of the 2012 Tranche A-1 Facility prior to scheduled amortization dates have resulted in losses on early extinguishment of debt of $8.1 million for the year ended December 31, 2012 related to the acceleration of discounts and unamortized deferred financing fees on the portion of the facility that was repaid.
2011 Secured Credit Facilities—In March 2011, we entered into a $2.95 billion senior secured credit agreement providing for two tranches of term loans: a $1.50 billion 2011 A-1 tranche due June 2013, which bore interest at a rate of LIBOR + 3.75% (the "2011 Tranche A-1 Facility"), and a $1.45 billion 2011 A-2 tranche due June 2014, which bore interest at a rate of LIBOR + 5.75% (the "2011 Tranche A-2 Facility," together the "2011 Secured Credit Facilities"). The 2011 A-1 and A-2 tranches were issued at 99.0% of par and 98.5% of par, respectively, and both tranches include a LIBOR floor of 1.25%. The 2011 Secured Credit Facilities were collateralized by a first lien on a fixed pool of assets.
The 2011 Secured Credit Facilities were refinanced by the October 2012 Secured Credit Facility. Prior to refinancing, we have made cumulative amortization repayments of $1.07 billion on the 2011 Secured Credit Facilities which resulted in losses on early extinguishment of debt of $4.5 million and $12.0 million for the years ended December 31, 2012 and 2011, respectively, related to the acceleration of discounts and unamortized deferred financing fees on the portion of the facility that was repaid.
At the time of the refinancing, we had $21.2 million of unamortized discounts and financing fees related to the 2011 Secured Credit Facilities. In connection with the refinancing, we recorded a loss on early extinguishment of debt of $12.1 million, related primarily to the portion of lenders in the original facility that did not participate in the new facility. The remaining $9.0 million of unamortized fees and discounts will continue to be amortized to interest expense over the remaining term of the October 2012 Secured Credit Facility.
Secured Term Loans—In October 2012, we entered into a $28.0 million secured term loan maturing in November 2019, bearing interest at a rate of LIBOR + 2.00%. Simultaneously with the financing, we entered into an interest rate swap to exchange our variable rate on the loan for a fixed interest rate (see Note 10 of the Notes to the Consolidated Financial Statements).
In September 2012, we refinanced two secured term loans with an aggregate outstanding principal balance of $53.3 million, bearing interest at rates of 5.3% and 8.2% and maturing in January 2013 with a new $54.5 million secured term loan. The new loan bears interest at 4.851%, matures in October 2022 and is collateralized by the same net lease asset as the original term loan. In connection with the refinancing, we recorded a loss on early extinguishment of debt of $0.5 million in our Consolidated Statements of Operations for the year ended December 31, 2012.
41
In addition, during the year ended December 31, 2012, in conjunction with the sale of a portfolio of 12 net lease assets, we repaid the $50.8 million outstanding balances of our LIBOR + 4.50% secured term loans due in 2014 and terminated the related interest rate swaps associated with the loans (see Note 10 of the Notes to the Consolidated Financial Statements).
Unsecured Credit Facility—During the year ended December 31, 2012, we repaid the $243.7 million remaining principal balance of our LIBOR + 0.85% unsecured credit facility due June 2012. In connection with the repayments, we recorded a loss on early extinguishment of debt of $0.2 million.
Unsecured Notes—In November 2012, we issued $300.0 million aggregate principal of 7.125% senior unsecured notes due February 2018 and issued $200.0 million aggregate principal of 3.00% convertible senior unsecured notes due November 2016. Proceeds from these transactions were used to repay the entire $67.1 million of our 6.5% senior unsecured notes due December 2013 and to repay $404.9 million of our 8.625% senior unsecured notes due June 2013. In connection with these repurchases, we paid a $14.9 million prepayment penalty which was reflected in "Gain (loss) on early extinguishment of debt, net" for the year ended December 31, 2012.
In May 2012, we issued $275.0 million aggregate principal of 9.0% senior unsecured notes due June 2017 that were sold at 98.012% of their principal amount. We used the net proceeds to repay unsecured senior notes due in 2012.
During the year ended December 31, 2012, we repaid, upon maturity, the $460.7 million outstanding principal balance of our LIBOR + 0.50% senior unsecured convertible notes, the $169.7 million outstanding principal balance of our 5.15% senior unsecured notes and the $90.3 million outstanding principal balance of our 5.50% senior unsecured notes. In addition, we repurchased $420.4 million par value of senior unsecured notes with various maturities ranging from March 2012 to October 2012. In connection with these repurchases, we recorded aggregate gains on early extinguishment of debt of $3.2 million, for the year ended December 31, 2012.
Unencumbered/Encumbered Assets—As of December 31, 2012, the carrying value of our unencumbered and encumbered assets by asset type are as follows ($ in thousands):
As of December 31, | |||||||||||||||
2012 | 2011 | ||||||||||||||
Encumbered Assets | Unencumbered Assets | Encumbered Assets | Unencumbered Assets | ||||||||||||
Real estate, net | $ | 1,794,198 | $ | 1,004,825 | $ | 1,533,579 | $ | 1,414,332 | |||||||
Real estate available and held for sale | 141,673 | 494,192 | 177,092 | 500,366 | |||||||||||
Loans receivable, net(1) | 1,197,373 | 665,712 | 1,780,591 | 1,153,671 | |||||||||||
Other investments | 43,545 | 355,298 | 37,957 | 419,878 | |||||||||||
Cash and other assets | — | 487,073 | — | 573,871 | |||||||||||
Total | $ | 3,176,789 | $ | 3,007,100 | $ | 3,529,219 | $ | 4,062,118 |
Explanatory Note:
_______________________________________________________________________________
(1) | As of December 31, 2012 and 2011, the amounts presented exclude general reserves for loan losses of $33.1 million and $73.5 million, respectively. |
Debt Covenants
Our outstanding unsecured debt securities contain corporate level covenants that include a covenant to maintain a ratio of unencumbered assets to unsecured indebtedness of at least 1.2x and a restriction on debt incurrence based upon the effect of the debt incurrence on our fixed charge coverage ratio. If any of our covenants are breached and not cured within applicable cure periods, the breach could result in acceleration of our debt securities unless a waiver or modification is agreed upon with the requisite percentage of the bondholders. While we expect that our ability to incur new indebtedness under the fixed charge coverage ratio will be limited for the foreseeable future, we will continue to be permitted to incur indebtedness for the purpose of refinancing existing indebtedness and for other permitted purposes under the indentures.
Our March 2012 Secured Credit Facilities and October 2012 Secured Credit Facility (as amended and restated by the New Credit Facility) are collectively defined as the "Secured Credit Facilities." Our Secured Credit Facilities contain certain covenants, including covenants relating to collateral coverage, dividend payments, restrictions on fundamental changes, transactions with
42
affiliates, matters relating to the liens granted to the lenders and the delivery of information to the lenders. In particular, we are required to maintain collateral coverage of 1.25x outstanding borrowings. In addition, for so long as we maintain our qualification as a REIT, the Secured Credit Facilities permit us to distribute 100% of our REIT taxable income on an annual basis and the October 2012 Secured Credit Facility permits us to distribute to our shareholders real estate assets, or interests therein, having an aggregate equity value not to exceed $200 million, so long as such assets are not collateral for the October 2012 Secured Credit Facility. We may not pay common dividends if we cease to qualify as a REIT (except that the October 2012 Secured Credit Facility permits us to distribute certain real estate assets as described in the preceding sentence).
Our Secured Credit Facilities contain cross default provisions that would allow the lenders to declare an event of default and accelerate our indebtedness to them if we fail to pay amounts due in respect of our other recourse indebtedness in excess of specified thresholds or if the lenders under such other indebtedness are otherwise permitted to accelerate such indebtedness for any reason. The indentures governing our unsecured public debt securities permit the bondholders to declare an event of default and accelerate our indebtedness to them if our other recourse indebtedness in excess of specified thresholds is not paid at final maturity or if such indebtedness is accelerated.
Derivatives—Our use of derivative financial instruments is primarily limited to the utilization of interest rate hedges or other instruments to manage interest rate risk exposure and foreign exchange hedges to manage our risk to changes in foreign currencies. The principal objectives of such hedges are to minimize the risks and/or costs associated with our operating and financial structure and to manage our exposure to foreign exchange rate movements (see Note 10 of the Notes to the Consolidated Financial Statements).
Off-Balance Sheet Arrangements—We are not dependent on the use of any off-balance sheet financing arrangements for liquidity.
Unfunded Commitments—We generally fund construction and development loans and build-outs of space in net lease assets over a period of time if and when the borrowers and tenants meet established milestones and other performance criteria. We refer to these arrangements as Performance-Based Commitments. In addition, we sometimes establish a maximum amount of additional funding which we will make available to a borrower or tenant for an expansion or addition to a project if we approve of the expansion or addition in our sole discretion. We refer to these arrangements as Discretionary Fundings. Finally, we have committed to invest capital in several real estate funds and other ventures. These arrangements are referred to as Strategic Investments. As of December 31, 2012, the maximum amounts of the fundings we may make under each category, assuming all performance hurdles and milestones are met under the Performance-Based Commitments, that we approve all Discretionary Fundings and that 100% of our capital committed to Strategic Investments is drawn down, are as follows (in thousands):
Loans | Real Estate | Strategic Investments | Total | ||||||||||||
Performance-Based Commitments | $ | 44,751 | $ | 36,318 | $ | — | $ | 81,069 | |||||||
Discretionary Fundings | 102 | — | — | 102 | |||||||||||
Strategic investments | — | — | 47,322 | 47,322 | |||||||||||
Total | $ | 44,853 | $ | 36,318 | $ | 47,322 | $ | 128,493 |
Transactions with Related Parties—Glenn August previously served as a member of our Board of Directors until May 2012. Mr. August is the president and senior partner of Oak Hill Advisors, L.P.
• | During the year ended December 31, 2012, we redeemed our interests in four investments in Oak Hill related entities for $7.8 million of net cash proceeds. |
• | During 2011, we sold a substantial portion of our interests in Oak Hill Advisors, L.P. and related entities. The transaction was completed in part through sales of interests to unrelated third parties and in part through redemption of interests by principals of Oak Hill Advisors, L.P., including Mr. August. In conjunction with the sale, we retained interests in our share of certain unearned incentive fees of various funds. These fees are contingent on the future performance of the funds and we will recognize income related to these fees if and when the amounts are realized. |
We have an equity interest of approximately 24% in LNR Property Corporation ("LNR") and two of our executive officers serve on LNR's board of managers. As described below in Subsequent Events, we have entered into a definitive agreement to sell this interest.
43
Stock Repurchase Program—On May 15, 2012, our Board of Directors approved a stock repurchase program that authorized the repurchase of up to $20.0 million of our Common Stock from time to time in open market and privately negotiated purchases, including pursuant to one or more trading plans.
During the year ended December 31, 2012, we repurchased 0.8 million shares of our outstanding Common Stock for approximately $4.6 million, at an average cost of $5.69 per share. As of December 31, 2012, we had $16.0 million of Common Stock available to repurchase under our Board authorized stock repurchase programs.
Subsequent Events—On January 24, 2013, we signed a definitive agreement to sell our 24% interest in LNR Property LLC, for approximately $220.0 million in net proceeds after closing costs and LNR management incentives. This transaction is expected to close during the second quarter of 2013, subject to customary closing conditions.
On February 11, 2013, we entered into a $1.71 billion senior secured credit facility due October 15, 2017 that amends and restates the October 2012 Secured Credit Facility. In connection with the repricing, we paid the original lenders a prepayment fee of approximately $17.1 million. The new facility amends the October 2012 Secured Credit Facility by (i) reducing the annual interest rate from LIBOR + 4.50%, with a 1.25% LIBOR floor to LIBOR + 3.50%, with a 1.00% LIBOR floor; and (ii) extending the call protection period for lenders from October 15, 2013 to December 31, 2013. All other terms of the credit facility remained the same.
Critical Accounting Estimates
The preparation of financial statements in accordance with GAAP requires management to make estimates and judgments in certain circumstances that affect amounts reported as assets, liabilities, revenues and expenses. We have established detailed policies and control procedures intended to ensure that valuation methods, including any judgments made as part of such methods, are well controlled, reviewed and applied consistently from period to period. We base our estimates on historical corporate and industry experience and various other assumptions that we believe to be appropriate under the circumstances. For all of these estimates, we caution that future events rarely develop exactly as forecasted, and, therefore, routinely require adjustment.
During 2012, management reviewed and evaluated these critical accounting estimates and believes they are appropriate. Our significant accounting policies are described in Item 8—"Financial Statements and Supplemental Data—Note 3." The following is a summary of accounting policies that require more significant management estimates and judgments:
Reserve for loan losses—The reserve for loan losses reflects management's estimate of loan losses inherent in the loan portfolio as of the balance sheet date. The reserve is increased through the "Provision for loan losses" on our Consolidated Statements of Operations and is decreased by charge-offs when losses are confirmed through the receipt of assets such as cash in a pre-foreclosure sale or via ownership control of the underlying collateral in full satisfaction of the loan upon foreclosure or when significant collection efforts have ceased. We have one portfolio segment, represented by commercial real estate lending, whereby we utilize a uniform process for determining our reserves for loan losses. The reserve for loan losses includes a general, formula-based component and an asset-specific component.
The general reserve component covers performing loans and reserves for loan losses are recorded when (i) available information as of each balance sheet date indicates that it is probable a loss has occurred in the portfolio and (ii) the amount of the loss can be reasonably estimated. The formula-based general reserve is derived from estimated principal default probabilities and loss severities applied to groups of loans based upon risk ratings assigned to loans with similar risk characteristics during our quarterly loan portfolio assessment. During this assessment, we perform a comprehensive analysis of our loan portfolio and assign risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability. We consider, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Ratings range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss. We estimate loss rates based on historical realized losses experienced within our portfolio and take into account current economic conditions affecting the commercial real estate market when establishing appropriate time frames to evaluate loss experience.
The asset-specific reserve component relates to reserves for losses on impaired loans. We consider a loan to be impaired when, based upon current information and events, we believe that it is probable that we will be unable to collect all amounts due under the contractual terms of the loan agreement. This assessment is made on a loan-by-loan basis each quarter based on such factors as payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. A reserve is established for an impaired loan when the present value of payments expected to be received, observable market prices, or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of that loan.
44
Substantially all of our impaired loans are collateral dependent and impairment is measured using the estimated fair value of collateral, less costs to sell. We generally use the income approach through internally developed valuation models to estimate the fair value of the collateral for such loans. In more limited cases, we obtain external "as is" appraisals for loan collateral, generally when third party participations exist. Valuations are performed or obtained at the time a loan is determined to be impaired and designated non-performing, and they are updated if circumstances indicate that a significant change in value has occurred. In limited cases, appraised values may be discounted when real estate markets rapidly deteriorate.
A loan is also considered impaired if its terms are modified in a troubled debt restructuring ("TDR"). A TDR occurs when we grant a concession and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loan.
The provisions for loan losses for the years ended December 31, 2012, 2011 and 2010 were $81.7 million, $46.4 million and $331.5 million, respectively. The total reserve for loan losses at December 31, 2012 and 2011, included asset specific reserves of $491.4 million and $573.1 million, respectively, and general reserves of $33.1 million and $73.5 million, respectively.
Acquisition of real estate—We generally acquire real estate assets through cash purchases or through foreclosure or deed-in-lieu of foreclosure in full or partial satisfaction of non-performing loans. When we acquire assets through foreclosure or deed in lieu of foreclosure, based on our strategic plan to realize the maximum value from the collateral received, these properties are classified as "Real estate, net" or "Real estate available and held for sale" on our Consolidated Balance Sheets. When we intend to hold, operate or develop the property for a period of at least 12 months, assets are classified as "Real estate, net," and when we intend to market these properties for sale in the near term, assets are classified as "Real estate available and held for sale." Assets classified as real estate are initially recorded at their estimated fair value and assets classified as assets held for sale are recorded at their estimated fair value less costs to sell. The excess of the carrying value of the loan over these amounts is charged-off against the reserve for loan losses. In both cases, upon acquisition, tangible and intangible assets and liabilities acquired are recorded at their estimated fair values.
During the years ended December 31, 2012, 2011 and 2010, we received titles to properties in satisfaction of senior mortgage loans with cumulative gross carrying values of $352.8 million, $617.8 million and $1.41 billion, respectively, for which those properties had served as collateral, and recorded charge-offs totaling $85.3 million, $115.3 million and $631.9 million, respectively, related to these loans.
Long-lived assets impairment test—Real estate assets to be disposed of are reported at the lower of their carrying amount or estimated fair value less costs to sell and are included in "Real estate held for sale" on our Consolidated Balance Sheets. The difference between the estimated fair value less costs to sell and the carrying value will be recorded as an impairment charge and included in "Income (loss) from discontinued operations" on the Consolidated Statements of Operations. Once the asset is classified as held for sale, depreciation expense is no longer recorded and historical operating results are reclassified to "Income (loss) from discontinued operations" on the Consolidated Statements of Operations.
We periodically review long-lived assets to be held and used for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. A held for use long-lived asset's value is impaired only if management's estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Such estimate of cash flows considers factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors. To the extent impairment has occurred, the loss will be measured as the excess of the carrying amount of the property over the fair value of the asset and reflected as an adjustment to the basis of the asset. Impairments of real estate assets are recorded in "Impairment of assets," on our Consolidated Statements of Operations.
During the years ended December 31, 2012, 2011 and 2010, we recorded impairment charges on real estate assets of $35.4 million, $22.4 million and $25.2 million, respectively, due to changes in business strategy and market conditions, of which $22.6 million, $9.1 million and $9.6 million, respectively, were included in "Income (loss) from discontinued operations."
Identified intangible assets—We record intangible assets acquired at their estimated fair values separate and apart from goodwill. We determine whether such intangible assets have finite or indefinite lives. As of December 31, 2012, all such acquired intangible assets have finite lives. We amortize finite lived intangible assets based on the period over which the assets are expected to contribute directly or indirectly to the future cash flows of the business acquired. We review finite lived intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. If we determine the carrying value of an intangible asset is not recoverable we will record an impairment charge to the extent its carrying value exceeds its estimated fair value. Impairments of intangibles are recorded in "Impairment of assets" on our Consolidated Statements of Operations.
Valuation of deferred tax assets—Deferred income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, as well
45
as operating loss and tax credit carryforwards. We evaluate the realizability of our deferred tax assets and recognize a valuation allowance if, based on the available evidence, both positive and negative, it is more likely than not that some portion or all of our deferred tax assets will not be realized. When evaluating the realizability of our deferred tax assets, we consider, among other matters, estimates of expected future taxable income, nature of current and cumulative losses, existing and projected book/tax differences, tax planning strategies available, and the general and industry specific economic outlook. This realizability analysis is inherently subjective, as it requires us to forecast our business and general economic environment in future periods. Changes in estimate of deferred tax asset realizability, if any are included in "Income tax (expense) benefit" on the Consolidated Statements of Operations.
Based on our assessment of all factors, we determined that a valuation allowance of $40.8 million and $50.9 million was required on our deferred tax assets as of December 31, 2012 and 2011, respectively.
Consolidation—Variable interest entities—We evaluate our investments and other contractual arrangements to determine if our interests constitute variable interests in a variable interest entity ("VIE") and if we are the primary beneficiary. There is a significant amount of judgment required to determine if an entity is considered a VIE and if we are the primary beneficiary. We first perform a qualitative analysis, which requires certain subjective decisions regarding our assessment, including, but not limited to, which interests create or absorb variability, contractual terms, the key decision making powers, either impact on the VIE's economic performance and related party relationships. An iterative quantitative analysis is required if our qualitative analysis proves inconclusive as to whether the entity is a VIE or we are the primary beneficiary and consolidation is required.
Fair value of assets and liabilities—The degree of management judgment involved in determining the fair value of assets and liabilities is dependent upon the availability of quoted market prices or observable market parameters. For financial and nonfinancial assets and liabilities that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not fully available, management judgment is necessary to estimate fair value. In addition, changes in market conditions may reduce the availability of quoted prices or observable data. For example, reduced liquidity in the capital markets or changes in secondary market activities could result in observable market inputs becoming unavailable. Therefore, when market data is not available, we would use valuation techniques requiring more management judgment to estimate the appropriate fair value measurement.
See Item 8—"Financial Statements and Supplementary Data—Note 14" for a complete discussion on how we determine fair value of financial and non-financial assets and financial liabilities and the related measurement techniques and estimates involved.
New Accounting Pronouncements
For a discussion of the impact of new accounting pronouncements on our financial condition or results of operations, see Item 8—"Financial Statements and Supplementary Data—Note 3."
46
Item 7a. Quantitative and Qualitative Disclosures about Market Risk
Market Risks
Market risk is the exposure to loss resulting from changes in interest rates, foreign currency exchange rates, commodity prices and equity prices. In pursuing our business plan, the primary market risk to which we are exposed is interest rate risk. Our operating results will depend in part on the difference between the interest and related income earned on our assets and the interest expense incurred in connection with our interest-bearing liabilities. Changes in the general level of interest rates prevailing in the financial markets will affect the spread between our floating rate assets and liabilities subject to the net amount of floating rate assets/liabilities and the impact of interest rate floors and caps. Any significant compression of the spreads between interest-earning assets and interest-bearing liabilities could have a material adverse effect on us.
In the event of a significant rising interest rate environment or further economic downturn, defaults could increase and cause us to incur additional credit losses which would adversely affect our liquidity and operating results. Such delinquencies or defaults would likely have an adverse effect on the spreads between interest-earning assets and interest-bearing liabilities. In addition, an increase in interest rates could, among other things, reduce the value of our fixed-rate interest-bearing assets and our ability to realize gains from the sale of such assets.
Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political conditions, and other factors beyond our control. We monitor the spreads between our interest-earning assets and interest-bearing liabilities and may implement hedging strategies to limit the effects of changes in interest rates on our operations, including engaging in interest rate swaps and other interest rate-related derivative contracts. Such strategies are designed to reduce our exposure, on specific transactions or on a portfolio basis, to changes in cash flows as a result of interest rate movements in the market. We do not enter into derivative contracts for speculative purposes or as a hedge against changes in our credit risk or the credit risk of our borrowers.
While a REIT may utilize derivative instruments to hedge interest rate risk on its liabilities incurred to acquire or carry real estate assets without generating non-qualifying income, use of derivatives for other purposes will generate non-qualified income for REIT income test purposes. This includes hedging asset related risks such as credit, foreign exchange and prepayment or interest rate exposure on our loan assets. As a result our ability to hedge these types of risks is limited. There can be no assurance that our profitability will not be adversely affected during any period as a result of changing interest rates.
The following table quantifies the potential changes in net income should interest rates increase by 50 or 100 basis points and decrease by 10 basis points, assuming no change in the shape of the yield curve (i.e., relative interest rates). The base interest rate scenario assumes the one-month LIBOR rate of 0.21% as of December 31, 2012. Actual results could differ significantly from those estimated in the table.
Estimated Percentage Change In Net Income
Change in Interest Rates | Net Income(1) | ||
-10 Basis Points | (0.23 | )% | |
Base Interest Rate | — | ||
+ 50 Basis Points | 1.16 | % | |
+ 100 Basis Points | 2.37 | % |
Explanatory Note:
_______________________________________________________________________________
(1) | We have an overall net variable-rate debt exposure. However, this is negated by interest rate floors that cause the debt to act as fixed rate until such time as market interest rates move above the floor minimums. As such, we are effectively in a net variable-rate asset exposure, which results in an increase in net income when rates increase and a decrease in net income when rates decrease. As of December 31, 2012, $286.3 million of our floating rate loans have a cumulative weighted average interest rate floor of 3.26% and $2.39 billion of our floating rate debt has a cumulative weighted average interest rate floor of 1.25%. |
47
Item 8. Financial Statements and Supplemental Data
Index to Financial Statements
Page | |
Financial Statements: | |
Financial Statement Schedules: | |
All other schedules are omitted because they are not applicable or the required information is shown in the financial statements or notes thereto.
48
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of iStar Financial Inc.:
In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of iStar Financial Inc. and its subsidiaries (collectively, the ''Company'') at December 31, 2012 and 2011, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2012 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedules listed in the accompanying index present fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2012, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company's management is responsible for these financial statements and financial statement schedules, for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in Management's Report on Internal Control over Financial Reporting appearing under Item 9A. Our responsibility is to express opinions on these financial statements, on the financial statement schedules, and on the Company's internal control over financial reporting based on our integrated audits. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ PricewaterhouseCoopers LLP
New York, New York
March 1, 2013
49
iStar Financial Inc.
Consolidated Balance Sheets
(In thousands, except per share data)
As of December 31, | |||||||
2012 | 2011 | ||||||
ASSETS | |||||||
Real estate | |||||||
Real estate, at cost | $ | 3,226,648 | $ | 3,344,672 | |||
Less: accumulated depreciation | (427,625 | ) | (396,761 | ) | |||
Real estate, net | $ | 2,799,023 | $ | 2,947,911 | |||
Real estate available and held for sale | 635,865 | 677,458 | |||||
$ | 3,434,888 | $ | 3,625,369 | ||||
Loans receivable, net | 1,829,985 | 2,860,762 | |||||
Other investments | 398,843 | 457,835 | |||||
Cash and cash equivalents | 256,344 | 356,826 | |||||
Restricted cash | 36,778 | 32,630 | |||||
Accrued interest and operating lease income receivable, net | 15,226 | 20,208 | |||||
Deferred operating lease income receivable | 84,735 | 73,368 | |||||
Deferred expenses and other assets, net | 93,990 | 90,839 | |||||
Total assets | $ | 6,150,789 | $ | 7,517,837 | |||
LIABILITIES AND EQUITY | |||||||
Liabilities: | |||||||
Accounts payable, accrued expenses and other liabilities | $ | 132,460 | $ | 105,357 | |||
Debt obligations, net | 4,691,494 | 5,837,540 | |||||
Total liabilities | $ | 4,823,954 | $ | 5,942,897 | |||
Commitments and contingencies | — | — | |||||
Redeemable noncontrolling interests | 13,681 | 1,336 | |||||
Equity: | |||||||
iStar Financial Inc. shareholders' equity: | |||||||
Preferred Stock Series D, E, F, G and I, liquidation preference $25.00 per share (see Note 11) | 22 | 22 | |||||
High Performance Units | 9,800 | 9,800 | |||||
Common Stock, $0.001 par value, 200,000 shares authorized, 142,699 issued and 83,782 outstanding at December 31, 2012 and 140,028 issued and 81,920 outstanding at December 31, 2011 | 143 | 140 | |||||
Additional paid-in capital | 3,832,780 | 3,834,460 | |||||
Retained earnings (deficit) | (2,360,647 | ) | (2,078,397 | ) | |||
Accumulated other comprehensive income (loss) (see Note 11) | (1,185 | ) | (328 | ) | |||
Treasury stock, at cost, $0.001 par value, 58,917 shares at December 31, 2012 and 58,108 shares at December 31, 2011 | (241,969 | ) | (237,341 | ) | |||
Total iStar Financial Inc. shareholders' equity | $ | 1,238,944 | $ | 1,528,356 | |||
Noncontrolling interests | 74,210 | 45,248 | |||||
Total equity | $ | 1,313,154 | $ | 1,573,604 | |||
Total liabilities and equity | $ | 6,150,789 | $ | 7,517,837 |
The accompanying notes are an integral part of the consolidated financial statements.
50
iStar Financial Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Revenues: | |||||||||||
Operating lease income | $ | 219,019 | $ | 198,478 | $ | 186,630 | |||||
Interest income | 133,410 | 226,871 | 364,094 | ||||||||
Other income | 48,043 | 39,720 | 50,733 | ||||||||
Total revenues | $ | 400,472 | $ | 465,069 | $ | 601,457 | |||||
Costs and expenses: | |||||||||||
Interest expense | $ | 355,097 | $ | 342,186 | $ | 313,766 | |||||
Real estate expense | 151,827 | 138,943 | 121,399 | ||||||||
Depreciation and amortization | 69,350 | 58,662 | 57,220 | ||||||||
General and administrative | 80,856 | 105,039 | 109,526 | ||||||||
Provision for loan losses | 81,740 | 46,412 | 331,487 | ||||||||
Impairment of assets | 13,778 | 13,239 | 12,809 | ||||||||
Other expense | 17,266 | 11,070 | 16,055 | ||||||||
Total costs and expenses | $ | 769,914 | $ | 715,551 | $ | 962,262 | |||||
Income (loss) before earnings from equity method investments and other items | $ | (369,442 | ) | $ | (250,482 | ) | $ | (360,805 | ) | ||
Gain (loss) on early extinguishment of debt, net | (37,816 | ) | 101,466 | 108,923 | |||||||
Earnings from equity method investments | 103,009 | 95,091 | 51,908 | ||||||||
Income (loss) from continuing operations before income taxes | $ | (304,249 | ) | $ | (53,925 | ) | $ | (199,974 | ) | ||
Income tax (expense) benefit | (8,445 | ) | 4,719 | (7,023 | ) | ||||||
Income (loss) from continuing operations(1) | $ | (312,694 | ) | $ | (49,206 | ) | $ | (206,997 | ) | ||
Income (loss) from discontinued operations | (19,465 | ) | (7,318 | ) | 16,821 | ||||||
Gain from discontinued operations | 27,257 | 25,110 | 270,382 | ||||||||
Income from sales of residential property | 63,472 | 5,721 | — | ||||||||
Net income (loss) | $ | (241,430 | ) | $ | (25,693 | ) | $ | 80,206 | |||
Net (income) loss attributable to noncontrolling interests | 1,500 | 3,629 | (523 | ) | |||||||
Net income (loss) attributable to iStar Financial Inc. | $ | (239,930 | ) | $ | (22,064 | ) | $ | 79,683 | |||
Preferred dividends | (42,320 | ) | (42,320 | ) | (42,320 | ) | |||||
Net (income) loss allocable to HPU holders and Participating Security holders(2)(3) | 9,253 | 1,997 | (1,084 | ) | |||||||
Net income (loss) allocable to common shareholders | $ | (272,997 | ) | $ | (62,387 | ) | $ | 36,279 | |||
Per common share data(1): | |||||||||||
Income (loss) attributable to iStar Financial Inc. from continuing operations: | |||||||||||
Basic | $ | (3.35 | ) | $ | (0.89 | ) | $ | (2.60 | ) | ||
Diluted | $ | (3.35 | ) | $ | (0.89 | ) | $ | (2.60 | ) | ||
Net income (loss) attributable to iStar Financial Inc.: | |||||||||||
Basic | $ | (3.26 | ) | $ | (0.70 | ) | $ | 0.39 | |||
Diluted | $ | (3.26 | ) | $ | (0.70 | ) | $ | 0.39 | |||
Weighted average number of common shares—basic | 83,742 | 88,688 | 93,244 | ||||||||
Weighted average number of common shares—diluted | 83,742 | 88,688 | 93,244 | ||||||||
Per HPU share data(1)(2): | |||||||||||
Income (loss) attributable to iStar Financial Inc. from continuing operations: | |||||||||||
Basic | $ | (633.94 | ) | $ | (169.93 | ) | $ | (493.33 | ) | ||
Diluted | $ | (633.94 | ) | $ | (169.93 | ) | $ | (493.33 | ) | ||
Net income (loss) attributable to iStar Financial Inc.: | |||||||||||
Basic | $ | (616.87 | ) | $ | (133.13 | ) | $ | 72.27 | |||
Diluted | $ | (616.87 | ) | $ | (133.13 | ) | $ | 72.27 | |||
Weighted average number of HPU shares—basic and diluted | 15 | 15 | 15 |
Explanatory Notes:
_______________________________________________________________________________
(1) | Income (loss) from continuing operations attributable to iStar Financial Inc. for the years ended December 31, 2012, 2011 and 2010 was $(311.2) million, $(45.6) million and $(207.5) million, respectively. See Note 13 for details on the calculation of earnings per share. |
(2) | HPU holders are current and former Company employees who purchased high performance common stock units under the Company's High Performance Unit Program (see Note 11). |
(3) | Participating Security holders are Company employees and directors who hold unvested restricted stock units, restricted stock awards and common stock equivalents granted under the Company's Long Term Incentive Plans that are eligible to participate in dividends (see Note 12 and Note 13). |
The accompanying notes are an integral part of the consolidated financial statements.
51
iStar Financial Inc.
Consolidated Statements of Comprehensive Income (Loss)
(In thousands)
(unaudited)
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Net income (loss) | $ | (241,430 | ) | $ | (25,693 | ) | $ | 80,206 | |||
Other comprehensive income (loss): | |||||||||||
Reclassification of (gains)/losses on available-for-sale securities into earnings upon realization | — | — | (4,206 | ) | |||||||
Reclassification of (gains)/losses on cash flow hedges into earnings upon realization | (44 | ) | (180 | ) | (799 | ) | |||||
Unrealized gains/(losses) on available-for-sale securities | 278 | 391 | 445 | ||||||||
Unrealized gains/(losses) on cash flow hedges | (1,335 | ) | (1,191 | ) | — | ||||||
Unrealized gains/(losses) on cumulative translation adjustment | 244 | (957 | ) | 24 | |||||||
Other comprehensive income (loss) | $ | (857 | ) | $ | (1,937 | ) | $ | (4,536 | ) | ||
Comprehensive income (loss) | $ | (242,287 | ) | $ | (27,630 | ) | $ | 75,670 | |||
Net (income) loss attributable to noncontrolling interests | 1,500 | 3,629 | (523 | ) | |||||||
Comprehensive income (loss) attributable to iStar Financial Inc. | $ | (240,787 | ) | $ | (24,001 | ) | $ | 75,147 |
The accompanying notes are an integral part of the consolidated financial statements.
52
iStar Financial Inc.
Consolidated Statements of Changes in Equity
For the Years Ended December 31, 2012, 2011 and 2010
(In thousands)
iStar Financial Inc. Shareholders' Equity | ||||||||||||||||||||||||||||||||||||
Preferred Stock(1) | HPU's | Common Stock at Par | Additional Paid-In Capital | Retained Earnings (Deficit) | Accumulated Other Comprehensive Income (Loss) | Treasury Stock at cost | Noncontrolling Interests | Total Equity | ||||||||||||||||||||||||||||
Balance at December 31, 2009 | $ | 22 | $ | 9,800 | $ | 138 | $ | 3,791,972 | $ | (2,051,376 | ) | $ | 6,145 | $ | (151,016 | ) | $ | 50,433 | $ | 1,656,118 | ||||||||||||||||
Dividends declared—preferred | — | — | — | — | (42,320 | ) | — | — | — | (42,320 | ) | |||||||||||||||||||||||||
Repurchase of stock | — | — | — | — | — | — | (7,476 | ) | — | (7,476 | ) | |||||||||||||||||||||||||
Issuance of stock/restricted stock amortization, net | — | — | — | 17,099 | — | — | — | — | 17,099 | |||||||||||||||||||||||||||
Net income for the period(2) | — | — | — | — | 79,683 | — | — | 534 | 80,217 | |||||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | — | 159 | 159 | |||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | — | (4,602 | ) | (4,602 | ) | |||||||||||||||||||||||||
Change in accumulated other comprehensive income (loss) | — | — | — | — | — | (4,536 | ) | — | — | (4,536 | ) | |||||||||||||||||||||||||
Balance at December 31, 2010 | $ | 22 | $ | 9,800 | $ | 138 | $ | 3,809,071 | $ | (2,014,013 | ) | $ | 1,609 | $ | (158,492 | ) | $ | 46,524 | $ | 1,694,659 | ||||||||||||||||
Dividends declared—preferred | — | — | — | — | (42,320 | ) | — | — | — | (42,320 | ) | |||||||||||||||||||||||||
Issuance of stock/restricted stock amortization, net | — | — | 2 | 25,389 | — | — | — | — | 25,391 | |||||||||||||||||||||||||||
Net loss for the period(2) | — | — | — | — | (22,064 | ) | — | — | (3,603 | ) | (25,667 | ) | ||||||||||||||||||||||||
Change in accumulated other comprehensive income (loss) | — | — | — | — | — | (1,937 | ) | — | — | (1,937 | ) | |||||||||||||||||||||||||
Repurchase of stock | — | — | — | — | — | — | (78,849 | ) | — | (78,849 | ) | |||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | — | 3,917 | 3,917 | |||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | — | (1,590 | ) | (1,590 | ) | |||||||||||||||||||||||||
Balance at December 31, 2011 | $ | 22 | $ | 9,800 | $ | 140 | $ | 3,834,460 | $ | (2,078,397 | ) | $ | (328 | ) | $ | (237,341 | ) | $ | 45,248 | $ | 1,573,604 |
53
iStar Financial Inc.
Consolidated Statements of Changes in Equity (Continued)
For the Years Ended December 31, 2012, 2011 and 2010
(In thousands)
iStar Financial Inc. Shareholders' Equity | |||||||||||||||||||||||||||||||||||
Preferred Stock(1) | HPU's | Common Stock at Par | Additional Paid-In Capital | Retained Earnings (Deficit) | Accumulated Other Comprehensive Income (Loss) | Treasury Stock at cost | Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||||
Balance at December 31, 2011 | $ | 22 | $ | 9,800 | $ | 140 | $ | 3,834,460 | $ | (2,078,397 | ) | $ | (328 | ) | $ | (237,341 | ) | $ | 45,248 | $ | 1,573,604 | ||||||||||||||
Dividends declared—preferred | — | — | — | — | (42,320 | ) | — | — | — | (42,320 | ) | ||||||||||||||||||||||||
Repurchase of stock | — | — | — | — | — | — | (4,628 | ) | — | (4,628 | ) | ||||||||||||||||||||||||
Issuance of stock/restricted stock amortization, net | — | — | 3 | 2,705 | — | — | — | — | 2,708 | ||||||||||||||||||||||||||
Net loss for the period(2) | — | — | — | — | (239,930 | ) | — | — | (688 | ) | (240,618 | ) | |||||||||||||||||||||||
Change in accumulated other comprehensive income (loss) | — | — | — | — | — | (857 | ) | — | — | (857 | ) | ||||||||||||||||||||||||
Repurchase of convertible notes | — | — | — | (2,728 | ) | — | — | — | — | (2,728 | ) | ||||||||||||||||||||||||
Additional paid-in capital attributable to redeemable noncontrolling interest | — | — | — | (1,657 | ) | — | — | — | — | (1,657 | ) | ||||||||||||||||||||||||
Contributions from noncontrolling interests (3) | — | — | — | — | — | — | — | 32,654 | 32,654 | ||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | — | (3,004 | ) | (3,004 | ) | ||||||||||||||||||||||||
Balance at December 31, 2012 | $ | 22 | $ | 9,800 | $ | 143 | $ | 3,832,780 | $ | (2,360,647 | ) | $ | (1,185 | ) | $ | (241,969 | ) | $ | 74,210 | $ | 1,313,154 |
Explanatory Notes:
_______________________________________________________________________________
(1) | See Note 11 for details on the Company's Cumulative Redeemable Preferred Stock. |
(2) | For the years ended December 31, 2012, 2011 and 2010, net income (loss) shown above excludes $(812), $(26) and $(11), respectively, of net income (loss) attributable to redeemable noncontrolling interests. |
(3) | Includes $27.3 million of land assets contributed by a noncontrolling partner (see Note 4). |
The accompanying notes are an integral part of the consolidated financial statements.
54
iStar Financial Inc.
Consolidated Statements of Cash Flows
(In thousands)
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | $ | (241,430 | ) | $ | (25,693 | ) | $ | 80,206 | |||
Adjustments to reconcile net income (loss) to cash flows from operating activities: | |||||||||||
Provision for loan losses | 81,740 | 46,412 | 331,487 | ||||||||
Impairment of assets | 38,077 | 22,386 | 22,403 | ||||||||
Depreciation and amortization | 70,786 | 63,928 | 70,770 | ||||||||
Payments for withholding taxes upon vesting of stock-based compensation | (12,589 | ) | (6,273 | ) | (639 | ) | |||||
Non-cash expense for stock-based compensation | 15,293 | 29,702 | 19,355 | ||||||||
Amortization of discounts/premiums and deferred financing costs on debt | 31,981 | 32,345 | (18,926 | ) | |||||||
Amortization of discounts/premiums and deferred interest on loans | (47,279 | ) | (62,194 | ) | (102,261 | ) | |||||
Earnings from equity method investments | (103,009 | ) | (95,091 | ) | (51,908 | ) | |||||
Distributions from operations of equity method investments | 105,586 | 85,766 | 32,651 | ||||||||
Deferred operating lease income | (11,812 | ) | (9,390 | ) | (9,976 | ) | |||||
Deferred income taxes | — | (13,729 | ) | 4,473 | |||||||
Income from sales of residential property | (63,472 | ) | (5,721 | ) | — | ||||||
Gain from discontinued operations | (27,257 | ) | (25,110 | ) | (270,382 | ) | |||||
(Gain) loss on early extinguishment of debt, net | 22,405 | (97,742 | ) | (110,075 | ) | ||||||
Repayments and repurchases of debt - debt discount(1) | (74,712 | ) | (5,748 | ) | (1,461 | ) | |||||
Other operating activities, net | 9,427 | 6,492 | 9,749 | ||||||||
Changes in assets and liabilities: | |||||||||||
Changes in accrued interest and operating lease income receivable, net | 1,337 | 4,793 | 14,259 | ||||||||
Changes in deferred expenses and other assets, net | 1,271 | 20,580 | (1,781 | ) | |||||||
Changes in accounts payable, accrued expenses and other liabilities | 11,725 | 5,710 | (63,827 | ) | |||||||
Cash flows from operating activities | $ | (191,932 | ) | $ | (28,577 | ) | $ | (45,883 | ) | ||
Cash flows from investing activities: | |||||||||||
Investment originations and fundings | $ | (57,353 | ) | $ | (120,333 | ) | $ | (456,678 | ) | ||
Capital expenditures on real estate assets | (83,070 | ) | (64,169 | ) | (42,863 | ) | |||||
Contributions to unconsolidated entities | (10,640 | ) | (41,820 | ) | (23,520 | ) | |||||
Repayments of and principal collections on loans | 728,657 | 1,208,403 | 1,519,653 | ||||||||
Net proceeds from sales of loans | 56,998 | 95,859 | 700,098 | ||||||||
Net proceeds from sales of real estate assets | 562,705 | 215,930 | 1,823,181 | ||||||||
Net proceeds from repayments and sales of securities | — | — | 213,344 | ||||||||
Distributions from unconsolidated entities | 78,238 | 188,467 | 11,441 | ||||||||
Changes in restricted cash held in connection with investing activities | (5,127 | ) | (20,042 | ) | (2,068 | ) | |||||
Other investing activities, net | (3,361 | ) | (1,038 | ) | (3,765 | ) | |||||
Cash flows from investing activities | $ | 1,267,047 | $ | 1,461,257 | $ | 3,738,823 | |||||
Cash flows from financing activities: | |||||||||||
Borrowings under secured credit facilities | $ | 2,652,265 | $ | 2,913,250 | $ | 36,294 | |||||
Repayments under secured credit facilities | (2,681,112 | ) | (1,489,970 | ) | (36,812 | ) | |||||
Repayments under unsecured credit facilities | (244,046 | ) | (506,600 | ) | — | ||||||
Borrowings under secured term loans | 82,500 | 124,575 | — | ||||||||
Repayments under secured term loans | (111,260 | ) | (1,684,231 | ) | (2,132,899 | ) | |||||
Borrowings under unsecured notes | 764,029 | — | — | ||||||||
Repayments under unsecured notes | (697,842 | ) | (374,775 | ) | (374,249 | ) | |||||
Repurchases and redemptions of secured and unsecured notes | (873,873 | ) | (408,678 | ) | (857,346 | ) | |||||
Payments for deferred financing costs | (21,662 | ) | (35,545 | ) | — | ||||||
Preferred dividends paid | (42,320 | ) | (42,320 | ) | (42,320 | ) | |||||
Purchase of treasury stock | (4,628 | ) | (78,849 | ) | (7,476 | ) | |||||
Changes in restricted cash held in connection with debt obligations | — | 199 | 12,064 | ||||||||
Other financing activities, net | 2,352 | 2,225 | (9,963 | ) | |||||||
Cash flows from financing activities | $ | (1,175,597 | ) | $ | (1,580,719 | ) | $ | (3,412,707 | ) | ||
Changes in cash and cash equivalents | $ | (100,482 | ) | $ | (148,039 | ) | $ | 280,233 | |||
Cash and cash equivalents at beginning of period | 356,826 | 504,865 | 224,632 | ||||||||
Cash and cash equivalents at end of period | $ | 256,344 | $ | 356,826 | $ | 504,865 |
Explanatory Note:
_______________________________________________________________________________
(1) | Represents the portion of debt repayments and repurchases made during the period related to the original issue discount ("OID"). Although these amounts do not reflect contractual interest payments made during the period, the OID is considered an operating cash flow in accordance with GAAP. |
The accompanying notes are an integral part of the consolidated financial statements.
55
Note 1—Business and Organization
Business—iStar Financial Inc., or the "Company," 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, or "REIT," has invested more than $35 billion over the past two decades. The Company's primary business segments are real estate finance, net leasing, operating properties and land.
Organization—The Company began its business in 1993 through private investment funds and became publicly traded in 1998. Since that time, the Company has grown through the origination of new lending and leasing transactions, as well as through corporate acquisitions.
Note 2—Basis of Presentation and Principles of Consolidation
Basis of Presentation—The accompanying audited Consolidated Financial Statements have been prepared in conformity with generally accepted accounting principles in the United States of America ("GAAP") for complete financial statements. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
The Company has revised the presentation of its Consolidated Financial Statements to provide financial information that management believes better reflects the changes in its underlying business, including the types of investments the Company now holds. The Company has not changed any of its historically applied accounting policies, nor has it revised the aggregate amount of previously reported total assets, liabilities, equity, net income or classifications of cash flows as part of the new presentation.
As of December 31, 2012, assets that were previously presented in, “Net lease assets, net,” and “Real estate held for investment, net,” are now presented in “Real estate, net.” Assets that were presented in “Other real estate owned” and "Assets held for sale" are now presented in “Real estate available and held for sale.”
On the Consolidated Statements of Operations, lease income related to what was previously classified as “Real estate held for investment, net” and was previously presented in “Other income,” is now presented as “Operating lease income.” Additionally, tenant expense recoveries that were previously presented in “Operating costs-net lease assets” and “Other income” are now presented in “Operating lease income.” In addition, subject to certain changes mentioned above, costs previously presented as “Operating costs-net lease asset,” and “Operating costs-REHI and OREO,” are now presented in “Real estate expense.”
Prior year amounts have been reclassified in the Consolidated Financial Statements and the related notes to conform to the current period presentation.
Principles of Consolidation—The Consolidated Financial Statements include the financial statements of the Company, its wholly owned subsidiaries, controlled partnerships and variable interest entities ("VIEs") for which the Company is the primary beneficiary. All significant intercompany balances and transactions have been eliminated in consolidation.
Consolidated VIEs—As of December 31, 2012, the Company consolidated five VIEs for which the Company is considered the primary beneficiary. None of these entities had debt as of December 31, 2012 and 2011. The assets and liabilities of the Company's consolidated VIEs are included in the Company's Consolidated Balance Sheets. The Company's total unfunded commitments related to consolidated VIEs is $67.0 million as of December 31, 2012.
Unconsolidated VIEs—As of December 31, 2012, 27 of the Company's other investments were in VIEs where it is not the primary beneficiary and accordingly the VIEs have not been consolidated in the Company's Consolidated Financial Statements. As of December 31, 2012, the Company's maximum exposure to loss from these investments does not exceed the sum of the $153.1 million carrying value of the investments and $8.5 million of related unfunded commitments.
56
Note 3—Summary of Significant Accounting Policies
Real estate—Real estate assets are recorded at cost less accumulated depreciation and amortization, as follows:
Capitalization and depreciation— Certain improvements and replacements are capitalized when they extend the useful life of the asset. Qualified development and construction costs, including interest and certain other carrying costs incurred during the construction and/or renovation periods are also capitalized and charged to operations through depreciation over the asset's estimated useful life. The Company ceases capitalization on the portions substantially completed and capitalizes only those costs associated with the portions under development. Repairs and maintenance items are expensed as incurred. Depreciation is computed using the straight-line method of cost recovery over the shorter of estimated useful lives or 40 years for facilities, five years for furniture and equipment, the shorter of the remaining lease term or expected life for tenant improvements and the remaining useful life of the facility for facility improvements.
Purchase price allocation—The Company accounts for its acquisition of properties by recording the purchase price of tangible and intangible assets and liabilities acquired based on their estimated fair values. The value of the tangible assets, consisting of land, buildings, building improvements and tenant improvements is determined as if these assets are vacant. Intangible assets may include the value of above-market or below-market, in-place leases and the value of customer relationships, which are each recorded at their estimated fair values and included in “Real estate, net” on the Company's Consolidated Balance Sheets. The capitalized above-market (or below-market) lease value is amortized as a reduction of (or, increase to) operating lease income over the remaining non-cancelable term of each lease plus any renewal periods with fixed rental terms that are considered to be below-market. The Company also engages in sale/leaseback transactions and typically executes leases with the occupant simultaneously with the purchase of the net lease asset at market-rate rents. As such, no above-market or below-market lease value is ascribed to these transactions.
Impairments—The Company periodically reviews long-lived assets to be held and used for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The value of a long-lived asset held for use is impaired only if management's estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Such estimate of cash flows considers factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors. To the extent impairment has occurred, the loss will be measured as the excess of the carrying amount of the property over the estimated fair value of the asset and reflected as an adjustment to the basis of the asset. Impairments of real estate assets that are not held for sale are recorded in "Impairment of assets" on the Company's Consolidated Statements of Operations.
Real estate available and held for sale—The Company reports real estate assets to be disposed of at the lower of their carrying amount or estimated fair value less costs to sell and classifies them as “Real estate available and held for sale” on the Company's Consolidated Balance Sheets. If a triggering event occurs and the estimated fair value less costs to sell is less than the carrying value, the difference will be recorded as an impairment charge and included in "Income (loss) from discontinued operations" on the Company's Consolidated Statements of Operations. Once a real estate asset is classified as held for sale, depreciation expense is no longer recorded and historical operating results, including impairments, are reclassified to "Income (loss) from discontinued operations" on the Company's Consolidated Statements of Operations.
If circumstances arise that were previously considered unlikely and, as a result the Company decides not to sell a property previously classified as held for sale, the property is reclassified as held and used and included in "Real estate, net" on the Company's Consolidated Balance Sheets. The Company measures and records a property that is reclassified as held and used at the lower of (i) its carrying amount before the property was classified as held for sale, adjusted for any depreciation expense that would have been recognized had the property been continuously classified as held and used, or (ii) the estimated fair value at the date of the subsequent decision not to sell.
The Company reports residential property units to be disposed of at the lower of their carrying amount or estimated fair value less costs to sell and classifies them as “Real estate available and held for sale” on the Company's Consolidated Balance Sheets. If the estimated fair value less costs to sell is less than the carrying value, the difference will be recorded as an impairment charge and included in “Impairment of assets” on the Company's Consolidated Statements of Operations. The net carrying costs for residential property units are recorded in “Real estate expense” on the Company's Consolidated Statements of Operations.
57
Dispositions—Sales and the associated gains or losses on real estate assets, including developed condominiums, are recognized in accordance with ASC 360-20, Real Estate Sales. Sales and the associated gains for individual condominium units are recognized for full profit recognition upon closing of the sale transactions, when the profit is determinable, the earnings process is virtually complete, the parties are bound by the terms of the contract, all consideration has been exchanged, any permanent financing for which the seller is responsible has been arranged and all conditions for closing have been performed. The Company uses the relative sales value method to allocate costs. Gains on sales of net lease assets or commercial operating properties are recorded in “Gains from discontinued operations” and profits on sales of residential property units are included in "Income from sales of residential property" on the Company's Consolidated Statements of Operations.
Loans receivable, net—Loans receivable, net includes the following investments: senior mortgages, subordinate mortgages, corporate/partnership loans and other lending investments-securities. Management considers nearly all of its loans to be held-for-investment, although certain investments may be classified as held-for-sale.
Loans classified as held-for-investment are reported at their outstanding unpaid principal balance, and include unamortized acquisition premiums or discounts and unamortized deferred loan costs or fees. These loans also include accrued and paid-in-kind interest and accrued exit fees that the Company determines are probable of being collected.
Loans receivable designated for sale are classified as held-for-sale and are carried at lower of amortized historical cost or estimated fair value. The amount by which carrying value exceeds fair value is recorded as a valuation allowance. Subsequent changes in the valuation allowance are included in the determination of net income (loss) in the period in which the change occurs.
The Company acquires properties through foreclosure or by deed-in-lieu of foreclosure in full or partial satisfaction of non-performing loans. Based on the Company's strategic plan to realize the maximum value from the collateral received, property is classified as "Real estate, net" or "Real estate available and held for sale" at its estimated fair value when title to the property is obtained. Any excess of the carrying value of the loan over the estimated fair value of the property (less costs to sell for assets held for sale) is charged-off against the reserve for loan losses as of the date of foreclosure.
Equity and cost method investments—Equity interests are accounted for pursuant to the equity method of accounting if the Company can significantly influence the operating and financial policies of an investee. This is generally presumed to exist when ownership interest is between 20% and 50% of a corporation, or greater than 5% of a limited partnership or certain limited liability companies. The Company's periodic share of earnings and losses in equity method investees is included in "Earnings from equity method investments" on the Consolidated Statements of Operations. When the Company's ownership position is too small to provide such influence, the cost method is used to account for the equity interest. Equity and cost method investments are included in "Other investments" on the Company's Consolidated Balance Sheets.
The Company periodically reviews equity method investments for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such investments may not be recoverable. The Company will record an impairment charge to the extent that the estimated fair value of an investment is less than its carrying value and the Company determines the impairment is other-than-temporary. Impairment charges are recorded in "Earnings from equity method investments" on the Company's Consolidated Statements of Operations.
Cash and cash equivalents—Cash and cash equivalents include cash held in banks or invested in money market funds with original maturity terms of less than 90 days.
Restricted cash—Restricted cash represents amounts required to be maintained under certain of the Company's debt obligations, loans, leasing, land development and derivative transactions.
Consolidation-Variable interest entities—The Company evaluated its investments and other contractual arrangements to determine if they constitute variable interests in a VIE. A VIE is an entity where a controlling financial interest is achieved through means other than voting rights. A VIE is consolidated by the primary beneficiary, which is the party that has the power to direct matters that most significantly impact the activities of the VIE and has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. This overall consolidation assessment includes a review of, among other factors, which interests create or absorb variability, contractual terms, the key decision making powers, their impact on the VIE's economic performance, and related party relationships. Where qualitative assessment is not conclusive, the Company performs a quantitative analysis. The Company reassesses its evaluation of the primary beneficiary of a VIE on an ongoing basis and assesses its evaluation of an entity as a VIE upon certain reconsideration events.
58
The Company has investments in certain funds that meet the deferral criteria in Accounting Standards Update ("ASU") 2010-10 and will continue to assess consolidation of these entities under the overall guidance on the consolidation of VIEs in Accounting Standards Codification ("ASC") 810-10. The consolidation evaluation is similar to the process noted above, except that the primary beneficiary is the party that will receive a majority of the VIE's anticipated losses, a majority of the VIE's expected residual returns, or both. In addition, for entities that meet the deferral criteria, the Company reassesses its initial evaluation of the primary beneficiary and whether an entity is a VIE upon the occurrence of certain reconsideration events.
Deferred expenses—Deferred expenses include leasing costs and financing fees. Leasing costs include brokerage, legal and other costs which are amortized over the life of the respective leases. External fees and costs incurred to obtain long-term financing have been deferred and are amortized over the term of the respective borrowing using the effective interest method or the straight line method, as appropriate. Amortization of leasing costs is included in "Depreciation and amortization" and amortization of deferred financing fees is included in "Interest expense" on the Company's Consolidated Statements of Operations.
Identified intangible assets—Upon the acquisition of a business, the Company records intangible assets acquired at their estimated fair values separate and apart from goodwill. The Company determines whether such intangible assets have finite or indefinite lives. As of December 31, 2012, all such intangible assets acquired by the Company have finite lives and are included in "Real estate, net" on the Company's Consolidated Balance Sheets. The Company amortizes finite lived intangible assets based on the period over which the assets are expected to contribute directly or indirectly to the future cash flows of the business acquired. The Company reviews finite lived intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. If the Company determines the carrying value of an intangible asset is not recoverable it will record an impairment charge to the extent its carrying value exceeds its estimated fair value. Impairments of intangible assets are recorded in "Impairment of assets" on the Company's Consolidated Statements of Operations.
Revenue recognition—The Company's revenue recognition policies are as follows:
Operating lease income: The Company's leases have all been determined to be operating leases based on an analysis performed in accordance with ASC 840. Operating lease income is recognized on the straight-line method of accounting, generally from the later of the date the lessee takes possession of the space and it is ready for its intended use or the date of acquisition of the facility subject to existing leases. Accordingly, contractual lease payment increases are recognized evenly over the term of the lease. The periodic difference between lease revenue recognized under this method and contractual lease payment terms is recorded as "Deferred operating lease income receivable," on the Company's Consolidated Balance Sheets.
The Company also recognizes revenue from certain tenant leases for reimbursements of all or a portion of operating expenses, including common area costs, insurance, utilities and real estate taxes of the respective property. This revenue is accrued in the same periods as the expense is incurred and is recorded as “Operating lease income” on the Company's Consolidated Statements of Operations. Revenue is also recorded from certain tenant leases that is contingent upon tenant sales exceeding defined thresholds. These rents are recognized only after the defined threshold has been met for the period.
Management estimates losses inherent in the accrued operating lease income receivable and deferred operating lease income receivable balances as of the balance sheet date and incorporates an asset-specific component, as well as a general, formula-based reserve based on management's evaluation of the credit risks associated with these receivables. At December 31, 2012 and 2011, the total allowance for doubtful accounts was $5.6 million and $3.7 million, respectively.
Interest Income: Interest income on loans receivable is recognized on an accrual basis using the interest method.
On occasion, the Company may acquire loans at premiums or discounts. These discounts and premiums in addition to any deferred costs or fees, are typically amortized over the contractual term of the loan using the interest method. Exit fees are also recognized over the lives of the related loans as a yield adjustment, if management believes it is probable that such amounts will be received. If loans with premiums, discounts, loan origination or exit fees are prepaid, the Company immediately recognizes the unamortized portion, which is included in "Other income" on the Company's Consolidated Statements of Operations.
The Company considers a loan to be non-performing and places loans on non-accrual status at such time as: (1) the loan becomes 90 days delinquent; (2) the loan has a maturity default; or (3) management determines it is probable that it will be unable to collect all amounts due according to the contractual terms of the loan. While on non-accrual status, based on the Company's judgment as to collectability of principal, loans are either accounted for on a cash basis, where interest income is recognized only upon actual receipt of cash, or on a cost-recovery basis, where all cash receipts reduce a loan's carrying value. Non-accrual loans are returned to accrual status when a loan has become contractually current and management believes all amounts contractually owed will be received.
59
Certain of the Company's loans contractually provide for accrual of interest at specified rates that differ from current payment terms. Interest is recognized on such loans at the accrual rate subject to management's determination that accrued interest and outstanding principal are ultimately collectible, based on the underlying collateral and operations of the borrower.
Prepayment penalties or yield maintenance payments from borrowers are recognized as additional income when received. Certain of the Company's loan investments provide for additional interest based on the borrower's operating cash flow or appreciation of the underlying collateral. Such amounts are considered contingent interest and are reflected as interest income only upon receipt of cash.
The Company holds certain loans initially acquired at a discount, for which it was probable, at acquisition, that all contractually required payments would not be received. The Company does not have a reasonable expectation about the timing and amount of cash flows expected to be collected on these loans and recognizes income when cash is received.
Reserve for loan losses—The reserve for loan losses reflects management's estimate of loan losses inherent in the loan portfolio as of the balance sheet date. The reserve is increased through the "Provision for loan losses" on the Company's Consolidated Statements of Operations and is decreased by charge-offs when losses are confirmed through the receipt of assets such as cash in a pre-foreclosure sale or via ownership control of the underlying collateral in full satisfaction of the loan upon foreclosure or when significant collection efforts have ceased. The Company has one portfolio segment, represented by commercial real estate lending, whereby it utilizes a uniform process for determining its reserve for loan losses. The reserve for loan losses includes a general, formula-based component and an asset-specific component.
The general reserve component covers performing loans and reserves for loan losses are recorded when (i) available information as of each balance sheet date indicates that it is probable a loss has occurred in the portfolio and (ii) the amount of the loss can be reasonably estimated. The formula-based general reserve is derived from estimated principal default probabilities and loss severities applied to groups of loans based upon risk ratings assigned to loans with similar risk characteristics during the Company's quarterly loan portfolio assessment. During this assessment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability. The Company considers, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Ratings range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss. The Company estimates loss rates based on historical realized losses experienced within its portfolio and takes into account current economic conditions affecting the commercial real estate market when establishing appropriate time frames to evaluate loss experience.
The asset-specific reserve component relates to reserves for losses on impaired loans. The Company considers a loan to be impaired when, based upon current information and events, it believes that it is probable that the Company will be unable to collect all amounts due under the contractual terms of the loan agreement. This assessment is made on a loan-by-loan basis each quarter based on such factors as payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. A reserve is established for an impaired loan when the present value of payments expected to be received, observable market prices, or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of that loan.
Substantially all of the Company's impaired loans are collateral dependent and impairment is measured using the estimated fair value of collateral, less costs to sell. The Company generally uses the income approach through internally developed valuation models to estimate the fair value of the collateral for such loans. In more limited cases, the Company obtains external "as is" appraisals for loan collateral, generally when third party participations exist. Valuations are performed or obtained at the time a loan is determined to be impaired and designated non-performing, and they are updated if circumstances indicate that a significant change in value has occurred. In limited cases, appraised values may be discounted when real estate markets rapidly deteriorate.
A loan is also considered impaired if its terms are modified in a troubled debt restructuring ("TDR"). A TDR occurs when the Company has granted a concession and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loan.
Gain or loss on debt extinguishments—The Company recognizes the difference between the reacquisition price of debt and the net carrying amount of extinguished debt currently in earnings. Such amounts may include prepayment penalties or the write-off of unamortized debt issuance costs, and are recorded in “Gain (loss) on early extinguishment of debt, net” on the Company's Consolidated Statements of Operations.
60
Derivative instruments and hedging activity—The Company recognizes derivatives as either assets or liabilities on the Company's Consolidated Balance Sheets at fair value. If certain conditions are met, a derivative may be specifically designated as a hedge of the exposure to changes in the fair value of a recognized asset or liability, a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability.
Derivatives, such as foreign currency hedges and interest rate caps, that are not designated hedges are considered economic hedges, with changes in fair value reported in current earnings in "Other expense" on the Company's Consolidated Statements of Operations. The Company does not enter into derivatives for trading purposes.
Stock-based compensation—Compensation cost for stock-based awards is measured on the grant date and adjusted over the period of the employees' services to reflect (i) actual forfeitures and (ii) the outcome of awards with performance or service conditions through the requisite service period. The Company recognizes compensation cost for performance-based awards if and when the Company concludes that it is probable that the performance condition will be achieved. Compensation cost for market condition-based awards is determined using a Monte Carlo model to simulate a range of possible future stock prices for the Company's Common Stock, which is reflected in the grant date fair value. All compensation cost for market-condition based awards in which the service conditions are met is recognized regardless of whether the market condition is satisfied. Compensation costs are recognized ratably over the applicable vesting/service period and recorded in "General and administrative" on the Company's Consolidated Statements of Operations.
Income taxes—The Company has elected to be qualified and taxed as a REIT under section 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"). The Company is subject to federal income taxation at corporate rates on its REIT taxable income, however, the Company is allowed a deduction for the amount of dividends paid to its shareholders, thereby subjecting the distributed net income of the Company to taxation at the shareholder level only. In addition, the Company is allowed several other deductions in computing its REIT taxable income, including non-cash items such as depreciation expense and certain specific reserve amounts that the Company deems to be uncollectable. These deductions allow the Company to shelter a portion of its operating cash flow from its dividend payout requirement under federal tax laws. In addition, the Company has made foreclosure elections for certain properties acquired through foreclosure which allows the Company to operate these properties within the REIT but subjects them to certain tax obligations. The carrying value of assets with foreclosure elections as of December 31, 2012 is $1.23 billion. The Company intends to operate in a manner consistent with and to elect to be treated as a REIT for tax purposes. As of December 31, 2011, the Company had $423.9 million of net operating loss carryforwards at the corporate REIT level, which can generally be used to offset both ordinary and capital taxable income in future years and will expire through 2031 if unused. The amount of net operating loss carryforwards as of December 31, 2012 will be subject to finalization of the 2012 tax returns. The Company recognizes interest expense and penalties related to uncertain tax positions, if any, as "Income tax (expense) benefit" on the Company's Consolidated Statements of Operations.
The Company can participate in certain activities from which it was previously precluded in order to maintain its qualification as a REIT, as long as these activities are conducted in entities which elect to be treated as taxable subsidiaries under the Code, subject to certain limitations. As such, the Company, through its taxable REIT subsidiaries ("TRSs"), is engaged in various real estate related opportunities, primarily related to managing activities related to certain foreclosed assets, as well as managing various investments in equity affiliates, including LNR. As of December 31, 2012, $796.8 million of the Company's assets were owned by TRS entities. The Company's TRS entities are not consolidated for federal income tax purposes and are taxed as corporations. For financial reporting purposes, current and deferred taxes are provided for on the portion of earnings recognized by the Company with respect to its interest in TRS entities. The following represents the Company's TRS income tax expense ($ in thousands):
For the Years Ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
Current tax expense | $ | 8,445 | $ | 9,010 | $ | 2,550 | ||||||
Deferred tax expense (benefit)(1) | — | (13,729 | ) | 4,473 | ||||||||
Total income tax expense (benefit) | $ | 8,445 | $ | (4,719 | ) | $ | 7,023 |
Explanatory Note:
_______________________________________________________________________________
(1) | During the year ended December 31, 2011, the Company sold its investment in Oak Hill Advisors L.P. (see Note 6) and recognized a deferred tax benefit resulting from the reversal of a deferred tax liability associated with the investment. See the table below for the Company's deferred tax assets and liabilities as of December 31, 2012 and 2011. |
61
During the year ended December 31, 2012, the Company's TRS entities generated taxable income of $42.2 million which was partially offset by the utilization of net operating loss carryforwards, resulting in current tax expense of $8.4 million. During the year ended December 31, 2011, the Company's TRS entities generated taxable income of $75.8 million which was partially offset by the utilization of net operating loss carryforwards, resulting in current tax expense of $9.0 million. The Company's TRS taxable income for the year ended December 31, 2011 included the gain on the Company's sale of its investment in Oak Hill Advisors L.P. (see Note 6).
Total cash paid for taxes for the years ended December 31, 2012, 2011 and 2010, was $5.5 million, $8.5 million and $7.3 million, respectively.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, as well as operating loss and tax credit carryforwards. The Company evaluates the realizability of its deferred tax assets and recognizes a valuation allowance if, based on the available evidence, both positive and negative, it is more likely than not that some portion or all of its deferred tax assets will not be realized. When evaluating the realizability of its deferred tax assets, the Company considers, among other matters, estimates of expected future taxable income, nature of current and cumulative losses, existing and projected book/tax differences, tax planning strategies available, and the general and industry specific economic outlook. This realizability analysis is inherently subjective, as it requires the Company to forecast its business and general economic environment in future periods. Based on an assessment of all factors, including historical losses and continued volatility of the activities within the TRS entities, it was determined that valuation allowances of $40.8 million and $50.9 million were required on the net deferred tax assets as of December 31, 2012 and 2011, respectively. Changes in estimate of deferred tax asset realizability, if any are included in "Income tax (expense) benefit" on the Consolidated Statements of Operations.
Deferred tax assets and liabilities of the Company's TRS entities were as follows ($ in thousands):
As of December 31, | ||||||||
2012 | 2011 | |||||||
Deferred tax assets(1) | $ | 40,800 | $ | 50,889 | ||||
Valuation allowance | (40,800 | ) | (50,889 | ) | ||||
Net deferred tax assets (liabilities) | $ | — | $ | — |
Explanatory Note:
_______________________________________________________________________________
(1) | Deferred tax assets as of December 31, 2012, include real estate basis differences of $31.2 million, net operating loss carryforwards of $10.8 million and investment basis differences of $(1.2) million. Deferred tax assets as of December 31, 2011, include real estate basis differences of $30.8 million, net operating loss carryforwards of $22.8 million and investment basis differences of $(0.6) million. |
Earnings per share—The Company uses the two-class method in calculating EPS when it issues securities other than common stock that contractually entitle the holder to participate in dividends and earnings of the Company when, and if, the Company declares dividends on its common stock. Vested HPU shares are entitled to dividends of the Company when dividends are declared. Basic earnings per share ("Basic EPS") for the Company's Common Stock and HPU shares are computed by dividing net income allocable to common shareholders and HPU holders by the weighted average number of shares of Common Stock and HPU shares outstanding for the period, respectively. Diluted earnings per share ("Diluted EPS") is calculated similarly, however, it reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock, where such exercise or conversion would result in a lower earnings per share amount.
Unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are deemed a ("Participating Security") and are included in the computation of earnings per share pursuant to the two-class method. The Company's unvested restricted stock units and restricted stock awards with rights to dividends and common stock equivalents issued under its Long-Term Incentive Plans are considered participating securities and have been included in the two-class method when calculating EPS.
62
New Accounting Pronouncements
In June 2011, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2011-05, "Presentation of Comprehensive Income," which requires entities to (1) present net income and other comprehensive income in either a single continuous statement or in two separate, but consecutive, statements of net income and other comprehensive income and (2) present reclassification of other comprehensive income on the face of the income statement. In December 2011, the FASB issued ASU 2011-12, "Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05," which deferred the requirements of entities to present reclassification of other comprehensive income on the face of the income statement. The Company adopted this ASU beginning with the reporting period ended March 31, 2012, as required, and now presents Consolidated Statements of Comprehensive Income (Loss).
In February 2013, the FASB issued ASU 2013-12, “Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income”. This guidance is the culmination of the board's redeliberation on reporting reclassification adjustments from accumulated other comprehensive income. The standard requires that companies present information about reclassification adjustments from accumulated other comprehensive income in their interim and annual financial statements in a single note or on the face of the financial statements. This ASU is effective for interim and annual reporting periods beginning after December 15, 2012. The Company will adopt this ASU beginning with the reporting period ending March 31, 2013.
In May 2011, the FASB issued ASU 2011-04, "Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs." This ASU is a result of joint efforts by the FASB and IASB to develop a single, converged framework on how to measure fair value and what disclosures to provide about fair value measurements. This ASU is largely consistent with existing fair value measurement principles of U.S. GAAP, however, it expands existing disclosure requirements for fair value measurements. The ASU is effective for interim and annual reporting periods beginning after December 15, 2011 and applied prospectively. The Company adopted this ASU beginning with the reporting period ended March 31, 2012, as required. Adoption of this guidance resulted in expanded disclosures on fair value measurements, included in Note 14, but did not have an impact on the Company's measurements of fair value.
Note 4—Real estate
The Company's real estate assets were comprised of the following ($ in thousands):
Net Lease Assets | Operating Properties | Land | Total | ||||||||||||
As of December 31, 2012 | |||||||||||||||
Land and land improvements | $ | 344,239 | $ | 132,028 | $ | 786,114 | $ | 1,262,381 | |||||||
Buildings and improvements | 1,295,081 | 669,186 | — | 1,964,267 | |||||||||||
Less: accumulated depreciation and amortization | (315,699 | ) | (109,634 | ) | (2,292 | ) | (427,625 | ) | |||||||
Real estate, net | $ | 1,323,621 | $ | 691,580 | $ | 783,822 | $ | 2,799,023 | |||||||
Real estate available and held for sale | — | 454,587 | 181,278 | 635,865 | |||||||||||
Total real estate | $ | 1,323,621 | $ | 1,146,167 | $ | 965,100 | $ | 3,434,888 | |||||||
As of December 31, 2011 | |||||||||||||||
Land and land improvements | $ | 378,458 | $ | 84,010 | $ | 851,272 | $ | 1,313,740 | |||||||
Buildings and improvements | 1,394,691 | 636,241 | — | 2,030,932 | |||||||||||
Less: accumulated depreciation and amortization | (302,851 | ) | (90,383 | ) | (3,527 | ) | (396,761 | ) | |||||||
Real estate, net | $ | 1,470,298 | $ | 629,868 | $ | 847,745 | $ | 2,947,911 | |||||||
Real estate available and held for sale | — | 551,998 | 125,460 | 677,458 | |||||||||||
Total real estate | $ | 1,470,298 | $ | 1,181,866 | $ | 973,205 | $ | 3,625,369 |
Real estate available and held for sale—As of December 31, 2012 and 2011, the Company had $374.1 million and $419.0 million, respectively, of residential properties available for sale in its operating properties portfolio. The Company is actively
63
marketing and selling condominium units in these projects. During the years ended December 31, 2012 and 2011, the Company sold condominium units for total net proceeds of $319.3 million and $154.0 million, respectively, and recorded income from sales of residential properties totaling $63.5 million and $5.7 million, respectively.
Real estate assets held for sale included $181.3 million of land assets and $80.5 million of commercial operating properties as of December 31, 2012 and $125.5 million of land assets and $133.0 million of commercial operating properties as of December 31, 2011. During the year ended December 31, 2012, the Company had a change in its business plans to sell two commercial operating properties previously considered held for sale. As of December 31, 2012, the carrying amount of these assets was $49.8 million and was recorded in Real Estate, net. The assets were reclassified at their carrying value prior to classification as held for sale and adjusted for depreciation expense during the held for sale period, which was lower than the assets fair value at the time of the change in plans to sell. In connection with the reclassification of these assets to held and used, the Company reclassified their results of operations for each of the periods presented, as follows:
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Other income | $ | 21,148 | $ | 21,663 | $ | 22,751 | |||||
Real estate expenses | $ | (22,603 | ) | $ | (24,297 | ) | $ | (25,612 | ) |
Acquisitions—During the year ended December 31, 2012, the Company acquired title to properties previously serving as collateral on its loan receivables with a total fair value of $269.1 million at the time of foreclosure (see Note 5). These properties included $172.4 million of residential operating properties, $63.4 million of commercial operating properties and $33.3 million of land assets.
During the year ended December 31, 2012, the Company also acquired land and other assets with a fair value of $27.3 million from a third party to form a new venture related to one of the Company's commercial operating properties. The third party contributed land into the venture in a non-cash exchange for a non-controlling interest and the Company continues to consolidate the subsidiary. In conjunction with the formation of this new venture, the venture contributed land with a recorded value of $11.6 million in a non-cash exchange for a 40% noncontrolling equity interest in a separate new venture. The Company did not recognize any gains or losses associated with these transactions.
In addition, during 2012, the Company acquired land and other assets with a fair value of $11.5 million from a third party to form a new strategic venture related to one of the Company's active land development projects. The third party contributed land into the venture in a non-cash exchange for a non-controlling interest and the Company continues to consolidate the subsidiary. The Company did not recognize any gains or losses associated with the transaction. Based upon certain rights held by the minority partner in this land venture that provide it with an option to redeem its interest at fair value after seven years, the Company has reflected the partner's non-controlling interest in this venture as a redeemable non-controlling interest within its Consolidated Balance Sheet at December 31, 2012. As it is probable that the interest will become redeemable, subsequent changes in fair value are being accreted over the seven year period from the date of issuance to the earliest redemption date using the interest method. As of December 31, 2012, the estimated redemption value of the redeemable non-controlling interest is $17.9 million.
During the year ended December 31, 2011, the Company acquired title to properties previously serving as collateral on its loan receivables with a total fair value of $502.5 million at the time of foreclosure (see Note 5). These properties included $61.8 million of residential operating properties, $258.8 million of commercial operating properties and $181.9 million of land assets.
Dispositions—During the year ended December 31, 2012, the Company sold a portfolio of 12 net lease assets with an aggregate carrying value of $105.7 million and recorded a gain of $24.9 million resulting from the transaction. Certain of the properties were subject to secured term loans with a remaining principal balance of $50.8 million that were repaid in full at closing (see Note 8). In addition to this portfolio sale, during 2012, the Company sold net lease assets with a carrying value of $9.8 million, resulting in a net gain of $2.4 million. During the year ended December 31, 2012, the Company sold commercial operating properties with an aggregate carrying value of $29.3 million and land assets with a carrying value of $72.1 million for proceeds that approximated carrying value.
64
During the year ended December 31, 2011, the Company sold net lease assets with carrying values of $34.1 million, resulting in a net gain of $3.2 million. During 2011, the Company also sold commercial operating properties with an aggregate carrying value of $17.9 million and land assets with a carrying value of $9.5 million for proceeds that approximated carrying value.
During the year ended December 31, 2010, the Company completed the sale of a portfolio of 32 net lease assets to a single purchaser for a gross purchase price of $1.35 billion that resulted in a net gain of $250.3 million. The aggregate carrying value of the portfolio of assets was $1.05 billion. At the time of sale, the Company had reduced its gain on sale and recorded a liability based upon certain contingent obligations that have now been fully resolved. Upon resolution of this liability in 2011, the Company realized $22.2 million of the gain previously deferred and recorded the gain in “Gain from discontinued operations” on the Company's Consolidated Statements of Operations for the year ended December 31, 2011. As part of the purchaser's financing for the transaction, the Company provided the purchaser with $105.6 million of mezzanine loans, which have been fully repaid as of December 31, 2012.
In addition to the sale of the portfolio of assets noted above, during the year ended December 31, 2010, the Company sold net lease assets with carrying values of $119.7 million, which resulted in gains of $20.1 million. During 2010, the Company also sold commercial operating properties with a carrying value of $180.6 million and land assets with a carrying value of $3.1 million for proceeds that approximated carrying value.
Discontinued Operations—The following table summarizes income from discontinued operations for the years ended December 31, 2012, 2011 and 2010, respectively ($ in thousands):
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Revenues | $ | 5,561 | $ | 16,512 | $ | 88,536 | |||||
Total expenses | (2,450 | ) | (14,683 | ) | (62,143 | ) | |||||
Impairment of assets | (22,576 | ) | (9,147 | ) | (9,572 | ) | |||||
Income (loss) from discontinued operations | $ | (19,465 | ) | $ | (7,318 | ) | $ | 16,821 |
Impairments—During the years ended December 31, 2012, 2011 and 2010 the Company recorded impairments on real estate assets totaling $35.4 million, $22.4 million and $25.2 million. Of these amounts, $22.6 million, $9.1 million and $9.6 million for the years ended December 31, 2012, 2011 and 2010, respectively, have been reclassified to discontinued operations due to the assets being sold or classified as held for sale as of December 31, 2012 (see above).
Intangible assets—As of December 31, 2012, 2011 and 2010, the Company had $59.9 million and $53.6 million, respectively, of unamortized finite lived intangible assets primarily related to the acquisition of real estate assets. The total amortization expense for these intangible assets was $10.6 million, $11.0 million and $9.0 million for the years ended December 31, 2012, 2011 and 2010, respectively. The estimated aggregate amortization costs for each of the five succeeding fiscal years are as follows ($ in thousands):
2013 | $ | 11,534 | |
2014 | $ | 9,221 | |
2015 | $ | 7,589 | |
2016 | $ | 6,770 | |
2017 | $ | 5,721 |
65
Future Minimum Operating Lease Payments—Future minimum operating lease payments under non-cancelable leases, excluding customer reimbursements of expenses, in effect at December 31, 2012, are as follows ($ in thousands):
Year | Net Lease Assets | Operating Properties | ||||||
2013 | $ | 126,777 | $ | 54,590 | ||||
2014 | $ | 129,622 | $ | 53,516 | ||||
2015 | $ | 130,871 | $ | 48,925 | ||||
2016 | $ | 128,347 | $ | 46,426 | ||||
2017 | $ | 121,533 | $ | 43,754 |
Tenant Reimbursements—The Company receives reimbursements from tenants for certain facility operating expenses including common area costs, insurance, utilities and real estate taxes. Tenant expense reimbursements for the years ended December 31, 2012, 2011 and 2010 were $30.9 million, $29.4 million and $33.2 million, respectively, and are included in “Operating lease income” on the Company's Consolidated Statements of Operations.
Note 5—Loans Receivable, net
The following is a summary of the Company's loans receivable by class ($ in thousands):
As of December 31, | |||||||
Type of Investment | 2012 | 2011 | |||||
Senior mortgages | $ | 1,751,256 | $ | 2,801,213 | |||
Subordinate mortgages | 152,737 | 211,491 | |||||
Corporate/Partnership loans | 450,491 | 478,892 | |||||
Total gross carrying value of loans(1) | $ | 2,354,484 | $ | 3,491,596 | |||
Reserves for loan losses | (524,499 | ) | (646,624 | ) | |||
Total carrying value of loans | $ | 1,829,985 | $ | 2,844,972 | |||
Other lending investments—securities | — | 15,790 | |||||
Total loans receivable, net | $ | 1,829,985 | $ | 2,860,762 |
Explanatory Note:
_______________________________________________________________________________
(1) | The Company's recorded investment in loans as of December 31, 2012 and 2011, was $2.36 billion and $3.50 billion, respectively, which consists of total gross carrying value of loans plus accrued interest of $9.8 million and $13.3 million, for the same two periods, respectively. |
During the year ended December 31, 2012, the Company originated and funded $39.6 million of loans and received principal repayments of $710.7 million. During the same period, the Company sold loans with a total carrying value of $53.9 million, for which it recognized charge-offs of $3.3 million and also recorded income of $6.4 million in "Other income" on the Company's Consolidated Statements of Operations.
During the year ended December 31, 2012, the Company received title to properties in full or partial satisfaction of non-performing mortgage loans with a gross carrying value of $352.8 million, for which the properties had served as collateral, and recorded charge-offs totaling $85.3 million related to these loans. These properties were recorded as "Real estate, net" or "Real estate available and held for sale" on the Company's Consolidated Balance Sheets (see Note 4).
66
Reserve for Loan Losses—Changes in the Company's reserve for loan losses were as follows ($ in thousands):
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Reserve for loan losses at beginning of period | $ | 646,624 | $ | 814,625 | $ | 1,417,949 | |||||
Provision for loan losses | 81,740 | 46,412 | 331,487 | ||||||||
Charge-offs | (203,865 | ) | (214,413 | ) | (934,811 | ) | |||||
Reserve for loan losses at end of period | $ | 524,499 | $ | 646,624 | $ | 814,625 |
The Company's recorded investment in loans (comprised of a loan's carrying value plus accrued interest) and the associated reserve for loan losses were as follows ($ in thousands):
Individually Evaluated for Impairment(1) | Collectively Evaluated for Impairment(2) | Loans Acquired with Deteriorated Credit Quality(3) | Total | ||||||||||||
As of December 31, 2012 | |||||||||||||||
Loans | $ | 1,095,957 | $ | 1,210,077 | $ | 58,281 | $ | 2,364,315 | |||||||
Less: Reserve for loan losses | (472,058 | ) | (33,100 | ) | (19,341 | ) | (524,499 | ) | |||||||
Total | $ | 623,899 | $ | 1,176,977 | $ | 38,940 | $ | 1,839,816 | |||||||
As of December 31, 2011 | |||||||||||||||
Loans | $ | 1,525,337 | $ | 1,919,876 | $ | 59,648 | $ | 3,504,861 | |||||||
Less: Reserve for loan losses | (554,131 | ) | (73,500 | ) | (18,993 | ) | (646,624 | ) | |||||||
Total | $ | 971,206 | $ | 1,846,376 | $ | 40,655 | $ | 2,858,237 |
Explanatory Notes:
_______________________________________________________________________________
(1) | The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs aggregating to a net discount of $4.0 million and a net premium of $0.1 million as of December 31, 2012 and 2011, respectively. The Company's loans individually evaluated for impairment primarily represent loans on non-accrual status and therefore, the unamortized amounts associated with these loans are not currently being amortized into income. |
(2) | The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs aggregating to a net discount of $3.8 million and $0.2 million as of December 31, 2012 and 2011, respectively. |
(3) | The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs aggregating to a net premium of $0.1 million and a net discount of $15.0 million as of December 31, 2012 and 2011, respectively. These loans had cumulative principal balances of $58.8 million and $74.5 million, as of December 31, 2012 and 2011, respectively. |
Credit Characteristics—As part of the Company's process for monitoring the credit quality of its loans, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its performing loans. The Company's recorded investment in performing loans, presented by class and by credit quality, as indicated by risk rating, was as follows ($ in thousands):
As of | |||||||||||||
December 31, 2012 | December 31, 2011 | ||||||||||||
Performing Loans | Weighted Average Risk Ratings | Performing Loans | Weighted Average Risk Ratings | ||||||||||
Senior mortgages | $ | 840,593 | 2.75 | $ | 1,514,016 | 3.19 | |||||||
Subordinate mortgages | 99,698 | 2.27 | 190,342 | 3.36 | |||||||||
Corporate/Partnership loans | 444,772 | 3.69 | 472,178 | 3.61 | |||||||||
Total | $ | 1,385,063 | 3.01 | $ | 2,176,536 | 3.29 |
67
As of December 31, 2012, the Company's recorded investment in loans, aged by payment status and presented by class, were as follows ($ in thousands):
Current | Less Than and Equal to 90 Days | Greater Than 90 Days | Total Past Due | Total | |||||||||||||||
Senior mortgages | $ | 862,082 | $ | 62,768 | $ | 830,906 | $ | 893,674 | $ | 1,755,756 | |||||||||
Subordinate mortgages | 99,698 | — | 53,979 | 53,979 | 153,677 | ||||||||||||||
Corporate/Partnership loans | 444,772 | — | 10,110 | 10,110 | 454,882 | ||||||||||||||
Total | $ | 1,406,552 | $ | 62,768 | $ | 894,995 | $ | 957,763 | $ | 2,364,315 |
Impaired Loans—The Company's recorded investment in impaired loans, presented by class, were as follows ($ in thousands)(1):
As of December 31, 2012 | As of December 31, 2011 | ||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Recorded Investment | Unpaid Principal Balance | Related Allowance | ||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||
Senior mortgages | $ | 108,077 | $ | 107,850 | $ | — | $ | 219,488 | $ | 218,612 | $ | — | |||||||||||
Corporate/Partnership loans | 10,110 | 10,160 | — | 10,110 | 10,160 | — | |||||||||||||||||
Subtotal | $ | 118,187 | $ | 118,010 | $ | — | $ | 229,598 | $ | 228,772 | $ | — | |||||||||||
With an allowance recorded: | |||||||||||||||||||||||
Senior mortgages | $ | 918,975 | $ | 918,496 | $ | (442,760 | ) | $ | 1,268,962 | $ | 1,263,195 | $ | (540,670 | ) | |||||||||
Subordinate mortgages | 53,979 | 53,679 | (39,579 | ) | 22,480 | 22,558 | (22,480 | ) | |||||||||||||||
Corporate/Partnership loans | 63,096 | 63,246 | (9,060 | ) | 62,591 | 62,845 | (9,974 | ) | |||||||||||||||
Subtotal | $ | 1,036,050 | $ | 1,035,421 | $ | (491,399 | ) | $ | 1,354,033 | $ | 1,348,598 | $ | (573,124 | ) | |||||||||
Total: | |||||||||||||||||||||||
Senior mortgages | $ | 1,027,052 | $ | 1,026,346 | $ | (442,760 | ) | $ | 1,488,450 | $ | 1,481,807 | $ | (540,670 | ) | |||||||||
Subordinate mortgages | 53,979 | 53,679 | (39,579 | ) | 22,480 | 22,558 | (22,480 | ) | |||||||||||||||
Corporate/Partnership loans | 73,206 | 73,406 | (9,060 | ) | 72,701 | 73,005 | (9,974 | ) | |||||||||||||||
Total | $ | 1,154,237 | $ | 1,153,431 | $ | (491,399 | ) | $ | 1,583,631 | $ | 1,577,370 | $ | (573,124 | ) |
Explanatory Note:
_______________________________________________________________________________
(1) | All of the Company's non-accrual loans are considered impaired and included in the table above. In addition, as of December 31, 2012 and 2011, certain loans modified through troubled debt restructurings with a recorded investment of $175.0 million and $255.3 million, respectively, are also included as impaired loans in accordance with GAAP although they are performing and on accrual status. |
68
The Company's average recorded investment in impaired loans and interest income recognized, presented by class, were as follows ($ in thousands):
For the Years Ended December 31, | |||||||||||||||||||||||
2012 | 2011 | 2010 | |||||||||||||||||||||
Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||
Senior mortgages | $ | 162,093 | $ | 2,765 | $ | 309,079 | $ | 31,799 | $ | 659,150 | $ | 20,472 | |||||||||||
Subordinate mortgages | — | — | — | — | 1,404 | 87 | |||||||||||||||||
Corporate/Partnership loans | 10,110 | 160 | 10,110 | 680 | 27,526 | 1,868 | |||||||||||||||||
Subtotal | $ | 172,203 | $ | 2,925 | $ | 319,189 | $ | 32,479 | $ | 688,080 | $ | 22,427 | |||||||||||
With an allowance recorded: | |||||||||||||||||||||||
Senior mortgages | $ | 1,064,045 | $ | 3,865 | $ | 1,608,486 | $ | 7,187 | $ | 2,411,735 | $ | 5,183 | |||||||||||
Subordinate mortgages | 52,208 | — | 19,477 | — | 77,125 | 107 | |||||||||||||||||
Corporate/Partnership loans | 62,248 | 312 | 66,087 | 332 | 65,118 | — | |||||||||||||||||
Subtotal | $ | 1,178,501 | $ | 4,177 | $ | 1,694,050 | $ | 7,519 | $ | 2,553,978 | $ | 5,290 | |||||||||||
Total: | |||||||||||||||||||||||
Senior mortgages | $ | 1,226,138 | $ | 6,630 | $ | 1,917,565 | $ | 38,986 | $ | 3,070,885 | $ | 25,655 | |||||||||||
Subordinate mortgages | 52,208 | — | 19,477 | — | 78,529 | 194 | |||||||||||||||||
Corporate/Partnership loans | 72,358 | 472 | 76,197 | 1,012 | 92,644 | 1,868 | |||||||||||||||||
Total | $ | 1,350,704 | $ | 7,102 | $ | 2,013,239 | $ | 39,998 | $ | 3,242,058 | $ | 27,717 |
During the year ended December 31, 2011, the Company recorded interest income of $26.3 million related to the resolution of certain non-performing loans. Interest income was not previously recorded while the loans were on non-accrual status.
Troubled Debt Restructurings—During the years ended December 31, 2012 and 2011, the Company modified loans that were determined to be troubled debt restructurings. The recorded investment in these loans was impacted by the modifications as follows, presented by class ($ in thousands):
For the Years Ended December 31, | |||||||||||||||||||||
2012 | 2011 | ||||||||||||||||||||
Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | ||||||||||||||||
Senior mortgages | 8 | $ | 319,667 | $ | 272,753 | 7 | $ | 191,158 | $ | 190,893 |
Troubled debt restructurings that subsequently defaulted during the period were as follows ($ in thousands):
For the Years Ended December 31, | |||||||||||||
2012 | 2011 | ||||||||||||
Number of Loans | Outstanding Recorded Investment | Number of Loans | Outstanding Recorded Investment | ||||||||||
Senior mortgages | 1 | $ | 18,511 | 1 | $ | 28,005 |
69
Troubled debt restructurings that occurred during the year ended December 31, 2012 included the modifications of performing loans with a combined recorded investment of $64.1 million. The modified terms of these loans granted maturity extensions ranging from one year to three years and included conditional extension options in certain cases dependent on borrower-specific performance hurdles. In each case, the Company believes the borrowers can perform under the modified terms of the loans and continues to classify these loans as performing.
Non-performing loans with a combined recorded investment of $255.6 million were also modified during the year ended December 31, 2012 and continued to be classified as non-performing subsequent to modification. Included in this balance was a loan with a recorded investment of $181.5 million prior to modification, for which the Company agreed to reduce the outstanding principal balance and recorded charge-offs totaling $45.5 million, and also reduce the loan's interest rate. The remaining non-performing loans were granted maturity extensions ranging from one month to seven months and the interest rate was reduced on one loan.
Troubled debt restructurings that occurred during the year ended December 31, 2011 included the modifications of performing loans with a combined recorded investment of $129.2 million. The modified terms of these loans granted maturity extensions ranging from three months to five years and included conditional extension options in certain cases dependent on borrower-specific performance hurdles. The Company reduced the rate on loans with a combined recorded investment of $59.5 million from a combined weighted average rate of 6.2% to 4.1%. In each case, the Company believed the borrowers could perform under the modified terms of the loans and classified these loans as performing after the modification. One of these loans subsequently defaulted.
Non-performing loans with a combined recorded investment of $62.0 million were also modified during the year ended December 31, 2011 and continued to be classified as non-performing subsequent to modification. Included in this balance was a loan with a recorded investment of $46.1 million, for which the Company granted a maturity extension of six months while also reducing the loan's interest rate. The Company also extended a discounted payoff option on another loan that was classified as non-performing.
Generally when granting concessions, the Company will seek to protect its position by requiring incremental pay downs, additional collateral or guarantees and in some cases lookback features or equity kickers to offset concessions granted should conditions impacting the loan improve. The Company's determination of credit losses is impacted by troubled debt restructurings whereby loans that have gone through troubled debt restructurings are considered impaired, assessed for specific reserves, and are not included in the Company's assessment of general loan loss reserves. Loans previously restructured under troubled debt restructurings that subsequently default are reassessed to incorporate the Company's current assumptions on expected cash flows and additional provision expense is recorded to the extent necessary. As of December 31, 2012, the Company had $21.6 million of unfunded commitments associated with modified loans considered troubled debt restructurings.
Note 6—Other Investments
The Company's other investments and its proportionate share of results from equity method investments were as follows ($ in thousands):
Carrying Value as of December 31, | Equity in earnings for the years ended December 31, | ||||||||||||||||||
2012 | 2011 | 2012 | 2011 | 2010 | |||||||||||||||
LNR | $ | 205,773 | $ | 159,764 | $ | 60,669 | $ | 53,861 | $ | 1,797 | |||||||||
Madison Funds | 56,547 | 103,305 | 10,246 | 3,641 | 9,717 | ||||||||||||||
Oak Hill Funds | 29,840 | 56,817 | 5,844 | 1,918 | 11,613 | ||||||||||||||
Real estate equity investments | 47,619 | 69,100 | 21,636 | (5,273 | ) | 2,522 | |||||||||||||
Other equity method investments(1) | 47,939 | 56,849 | 4,614 | 40,944 | 26,259 | ||||||||||||||
Total equity method investments | $ | 387,718 | $ | 445,835 | $ | 103,009 | $ | 95,091 | $ | 51,908 | |||||||||
Other | 11,125 | 12,000 | |||||||||||||||||
Total other investments | $ | 398,843 | $ | 457,835 |
Explanatory Note:
_______________________________________________________________________________
(1) | For the years ended December 31, 2011 and 2010, amounts include $38.4 million and $22.4 million, respectively, of earnings related to Oak Hill Advisors, L.P. and related entities that were sold in October 2011. |
70
Equity Method Investments
LNR—On July 29, 2010, the Company acquired an ownership interest of approximately 24% in LNR Property Corporation ("LNR"). LNR is a servicer and special servicer of commercial mortgage loans and CMBS and a diversified real estate investment, finance and management company. In the transaction, the Company and a group of investors, including other creditors of LNR, acquired 100% of the common stock of LNR in exchange for cash and the extinguishment of existing senior notes of LNR's parent holding company (the "Holdco Notes"). The Company contributed $100.0 million aggregate principal amount of Holdco Notes and $100.0 million in cash in exchange for an equity interest of $120.0 million. During the year ended December 31, 2010, the Company executed the discounted payoff of a separate $25.0 million principal value loan with LNR for which it received proceeds of $24.5 million in full repayment.
Subsequent to year end, the Company signed a definitive agreement to sell its interest in LNR (see Note 17—Subsequent Events for further details).
The following table represents the latest available investee level summarized financial information for LNR ($ in thousands)(1):
For the Years Ended September 30, | For the period July 29 to September 30, | ||||||||||
2012 | 2011 | 2010 | |||||||||
Income Statements | |||||||||||
Total revenue(2) | $ | 332,902 | $ | 327,032 | $ | 40,022 | |||||
Income tax expense (benefit)(3) | $ | 6,731 | $ | (76,558 | ) | $ | 685 | ||||
Net income attributable to LNR | $ | 253,039 | $ | 225,190 | $ | 7,495 | |||||
iStar's ownership percentage | 24 | % | 24 | % | 24 | % | |||||
iStar's equity in earnings from LNR | $ | 60,669 | $ | 53,861 | $ | 1,797 |
As of September 30, | |||||||
2012 | 2011 | ||||||
Balance Sheets | |||||||
Total assets(2) | $ | 1,384,337 | $ | 1,288,923 | |||
Total debt(2) | $ | 398,912 | $ | 469,631 | |||
Total liabilities(2) | $ | 517,088 | $ | 576,835 | |||
Noncontrolling interests | $ | 1,560 | $ | 39,940 | |||
LNR Property LLC equity | $ | 865,689 | $ | 672,147 | |||
iStar's ownership percentage | 24 | % | 24 | % | |||
iStar's equity in LNR | $ | 205,773 | $ | 159,764 |
Explanatory Notes:
_______________________________________________________________________________
(1) | The Company records its investment in LNR on a one quarter lag, therefore, amounts in the Company's financial statements for the year ended December 31, 2012 and 2011 are based on balances and results from LNR for the years ended September 30, 2012 and 2011. LNR was acquired in July of 2010, therefore results for the year ended December 31, 2010 are based on balances from LNR for the period July 29, 2010 to September 30, 2010. |
(2) | LNR consolidates certain commercial mortgage-backed securities and collateralized debt obligation trusts that are considered VIEs (and for which it is the primary beneficiary), that have been excluded from the amounts presented above. As of September 30, 2012 and 2011, the assets of these trusts, which aggregated approximately $97.52 billion and $126.66 billion, respectively, were the sole source of repayment of the related liabilities, which aggregated approximately $97.21 billion and $126.64 billion, respectively, and are non-recourse to LNR and its equity holders, including the Company. In addition, total revenue presented above includes $95.4 million, $119.0 million and $16.8 million for the years ended September 30, 2012, 2011 and for the period July 29, 2010 to September 30, 2010, respectively, of servicing fee revenue that is eliminated upon consolidation of the VIE's at the LNR level. This income is then added back through consolidation at the LNR level as an adjustment to income allocable to noncontrolling entities and has no net impact on net income attributable to LNR. |
(3) | During the year ended December 31, 2011, LNR recorded an income tax benefit from the settlement of certain tax liabilities. |
71
Madison Funds—As of December 31, 2012, the Company owned a 29.52% interest in Madison International Real Estate Fund II, LP, a 32.92% interest in Madison International Real Estate Fund III, LP and a 29.52% interest in Madison GP1 Investors, LP (collectively, the "Madison Funds"). The Madison Funds invest in ownership positions of entities that own real estate assets. The Company determined that all of these entities are variable interest entities and that an external member is the primary beneficiary.
Oak Hill Funds—As of December 31, 2012, the Company owned a 5.92% interest in OHA Strategic Credit Master Fund, L.P. ("OHASCF"). OHASCF was formed to acquire and manage a diverse portfolio of assets, investing in distressed, stressed and undervalued loans, bonds, equities and other investments.
Real estate equity investments—As of December 31, 2012, the Company's real estate equity investments included equity interests in real estate ventures ranging from 31% to 70%, comprised of investments of $16.4 million in net lease assets, $25.7 million in operating properties and $5.5 million in land assets. As of December 31, 2011, the Company's real estate equity investments included $16.3 million in net lease assets, $38.0 million in operating properties and $14.8 million in land assets. One of the Company's equity investments in operating properties represents a 33% interest in residential property units. During the year ended December 31, 2012, the Company's earnings from its interest in this property includes income from sales of residential units of $26.0 million.
Oak Hill Advisors—In October 2011, the Company sold a substantial portion of its interests in Oak Hill Advisors, L.P. and related entities for $183.7 million of net cash proceeds, which resulted in a net gain of $30.3 million that was recorded in "Earnings from equity method investments" on the Company's Consolidated Statements of Operations. Glenn R. August, a former director of the Company and the president and senior partner of Oak Hill Advisors, L.P., participated in the transaction as a purchaser. In conjunction with the sale of its interests in Oak Hill Advisors, L.P., the Company retained interests in its share of certain unearned incentive fees of various funds. These fees are contingent on the future performance of the funds and the Company will recognize income related to these fees if and when the amounts are realized.
Other Equity Method Investments—The Company also had smaller investments in several other entities that were accounted for under the equity method. Several of these investments are in real estate related funds or other strategic investment opportunities within niche markets.
Summarized Financial Information—The following table presents the investee level summarized financial information of the Company's equity method investments, excluding LNR ($ in thousands):
For the Years Ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
Income Statements | ||||||||||||
Revenues | $ | 401,870 | $ | 198,340 | $ | 590,265 | ||||||
Net income attributable to parent entities | $ | 304,960 | $ | 97,066 | $ | 342,661 |
As of December 31, | ||||||||
2012 | 2011 | |||||||
Balance Sheets | ||||||||
Total assets | $ | 2,830,087 | $ | 3,079,736 | ||||
Total liabilities | $ | 163,164 | $ | 197,246 | ||||
Noncontrolling interests | $ | 29,553 | $ | 4,139 | ||||
Total equity | $ | 2,637,370 | $ | 2,878,351 |
72
Note 7—Other Assets and Other Liabilities
Deferred expenses and other assets, net, consist of the following items ($ in thousands):
As of December 31, | |||||||
2012 | 2011 | ||||||
Deferred financing fees, net(1) | $ | 26,629 | $ | 21,443 | |||
Leasing costs, net(2) | 20,205 | 12,423 | |||||
Other receivables | 11,517 | 23,943 | |||||
Corporate furniture, fixtures and equipment, net(3) | 7,537 | 9,034 | |||||
Prepaid expenses | 5,218 | 5,441 | |||||
Other assets | 22,884 | 18,555 | |||||
Deferred expenses and other assets, net | $ | 93,990 | $ | 90,839 |
Explanatory Notes:
_______________________________________________________________________________
(1) | Accumulated amortization on deferred financing fees was $4.1 million and $13.3 million as of December 31, 2012 and 2011, respectively. |
(2) | Accumulated amortization on leasing costs was $6.6 million and $5.5 million as of December 31, 2012 and 2011, respectively. |
(3) | Accumulated depreciation on corporate furniture, fixtures and equipment was $6.2 million and $8.1 million as of December 31, 2012 and 2011, respectively. |
Accounts payable, accrued expenses and other liabilities consist of the following items ($ in thousands):
As of December 31, | |||||||
2012 | 2011 | ||||||
Accrued expenses | $ | 50,467 | $ | 36,332 | |||
Accrued interest payable | 29,521 | 30,122 | |||||
Security deposits and other investment deposits | 13,717 | 12,192 | |||||
Unearned operating lease income | 11,294 | 10,073 | |||||
Property taxes payable | 8,206 | 6,495 | |||||
Derivative liabilities | 3,435 | 2,373 | |||||
Other liabilities | 15,820 | 7,770 | |||||
Accounts payable, accrued expenses and other liabilities | $ | 132,460 | $ | 105,357 |
73
Note 8—Debt Obligations, net
As of December 31, 2012 and 2011, the Company's debt obligations were as follows ($ in thousands):
Carrying Value as of December 31, | ||||||||||||
2012 | 2011 | Stated Interest Rates | Scheduled Maturity Date | |||||||||
Secured credit facilities and term loans: | ||||||||||||
2011 Tranche A-1 Facility | $ | — | $ | 961,580 | LIBOR + 3.75% | (1) | — | |||||
2011 Tranche A-2 Facility | — | 1,450,000 | LIBOR + 5.75% | (1) | — | |||||||
2012 Tranche A-1 Facility | 169,164 | — | LIBOR + 4.00% | (2) | March 2016 | |||||||
2012 Tranche A-2 Facility | 470,000 | — | LIBOR + 5.75% | (2) | March 2017 | |||||||
October 2012 Secured Credit Facility | 1,754,466 | — | LIBOR + 4.50% | (3) | October 2017 | |||||||
Term loans collateralized by net lease assets | 264,432 | 293,192 | 4.851% - 7.68% | Various through 2026 | ||||||||
Total secured credit facilities and term loans | $ | 2,658,062 | $ | 2,704,772 | ||||||||
Unsecured credit facility: | ||||||||||||
Line of credit | $ | — | $ | 243,650 | LIBOR + 0.85% | — | ||||||
Unsecured notes: | ||||||||||||
5.15% senior notes | — | 263,466 | 5.15 | % | — | |||||||
5.50% senior notes | — | 92,845 | 5.50 | % | — | |||||||
LIBOR + 0.50% senior convertible notes | — | 784,750 | LIBOR + 0.50% | — | ||||||||
8.625% senior notes | 96,801 | 501,701 | 8.625 | % | June 2013 | |||||||
5.95% senior notes | 448,453 | 448,453 | 5.95 | % | October 2013 | |||||||
6.5% senior notes | — | 67,055 | 6.5 | % | December 2013 | |||||||
5.70% senior notes | 200,601 | 200,601 | 5.70 | % | March 2014 | |||||||
6.05% senior notes | 105,765 | 105,765 | 6.05 | % | April 2015 | |||||||
5.875% senior notes | 261,403 | 261,403 | 5.875 | % | March 2016 | |||||||
3.0% senior convertible notes(4) | 200,000 | — | 3.0 | % | November 2016 | |||||||
5.85% senior notes | 99,722 | 99,722 | 5.85 | % | March 2017 | |||||||
9.0% senior notes | 275,000 | — | 9.0 | % | June 2017 | |||||||
7.125% senior notes | 300,000 | — | 7.125 | % | February 2018 | |||||||
Total unsecured notes | $ | 1,987,745 | $ | 2,825,761 | ||||||||
Other debt obligations: | ||||||||||||
Other debt obligations | $ | 100,000 | $ | 100,000 | LIBOR + 1.5% | October 2035 | ||||||
Total debt obligations | $ | 4,745,807 | $ | 5,874,183 | ||||||||
Debt discounts, net | (54,313 | ) | (36,643 | ) | ||||||||
Total debt obligations, net | $ | 4,691,494 | $ | 5,837,540 |
Explanatory Notes:
_______________________________________________________________________________
(1) | These loans had a LIBOR floor of 1.25%. |
(2) | These loans each have a LIBOR floor of 1.25%. As of December 31, 2012, inclusive of the floors, the 2012 Tranche A-1 Facility and 2012 Tranche A-2 Facility loans incurred interest at a rate of 5.25% and 7.00%, respectively. |
(3) | This loan has a LIBOR floor of 1.25%. As of December 31, 2012, inclusive of the floor, the October 2012 Secured Credit Facility incurred interest at a rate of 5.75%. Subsequent to year end, in connection with the repricing of the October 2012 Secured Credit Facility, the loan will bear interest at a rate of LIBOR + 3.50%, with a LIBOR floor of 1.00%. See Note 17—Subsequent Events. |
(4) | The Company's convertible senior fixed rate notes due November 2016 ("Convertible Notes") are convertible at the option of the holders, into 85.0 shares per $1,000 principal amount of Convertible Notes, at any time prior to the close of business on November 14, 2016. As of December 31, 2012, |
74
the outstanding principal balance of the Company's senior convertible notes was $200.0 million. For the year ended December 31, 2012, the Company recognized interest expense on the convertible notes of $0.8 million.
Future Scheduled Maturities—As of December 31, 2012, future scheduled maturities of outstanding long-term debt obligations are as follows ($ in thousands)(1):
Unsecured Debt | Secured Debt | Total | |||||||||
2013 | $ | 545,254 | $ | — | $ | 545,254 | |||||
2014 | 200,601 | — | 200,601 | ||||||||
2015 | 105,765 | 46,164 | 151,929 | ||||||||
2016 | 461,403 | 134,816 | 596,219 | ||||||||
2017 | 374,722 | 2,212,650 | 2,587,372 | ||||||||
Thereafter | 400,000 | 264,432 | 664,432 | ||||||||
Total principal maturities | $ | 2,087,745 | $ | 2,658,062 | $ | 4,745,807 | |||||
Unamortized debt discounts, net | (19,147 | ) | (35,166 | ) | (54,313 | ) | |||||
Total long-term debt obligations, net | $ | 2,068,598 | $ | 2,622,896 | $ | 4,691,494 |
Explanatory Note:
_______________________________________________________________________________
(1) | Includes minimum required amortization payments on the March 2012 Secured Credit Facilities and the October 2012 Secured Credit Facility. |
October 2012 Secured Credit Facility—On October 15, 2012, the Company entered into a $1.82 billion senior secured credit agreement due October 15, 2017 (the “October 2012 Secured Credit Facility”). The October 2012 Secured Credit Facility bears interest at a rate of LIBOR + 4.50%, with a 1.25% LIBOR floor, and was issued at 99.0% of par. Proceeds from the October 2012 Secured Credit Facility were used to refinance the remaining outstanding balances of the Company’s existing 2011 Secured Credit Facilities.
Borrowings under the October 2012 Secured Credit Facility are collateralized by a first lien on a fixed pool of assets, with required minimum collateral coverage of not less than 125% of outstanding borrowings. If collateral coverage is less than 137.5% of outstanding borrowings, 100% of the proceeds from principal repayments and sales of collateral will be applied to repay outstanding borrowings under the October 2012 Secured Credit Facility. For so long as collateral coverage is between 137.5% and 150% of outstanding borrowings, 50% of proceeds from principal repayments and sales of collateral will be applied to repay outstanding borrowings under the October 2012 Secured Credit Facility and for so long as collateral coverage is greater than 150% of outstanding borrowings, the Company may retain all proceeds from principal repayments and sales of collateral. The Company retains proceeds from interest, rent, lease payments and fee income in all cases.
In connection with the October 2012 Secured Credit Facility transaction, the Company incurred $14.8 million in third party fees, of which $8.2 million was recognized in “Other expense” on the Company's Consolidated Statements of Operations as it related to the portion of lenders from the original facility that modified their debt under the new facility. The remaining $6.6 million of fees were recorded in “Deferred expenses and other assets, net” on the Company's Consolidated Balance Sheets, as they related to the portion of lenders that were new to the facility.
The October 2012 Secured Credit Facility contains certain covenants relating to the collateral, among other matters, but does not contain corporate level financial covenants. For so long as the Company maintains its qualification as a REIT, it is permitted to distribute 100% of its REIT taxable income on an annual basis. In addition, the Company may distribute to its stockholders real estate assets, or interests therein, having an aggregate equity value not to exceed $200 million, that are not collateral securing the borrowings under the October 2012 Secured Credit Facility. Except for the distribution of real estate assets described in the preceding sentence, the Company may not pay common dividends if it ceases to qualify as a REIT.
Through December 31, 2012, the Company has made cumulative amortization repayments of $65.5 million on the October 2012 Secured Credit Facility, which exceeds all required amortization payments through March 2016. Repayments of the October 2012 Secured Credit Facility prior to scheduled amortization dates have resulted in losses on early extinguishment of debt of $1.2 million for the year ended December 31, 2012 related to the acceleration of discounts and unamortized deferred financing fees on
75
the portion of the facility that was repaid. See Note 17—Subsequent Events below for details on the refinancing of the October 2012 Secured Credit Facility in February 2013.
March 2012 Secured Credit Facilities—In March 2012, the Company entered into an $880.0 million senior secured credit agreement providing for two tranches of term loans: a $410.0 million 2012 A-1 tranche due March 2016, which bears interest at a rate of LIBOR + 4.00% (the "2012 Tranche A-1 Facility"), and a $470.0 million 2012 A-2 tranche due March 2017, which bears interest at a rate of LIBOR + 5.75% (the "2012 Tranche A-2 Facility," together the "March 2012 Secured Credit Facilities"). The 2012 A-1 and A-2 tranches were issued at 98.0% of par and 98.5% of par, respectively, and both tranches include a LIBOR floor of 1.25%. Proceeds from the March 2012 Secured Credit Facilities were used to repurchase and repay at maturity $606.7 million aggregate principal amount of the Company's convertible notes due October 2012, to fully repay the $244.0 million balance on the Company's unsecured credit facility due June 2012, and to repay, upon maturity, $90.3 million outstanding principal balance of its 5.50% senior unsecured notes.
The March 2012 Secured Credit Facilities are collateralized by a first lien on a fixed pool of assets. Proceeds from principal repayments and sales of collateral are applied to amortize the March 2012 Secured Credit Facilities. Proceeds received for interest, rent, lease payments and fee income are retained by the Company. The 2012 Tranche A-1 Facility requires amortization payments of $41.0 million to be made every six months beginning December 31, 2012. After the 2012 Tranche A-1 Facility is repaid, proceeds from principal repayments and sales of collateral will be used to amortize the 2012 Tranche A-2 Facility. The Company may make optional prepayments on each tranche of term loans, subject to prepayment fees.
Through December 31, 2012, the Company made cumulative amortization repayments of $240.8 million on the 2012 Tranche A-1 Facility, which exceeds all required amortization payments through December 31, 2014. Repayments of the 2012 Tranche A-1 Facility prior to scheduled amortization dates have resulted in losses on early extinguishment of debt of $8.1 million for the year ended December 31, 2012 related to the acceleration of discounts and unamortized deferred financing fees on the portion of the facility that was repaid.
2011 Secured Credit Facilities—In March 2011, the Company entered into a $2.95 billion senior secured credit agreement providing for two tranches of term loans: a $1.50 billion 2011 A-1 tranche due June 2013, bearing interest at a rate of LIBOR + 3.75% (the "2011 Tranche A-1 Facility"), and a $1.45 billion 2011 A-2 tranche due June 2014, bearing interest at a rate of LIBOR + 5.75% (the "2011 Tranche A-2 Facility," together the "2011 Secured Credit Facilities"). The 2011 A-1 and A-2 tranches were issued at 99.0% of par and 98.5% of par, respectively, and both tranches include a LIBOR floor of 1.25%.
The 2011 Secured Credit Facilities were collateralized by a first lien on a fixed pool of assets. Proceeds from principal repayments and sales of collateral were applied to amortize the 2011 Secured Credit Facilities. Proceeds received for interest, rent, lease payments, fee income and, under certain circumstances, additional amounts funded on assets serving as collateral were retained by the Company. The 2011 Tranche A-1 Facility required that aggregate cumulative amortization payments of not less than $200.0 million would be made on or before December 30, 2011, not less than $450.0 million on or before June 30, 2012, not less than $750.0 million on or before December 31, 2012 and not less than $1.50 billion on or before June 28, 2013. The 2011 Tranche A-2 Facility had amortization requirements that would begin amortizing six months after the repayment in full of the 2011 Tranche A-1 Facility, such that not less than $150.0 million of cumulative amortization payments would be made on or before the six month anniversary of repayment of the Tranche A-1 Facility, with additional amortization payments of $150.0 million due on or before each six month anniversary thereafter, with any unpaid principal amounts due at maturity in June 2014.
The 2011 Secured Credit Facilities were refinanced by the October 2012 Secured Credit Facility. Prior to refinancing, the Company made cumulative amortization repayments of $1.07 billion on the 2011 Secured Credit Facilities, which resulted in losses on early extinguishment of debt of $4.5 million and $12.0 million for the years ended December 31, 2012 and 2011, respectively, related to the acceleration of discounts and unamortized deferred financing fees on the portion of the facility that was repaid.
At the time of the refinancing, the Company had $21.2 million of unamortized discounts and financing fees related to the 2011 Secured Credit Facilities. In connection with the refinancing, the Company recorded a loss on early extinguishment of debt of $12.1 million, related primarily to the portion of lenders in the original facility that did not participate in the new facility. The remaining $9.0 million of unamortized fees and discounts will continue to be amortized to interest expense over the remaining term of the October 2012 Secured Credit Facility.
76
Secured Term Loans—In October 2012, the Company entered into a $28.0 million secured term loan maturing in November 2019, bearing interest at a rate of LIBOR + 2.00%. Simultaneously with the financing, the Company entered into an interest rate swap to exchange its variable rate on the loan for a fixed interest rate (see Note 10).
In September 2012, the Company refinanced two secured term loans with an aggregate outstanding principal balance of $53.3 million, bearing interest at rates of 5.3% and 8.2% and maturing in January 2013 with a new $54.5 million secured term loan. The new loan bears interest at 4.851%, matures in October 2022 and is collateralized by the same net lease asset as the original term loan. In connection with the refinancing, the Company recorded a loss on early extinguishment of debt of $0.5 million in its Consolidated Statements of Operations for the year ended December 31, 2012.
In addition, during the year ended December 31, 2012, in conjunction with the sale of a portfolio of 12 net lease assets, the Company repaid the $50.8 million outstanding balances of its LIBOR + 4.50% secured term loans due in 2014 and terminated the related interest rate swaps associated with the loans (see Note 10).
In 2011, the Company entered into a $120.0 million secured term loan financing maturing in July 2021. This financing is collateralized by net lease properties occupied by a single tenant and bears interest at 5.05%.
Also, in 2011, the Company refinanced the $47.7 million outstanding principal balance of a maturing secured term loan. In addition, during 2011, the Company entered into an additional $4.6 million secured term loan. The loans bear interest at LIBOR + 4.50%, mature in 2014 and are cross-collateralized by the same net lease assets. Simultaneously with the financings, the Company entered into interest rate swaps to exchange its variable rates on the notes for fixed interest rates.
In 2010, the Company repaid other secured term loans, including a $947.9 million non-recourse loan that was collateralized by the portfolio of net lease assets sold during the period, as well as $153.3 million of other term loans with various maturities. In connection with these repayments, the Company expensed unamortized deferred financing costs and incurred other expenses totaling $22.1 million, which reduced net gain on early extinguishment of debt during the year ended December 31, 2010.
Unsecured Credit Facility—During the year ended December 31, 2012, the Company repaid the $243.7 million remaining principal balance of its LIBOR + 0.85% unsecured credit facility due June 2012. In connection with the repayments, the Company recorded a loss on early extinguishment of debt of $0.2 million.
In 2011, the Company repaid the $329.9 million remaining principal balance of its LIBOR + 0.85% unsecured line of credit.
Secured Notes—In January 2011, the Company redeemed the $312.3 million remaining principal balance of its 10% 2014 secured exchange notes and recorded a gain on early extinguishment of debt of $109.0 million primarily related to the recognition of deferred gain premiums that resulted from a previous debt exchange.
During 2010, the Company redeemed or repurchased $322.5 million par value of its 2011 and 2014 Notes, generating $71.3 million of gains on early extinguishment of debt.
Unsecured Notes—In November 2012, the Company issued $300.0 million aggregate principal of 7.125% senior unsecured notes due February 2018 and issued $200.0 million aggregate principal of 3.00% convertible senior unsecured notes due November 2016. Proceeds from these transactions were used to fully repay $67.1 million of the 6.5% senior unsecured notes due December 2013 and partially repay $404.9 million of the 8.625% senior unsecured notes due June 2013. In connection with these repurchases, the Company paid a $14.9 million prepayment penalty which was reflected in "Gain (loss) on early extinguishment of debt, net" on the Company's Consolidated Statements of Operations for the year ended December 31, 2012.
In May 2012, the Company issued $275.0 million aggregate principal of 9.0% senior unsecured notes due June 2017 that were sold at 98.012% of their principal amount.
During the year ended December 31, 2012, the Company repaid, upon maturity, the $460.7 million outstanding principal balance of its LIBOR + 0.50% senior unsecured convertible notes, the $169.7 million outstanding principal balance of its 5.15% senior unsecured notes and the $90.3 million outstanding principal balance of its 5.50% senior unsecured notes. In addition, the Company repurchased $420.4 million par value of senior unsecured notes with various maturities ranging from March 2012 to October 2012. In connection with these repurchases, the Company recorded aggregate gains on early extinguishment of debt of $3.2 million, for the year ended December 31, 2012.
77
During the year ended December 31, 2011, the Company repaid, upon maturity, the $170.4 million outstanding principal balance of its 5.65% senior unsecured notes, the $96.9 million outstanding principal balance of its 5.125% senior unsecured notes and the $107.8 million outstanding principal balance of its 5.80% senior unsecured senior notes. In addition, the Company repurchased $97.2 million par value of its senior unsecured notes with various maturities ranging from September 2011 to October 2012. In connection with these repurchases, the Company recorded an aggregate gain on early extinguishment of debt of $0.8 million for the year ended December 31, 2011.
During the year ended December 31, 2010, the Company repurchased $592.8 million par value of senior unsecured notes with various maturities ranging from March 2010 to March 2014 generating $59.7 million in net gains on early extinguishment of debt.
Unencumbered/Encumbered Assets—As of December 31, 2012, the carrying value of the Company's unencumbered and encumbered assets by asset type are as follows ($ in thousands):
As of December 31, | |||||||||||||||
2012 | 2011 | ||||||||||||||
Encumbered Assets | Unencumbered Assets | Encumbered Assets | Unencumbered Assets | ||||||||||||
Real estate, net | $ | 1,794,198 | $ | 1,004,825 | $ | 1,533,579 | $ | 1,414,332 | |||||||
Real estate available and held for sale | 141,673 | 494,192 | 177,092 | 500,366 | |||||||||||
Loans receivable, net(1) | 1,197,373 | 665,712 | 1,780,591 | 1,153,671 | |||||||||||
Other investments | 43,545 | 355,298 | 37,957 | 419,878 | |||||||||||
Cash and other assets | — | 487,073 | — | 573,871 | |||||||||||
Total | $ | 3,176,789 | $ | 3,007,100 | $ | 3,529,219 | $ | 4,062,118 |
Explanatory Note:
_______________________________________________________________________________
(1) | As of December 31, 2012 and 2011, the amounts presented exclude general reserves for loan losses of $33.1 million and $73.5 million, respectively. |
Debt Covenants
The Company's outstanding unsecured debt securities contain corporate level covenants that include a covenant to maintain a ratio of unencumbered assets to unsecured indebtedness of at least 1.2x and a restriction on debt incurrence based upon the effect of the debt incurrence on the Company's fixed charge coverage ratio. If any of the Company's covenants are breached and not cured within applicable cure periods, the breach could result in acceleration of its debt securities unless a waiver or modification is agreed upon with the requisite percentage of the bondholders. While the Company expects that its ability to incur new indebtedness under the fixed charge coverage ratio will be limited for the foreseeable future, it will continue to be permitted to incur indebtedness for the purpose of refinancing existing indebtedness and for other permitted purposes under the indentures.
The Company's March 2012 Secured Credit Facilities and October 2012 Secured Credit Facility are collectively defined as the "Secured Credit Facilities." The Company's Secured Credit Facilities contain certain covenants, including covenants relating to collateral coverage, dividend payments, restrictions on fundamental changes, transactions with affiliates, matters relating to the liens granted to the lenders and the delivery of information to the lenders. In particular, the Company is required to maintain collateral coverage of 1.25x outstanding borrowings. In addition, for so long as the Company maintains its qualification as a REIT, the Secured Credit Facilities permit the Company to distribute 100% of its REIT taxable income on an annual basis and the October 2012 Secured Credit Facility permits the Company to distribute to its shareholders real estate assets, or interests therein, having an aggregate equity value not to exceed $200 million, so long as such assets are not collateral for the October 2012 Secured Credit Facility. The Company may not pay common dividends if it ceases to qualify as a REIT (except that the October 2012 Secured Credit Facility permits us to distribute certain real estate assets as described in the preceding sentence).
The Company's Secured Credit Facilities contain cross default provisions that would allow the lenders to declare an event of default and accelerate the Company's indebtedness to them if the Company fails to pay amounts due in respect of its other recourse indebtedness in excess of specified thresholds or if the lenders under such other indebtedness are otherwise permitted to
78
accelerate such indebtedness for any reason. The indentures governing the Company's unsecured public debt securities permit the bondholders to declare an event of default and accelerate the Company's indebtedness to them if the Company's other recourse indebtedness in excess of specified thresholds is not paid at final maturity or if such indebtedness is accelerated.
Note 9—Commitments and Contingencies
Business Risks and Uncertainties—The Company's business continues to recover from the recent economic recession, as commercial real estate values and the availability of liquidity have improved. The Company raised approximately $3.51 billion through secured and unsecured debt transactions in 2012, the proceeds of which were used to repay and/or refinance a significant portion of its debt that was due to mature before 2017. The Company's three unsecured senior notes transactions in 2012 marked the first time that the Company accessed the unsecured debt markets since 2008 and, following an upgrade in the Company's corporate credit ratings, the Company saw a material improvement in the interest rates associated with its unsecured senior notes issued in the latter half of 2012, as compared to the notes issued in the first half of the year. Subsequent to year end, the Company was also able to further reduce the interest costs associated with its October 2012 Secured Credit Facility by amending and restating that facility (see Note 17 for further details).
While the Company has benefited from generally improving conditions in the economy and real estate markets, it nonetheless continues to be impacted by the effects of the recent financial crisis. Non-performing assets and the carrying costs of owned real estate remain a drag on the Company's earnings. In addition, the Company's necessary focus on deleveraging and compliance with its debt covenants have curtailed its origination of new investments. The Company continues to work on resolving its remaining non-performing loans and stabilizing and extracting value from its owned real estate. Continued improvement in the Company's financial condition and operating results and its ability to generate sufficient liquidity at market rates are dependent on a sustained economic recovery, which cannot be predicted with certainty.
As of December 31, 2012, the Company had $545.3 million of debt maturities due before December 31, 2013, with a majority of that amount due in October 2013. The Company's capital sources to meet its debt maturities throughout 2013 will primarily include cash on hand, as well as debt refinancings, proceeds from unencumbered asset sales and loan repayments from borrowers, and may include equity capital raising transactions. As of December 31, 2012, the Company had unencumbered assets with a carrying value of approximately $3.01 billion. As further described in Note 17, in January 2013 the Company entered into a definitive agreement to sell its interest in LNR for approximate net proceeds of $220.0 million. This transaction is expected to close in the second quarter of 2013, subject to customary closing conditions.
The Company will adjust its plans as appropriate in response to changes in its expectations and changes in market conditions. It is also not possible for the Company to predict whether improving economic trends will continue, or to quantify the impact of these or other trends on its financial results. If the Company fails to repay its obligations as they become due, it would be an event of default under the relevant debt instruments, which could result in a cross-default and acceleration of the Company's other outstanding debt obligations, all of which would have a material adverse effect on the Company.
Unfunded Commitments—As of December 31, 2012, the maximum amount of fundings the Company may be required to make under each category, assuming all performance hurdles and milestones are met under the Performance-Based Commitments, that it approves all Discretionary Fundings and that 100% of its capital committed to Strategic Investments is drawn down, are as follows ($ in thousands):
Loans | Real Estate | Strategic Investments | Total | ||||||||||||
Performance-Based Commitments | $ | 44,751 | $ | 36,318 | $ | — | $ | 81,069 | |||||||
Discretionary Fundings | 102 | — | — | 102 | |||||||||||
Strategic investments | — | — | 47,322 | 47,322 | |||||||||||
Total | $ | 44,853 | $ | 36,318 | $ | 47,322 | $ | 128,493 |
79
Other Commitments—Total operating lease expense for the years ended December 31, 2012, 2011 and 2010 were $6.5 million, $7.2 million and $7.3 million, respectively. Future minimum lease obligations under non-cancelable operating leases are as follows ($ in thousands):
2013 | $ | 5,479 | |
2014 | $ | 4,835 | |
2015 | $ | 4,469 | |
2016 | $ | 4,582 | |
2017 | $ | 4,210 | |
Thereafter | $ | 9,265 |
The Company also has issued letters of credit totaling $12.6 million in connection with five of its investments.
Legal Proceedings—The Company and/or one or more of its subsidiaries is party to various pending litigation matters that are considered ordinary routine litigation incidental to the Company's business as a finance and investment company focused on the commercial real estate industry, including loan foreclosure and foreclosure-related proceedings.
On June 4, 2012, the Company reached an agreement in principle with the plaintiffs' Court-appointed representatives in the previously reported Citiline class action to settle the litigation. Settlement payments will be primarily funded by the Company's insurance carriers, with the Company contributing $2.0 million to the settlement, which is included in "Other expense" on the Consolidated Statements of Operations for the year ended December 31, 2012. See "Part II. Item 1. Legal Proceedings" for further details and for other disclosures related to legal proceedings.
The Company evaluates, on a quarterly basis, developments in legal proceedings that could require a liability to be accrued and/or disclosed. Based on its current knowledge, and after consultation with legal counsel, the Company believes it is not a party to, nor are any of its properties the subject of, any pending legal proceeding that would have a material adverse effect on the Company's consolidated financial condition.
Note 10—Risk Management and Derivatives
Risk management
In the normal course of its on-going business operations, the Company encounters economic risk. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or reprice at different points in time and potentially at different bases, than its interest-earning assets. Credit risk is the risk of default on the Company's lending investments or leases that result from a borrower's or tenant's inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of loans and other lending investments due to changes in interest rates or other market factors, including the rate of prepayments of principal and the value of the collateral underlying loans, the valuation of real estate assets by the Company as well as changes in foreign currency exchange rates.
80
Risk concentrations—As of December 31, 2012, the Company's total investment portfolio was comprised of the following property/collateral types ($ in thousands)(1):
Property/Collateral Types | Real Estate Finance | Net Lease Assets | Operating Properties | Land | Total | % of Total | |||||||||||||||||
Land | $ | 297,039 | $ | — | $ | — | $ | 970,593 | $ | 1,267,632 | 22.3 | % | |||||||||||
Office | 124,058 | 301,304 | 258,977 | — | 684,339 | 12.0 | % | ||||||||||||||||
Condominium | 237,534 | — | 385,229 | — | 622,763 | 11.0 | % | ||||||||||||||||
Industrial / R&D | 94,617 | 472,149 | 55,439 | — | 622,205 | 10.9 | % | ||||||||||||||||
Retail | 293,651 | 50,529 | 184,000 | — | 528,180 | 9.3 | % | ||||||||||||||||
Entertainment / Leisure | 98,423 | 414,849 | 14 | — | 513,286 | 9.0 | % | ||||||||||||||||
Hotel | 298,293 | 91,746 | 84,375 | — | 474,414 | 8.3 | % | ||||||||||||||||
Mixed Use / Mixed Collateral | 237,989 | — | 179,337 | — | 417,326 | 7.3 | % | ||||||||||||||||
Other Property Types | 181,481 | 9,424 | 24,541 | — | 215,446 | 3.7 | % | ||||||||||||||||
Strategic Investments | — | — | — | — | 351,225 | 6.2 | % | ||||||||||||||||
Total | $ | 1,863,085 | $ | 1,340,001 | $ | 1,171,912 | $ | 970,593 | $ | 5,696,816 | 100.0 | % |
Explanatory Note:
_______________________________________________________________________________
(1) | Based on the carrying value of the Company's total investment portfolio gross of general loan loss reserves. |
As of December 31, 2012, the Company's total investment portfolio had the following characteristics by geographical region ($ in thousands)(1):
Geographic Region | Real Estate Finance | Net Lease Assets | Operating Properties | Land | Total | % of Total | |||||||||||||||||
West | $ | 340,457 | $ | 340,896 | $ | 237,496 | $ | 367,470 | $ | 1,286,319 | 22.6 | % | |||||||||||
Northeast | 421,660 | 317,003 | 175,894 | 180,744 | 1,095,301 | 19.2 | % | ||||||||||||||||
Southeast | 308,559 | 201,535 | 251,410 | 89,035 | 850,539 | 14.9 | % | ||||||||||||||||
Southwest | 197,478 | 182,329 | 209,424 | 120,293 | 709,524 | 12.5 | % | ||||||||||||||||
Mid-Atlantic | 43,866 | 104,205 | 217,379 | 180,290 | 545,740 | 9.6 | % | ||||||||||||||||
International(2) | 308,210 | — | — | — | 308,210 | 5.4 | % | ||||||||||||||||
Central | 159,460 | 68,434 | 61,938 | 9,500 | 299,332 | 5.2 | % | ||||||||||||||||
Northwest | 83,236 | 56,409 | 18,371 | 23,261 | 181,277 | 3.2 | % | ||||||||||||||||
Various | 159 | 69,190 | — | — | 69,349 | 1.2 | % | ||||||||||||||||
Strategic Investments(2) | — | — | — | — | 351,225 | 6.2 | % | ||||||||||||||||
Total | $ | 1,863,085 | $ | 1,340,001 | $ | 1,171,912 | $ | 970,593 | $ | 5,696,816 | 100.0 | % |
Explanatory Notes:
_______________________________________________________________________________
(1) | Based on the carrying value of the Company's total investment portfolio gross of general loan loss reserves. |
(2) | Strategic investments includes $36.6 million of international assets. Additionally, international and strategic investments include $228.7 million of European assets, including $117.6 million in Germany and $111.1 million in the United Kingdom. |
Concentrations of credit risks arise when a number of borrowers or tenants related to the Company's investments are engaged in similar business activities, or activities in the same geographic region, or have similar economic features that would cause their ability to meet contractual obligations, including those to the Company, to be similarly affected by changes in economic conditions.
81
The Company monitors various segments of its portfolio to assess potential concentrations of credit risks. Management believes the current portfolio is reasonably well diversified and does not contain any significant concentration of credit risks.
Substantially all of the Company's real estate as well as assets collateralizing its loans receivable are located in the United States, with California 15.5% representing the only significant concentration greater than 10.0% as of December 31, 2012. The Company's portfolio contains significant concentrations in the following asset types as of December 31, 2012: land 22.3%, office 12.0%, condominium 11.0% and industrial/R&D 10.9%.
The Company underwrites the credit of prospective borrowers and tenants and often requires them to provide some form of credit support such as corporate guarantees, letters of credit and/or cash security deposits. Although the Company's loans and real estate assets are geographically diverse and the borrowers and tenants operate in a variety of industries, to the extent the Company has a significant concentration of interest or operating lease revenues from any single borrower or tenant, the inability of that borrower or tenant to make its payment could have an adverse effect on the Company. As of December 31, 2012, the Company's five largest borrowers or tenants collectively accounted for approximately $88.2 million of the Company's aggregate annualized interest and operating lease revenue, of which no single customer accounts for more than 7.2%.
Derivatives
The Company's use of derivative financial instruments is primarily limited to the utilization of interest rate hedges and foreign exchange hedges. The principal objective of such hedges is to minimize the risks and/or costs associated with the Company's operating and financial structure and to manage its exposure to foreign exchange rates. Derivatives not designated as hedges are not speculative and are used to manage the Company's exposure to interest rate movements, foreign exchange rate movements, and other identified risks, but may not meet the strict hedge accounting requirements.
The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the Consolidated Balance Sheets as of December 31, 2012 and 2011 ($ in thousands):
Derivative Assets as of December 31, | Derivative Liabilities as of December 31, | ||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||
Derivative | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | |||||||||||||||
Foreign exchange contracts | N/A | $ | — | N/A | $ | — | Other Liabilities | $ | 2,855 | Other Liabilities | $ | 1,342 | |||||||||||
Cash flow interest rate swap | N/A | — | N/A | — | Other Liabilities | 580 | Other Liabilities | 1,031 | |||||||||||||||
Total | $ | — | $ | — | $ | 3,435 | $ | 2,373 |
The tables below present the effect of the Company's derivative financial instruments on the Consolidated Statements of Operations for the years ended December 31, 2012 and 2011 ($ in thousands):
Derivatives Designated in Hedging Relationships | Location of Gain (Loss) Recognized in Income on Derivative | Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion) | Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion) | Amount of Gain (Loss) Recognized in Earnings (Ineffective Portion) | ||||||||
For Year Ended December 31, 2012 | ||||||||||||
Cash flow interest rate swap | Interest Expense | $ | (968 | ) | $ | (44 | ) | N/A | ||||
For the Year Ended December 31, 2011 | ||||||||||||
Cash flow interest rate swap | Interest Expense | $ | (1,553 | ) | $ | (180 | ) | N/A |
82
Amount of Gain or (Loss) Recognized in Income on Derivative | ||||||||||||||
Location of Gain or (Loss) Recognized in Income on Derivative | For the Years Ended December 31, | |||||||||||||
Derivatives not Designated in Hedging Relationships | 2012 | 2011 | 2010 | |||||||||||
Foreign Exchange Contracts | Other Expense | $ | (8,920 | ) | $ | 17,406 | $ | (1,010 | ) |
The Company utilizes foreign exchange derivatives to limit its exposure to changes in exchange rates on certain assets denominated in foreign currencies. The Company marks its foreign investments to market each quarter based on current exchange rates and records the gain or loss through “Other expense” on its Consolidated Statements of Operations for loan investments or “Accumulated comprehensive income,” on its Consolidated Balance Sheets for net investments in foreign subsidiaries. Gains or losses on the related foreign exchange derivatives are recorded in “Other Expense,” as noted in the table above, and offset the marks taken on the assets. During the years ended December 31, 2012, 2011 and 2010, the Company recorded net losses related to foreign investments of $0.7 million, $2.3 million and $0.1 million, in its Consolidated Statements of Operations.
The following table presents the Company's foreign currency derivatives outstanding as of December 31, 2012 ($ in thousands):
Derivative Type | Notional Amount | Notional (USD Equivalent) | Maturity | |||||||
Sells EUR/Buys USD Forward | € | 109,000 | $ | 143,925 | January 2013 | |||||
Sells GBP/Buys USD Forward | £ | 52,850 | $ | 85,856 | January 2013 | |||||
Sells CAD/Buys USD Forward | C$ | 50,700 | $ | 51,065 | January 2013 |
Qualifying Cash Flow Hedges—In October 2012, the Company entered into an interest rate swap to convert its variable rate debt to fixed rate on a new $28.0 million secured term loan maturing in 2019. The following table presents the Company's interest rate swap outstanding as of year ended December 31, 2012 ($ in thousands).
Derivative Type | Notional Amount | Variable Rate | Fixed Rate | Maturity | ||||||
Interest Rate Swap | $ | 28,000 | LIBOR + 2.00% | 3.75% | November 2019 |
During the year ended December 31, 2012, the Company terminated its previously outstanding interest rate swaps in conjunction with the early repayment of its secured term loans (see also Note 8).
Over the next 12 months, the Company expects that $3.2 million of expense and $0.6 million of income related to terminated cash flow hedges, will be reclassified from "Accumulated other comprehensive income (loss)" into earnings.
Credit risk-related contingent features—The Company has agreements with each of its derivative counterparties that contain a provision where if the Company either defaults or is capable of being declared in default on any of its indebtedness, then the Company could also be declared in default on its derivative obligations.
In connection with its foreign currency derivatives, as of December 31, 2012 and December 31, 2011, the Company has posted collateral of $9.6 million, which is included in "Restricted cash" on the Company's Consolidated Balance Sheets.
Note 11—Equity
The Company's charter provides for the issuance of up to 200.0 million shares of Common Stock, par value $0.001 per share and 30.0 million shares of preferred stock. As of December 31, 2012, 142.7 million common shares were issued and 83.8 million common shares were outstanding.
83
Preferred Stock—The Company had the following series of Cumulative Redeemable Preferred Stock outstanding as of December 31, 2012 and 2011:
Cumulative Preferential Cash Dividends(1)(2) | ||||||||||||||
Series | Shares Issued and Outstanding (in thousands) | Par Value | Rate per Annum of the $25.00 Liquidation Preference | Equivalent to Fixed Annual Rate (per share) | ||||||||||
D | 4,000 | $ | 0.001 | 8.000 | % | $ | 2.00 | |||||||
E | 5,600 | $ | 0.001 | 7.875 | % | $ | 1.97 | |||||||
F | 4,000 | $ | 0.001 | 7.8 | % | $ | 1.95 | |||||||
G | 3,200 | $ | 0.001 | 7.65 | % | $ | 1.91 | |||||||
I | 5,000 | $ | 0.001 | 7.50 | % | $ | 1.88 | |||||||
21,800 |
Explanatory Notes:
_______________________________________________________________________________
(1) | Holders of shares of the Series D, E, F, G and I preferred stock are entitled to receive dividends, when and as declared by the Board of Directors, out of funds legally available for the payment of dividends. Dividends are cumulative from the date of original issue and are payable quarterly in arrears on or before the 15th day of each March, June, September and December or, if not a business day, the next succeeding business day. Any dividend payable on the preferred stock for any partial dividend period will be computed on the basis of a 360-day year consisting of twelve 30-day months. Dividends will be payable to holders of record as of the close of business on the first day of the calendar month in which the applicable dividend payment date falls or on another date designated by the Board of Directors of the Company for the payment of dividends that is not more than 30 nor less than 10 days prior to the dividend payment date. |
(2) | The Company declared and paid dividends of $8.0 million, $11.0 million, $7.8 million, $6.1 million and $9.4 million on its Series D, E, F, G and I preferred stock, respectively, during each of the years ended December 31, 2012 and 2011, all of which qualified as return of capital for tax reporting purposes. There are no dividend arrearages on any of the preferred shares currently outstanding. |
The Series D, E, F, G and I Cumulative Redeemable Preferred Stock are redeemable without premium at the option of the Company at their respective liquidation preferences.
High Performance Unit Program
In May 2002, the Company's shareholders approved the iStar Financial High Performance Unit ("HPU") Program. The program entitled employee participants ("HPU Holders") to receive distributions if the total rate of return on the Company's Common Stock (share price appreciation plus dividends) exceeded certain performance thresholds over a specified valuation period. The Company established seven HPU plans that had valuation periods ending between 2002 and 2008 and the Company has not established any new HPU plans since 2005. HPU Holders purchased interests in the High Performance Common Stock for an aggregate initial purchase price of $9.8 million. The remaining four plans that had valuation periods which ended in 2005, 2006, 2007 and 2008, did not meet their required performance thresholds, none of the plans were funded and the Company redeemed the participants' units.
The 2002, 2003 and 2004 plans all exceeded their performance thresholds and are entitled to receive distributions equivalent to the amount of dividends payable on 819,254 shares, 987,149 shares and 1,031,875 shares, respectively, of the Company's Common Stock as and when such dividends are paid on the Company's Common Stock. Each of these three plans has 5,000 shares of High Performance Common Stock associated with it, which is recorded as a separate class of stock within shareholders' equity on the Company's Consolidated Balance Sheets. High Performance Common Stock carries 0.25 votes per share. Net income allocable to common shareholders is reduced by the HPU holders' share of earnings.
Dividends—In order to maintain its election to qualify as a REIT, the Company must currently distribute, at a minimum, an amount equal to 90% of its taxable income, excluding net capital gains, and must distribute 100% of its taxable income (including net capital gains) to avoid paying corporate federal income taxes. The Company has recorded net operating losses and may record net operating losses in the future, which may reduce its taxable income in future periods and lower or eliminate entirely the Company's obligation to pay dividends for such periods in order to maintain its REIT qualification. As of December 31, 2011, the Company had $423.9 million of net operating loss carryforwards at the corporate REIT level that can generally be used to offset both ordinary and capital taxable income in future years and will expire through 2031 if unused. The amount net of operating loss carryforwards as of December 31, 2012 will be subject to finalization of the 2012 tax returns. Because taxable income differs from
84
cash flow from operations due to non-cash revenues and expenses (such as depreciation and certain asset impairments), in certain circumstances, the Company may generate operating cash flow in excess of its dividends or, alternatively, may need to make dividend payments in excess of operating cash flows. The Company's 2012 Secured Credit Facilities and 2011 Secured Credit Facilities permit the Company to distribute 100% of its REIT taxable income on an annual basis, for so long as the Company maintains its qualification as a REIT. The 2012 and 2011 Secured Credit Facilities restrict the Company from paying any common dividends if it ceases to qualify as a REIT. The Company did not declare or pay any Common Stock dividends for the years ended December 31, 2012 and 2011.
Stock Repurchase Programs—On May 15, 2012, the Company's Board of Directors approved a stock repurchase program that authorized the repurchase of up to $20.0 million of its Common Stock from time to time in open market and privately negotiated purchases, including pursuant to one or more trading plans.
During the year ended December 31, 2012, the Company repurchased 0.8 million shares of its outstanding Common Stock for approximately $4.6 million, at an average cost of $5.69 per share. As of December 31, 2012, the Company had $16.0 million of Common Stock available to repurchase under its Board authorized stock repurchase programs.
Accumulated Other Comprehensive Income (Loss)—"Accumulated other comprehensive income (loss)" reflected in the Company's shareholders' equity is comprised of the following ($ in thousands):
As of December 31, | |||||||
2012 | 2011 | ||||||
Unrealized gains on available-for-sale securities | $ | 867 | $ | 589 | |||
Unrealized gains on cash flow hedges | 607 | 1,986 | |||||
Unrealized losses on cumulative translation adjustment | (2,659 | ) | (2,903 | ) | |||
Accumulated other comprehensive income (loss) | $ | (1,185 | ) | $ | (328 | ) |
Note 12—Stock-Based Compensation Plans and Employee Benefits
On May 27, 2009, the Company's shareholders approved the Company's 2009 Long-Term Incentive Plan (the "2009 LTIP") which is designed to provide incentive compensation for officers, key employees, directors and advisors of the Company. The 2009 LTIP provides for awards of stock options, shares of restricted stock, phantom shares, restricted stock units, dividend equivalent rights and other share-based performance awards. A maximum of 8,000,000 shares of Common Stock may be awarded under the 2009 LTIP, plus up to an additional 500,000 shares to the extent that a corresponding number of equity awards previously granted under the Company's 1996 Long-Term Incentive Plan expire or are canceled or forfeited. All awards under the 2009 LTIP are made at the discretion of the Board of Directors or a committee of the Board of Directors.
The Company's 2006 Long-Term Incentive Plan (the "2006 LTIP") is designed to provide equity-based incentive compensation for officers, key employees, directors, consultants and advisors of the Company. The 2006 LTIP provides for awards of stock options, shares of restricted stock, phantom shares, dividend equivalent rights and other share-based performance awards. A maximum of 4,550,000 shares of Common Stock may be subject to awards under the 2006 LTIP provided that the number of shares of Common Stock reserved for grants of options designated as incentive stock options is 1.0 million, subject to certain anti-dilution provisions in the 2006 LTIP. All awards under this Plan are at the discretion of the Board of Directors or a committee of the Board of Directors.
The Company's 2007 Incentive Compensation Plan ("Incentive Plan") was approved and adopted by the Board of Directors in 2007 in order to establish performance goals for selected officers and other key employees and to determine bonuses that will be awarded to those officers and other key employees based on the extent to which they achieve those performance goals. Equity-based awards may be made under the Incentive Plan, subject to the terms of the Company's equity incentive plans.
As of December 31, 2012, an aggregate of 4.1 million shares remain available for issuance pursuant to future awards under the Company's 2006 and 2009 Long-Term Incentive Plans.
Stock-based Compensation—The Company recorded stock-based compensation expense of $15.3 million, $29.7 million and $19.4 million for the years ended December 31, 2012, 2011 and 2010, respectively, in "General and administrative" on the
85
Company's Consolidated Statements of Operations. As of December 31, 2012, there was $10.1 million of total unrecognized compensation cost related to all unvested restricted stock units that is expected to be recognized over a weighted average remaining vesting/service period of 0.59 years.
Restricted Stock Units
Changes in non-vested restricted stock units during the year ended December 31, 2012 were as follows ($ in thousands, except per share amounts):
Number of Shares | Weighted Average Grant Date Fair Value Per Share | Aggregate Intrinsic Value | |||||||||
Non-vested at December 31, 2011 | 9,985 | $ | 4.70 | ||||||||
Granted | — | $ | — | ||||||||
Vested | (4,595 | ) | $ | 4.06 | |||||||
Forfeited | (114 | ) | $ | 5.99 | |||||||
Non-vested at December 31, 2012 | 5,276 | $ | 5.24 | $ | 43,000 |
The total fair value of restricted stock units vested during the years ended December 31, 2012, 2011 and 2010 was $29.1 million, $15.5 million and $1.7 million, respectively.
2012 Activity—During the year ended December 31, 2012, 4,594,572 restricted stock units vested and 2,610,816 were issued to employees, net of statutory minimum required tax withholdings. These vested restricted stock units were primarily comprised of 1,947,551 Amended Units which vested on January 1, 2012 (see below), 1,340,620 service-based restricted stock units granted to employees in February 2010 that cliff vested on February 17, 2012 and 806,518 performance-based restricted stock units granted to the Company's Chairman and Chief Executive Officer in March 2010 that cliff vested on March 2, 2012. The performance-based units had certain performance and service conditions, relating to reductions in the Company's general and administrative expenses, retirement of debt and continued employment, which were satisfied during the year ended December 31, 2010.
As of December 31, 2012, the Company had the following restricted stock awards outstanding:
• | 1,200,000 service-based restricted stock units granted to the Company's Chairman and Chief Executive Officer that will vest in two equal installments on June 15 of 2013 and 2014. Upon vesting of these units, the holder will receive shares of the Company's Common Stock in the amount of the vested units, net of statutory minimum required tax withholdings. These awards carry dividend equivalent rights that entitle the holder to receive dividend payments prior to vesting, if and when dividends are paid on shares of the Company's Common Stock. |
• | 3,438,607 restricted stock units originally granted to executives and other officers of the Company on December 19, 2008 (the "Original Units") and subsequently modified in July 2011 (the "Amended Units"). The number of Amended Units is equal to 75% of the Original Units granted to an employee less, in the case of each executive level employee, the number of restricted stock units granted to the executive in March 2011. The remaining Amended Units will vest in two equal installments on January 1, 2013 and 2014, so long as the employee remains employed by the Company on the vesting dates, subject to certain accelerated vesting rights in the event of termination of employment without cause. Upon vesting of these units, holders will receive shares of the Company's Common Stock in the amount of the vested units, net of statutory minimum required tax withholdings. These awards carry dividend equivalent rights that entitle the holders to receive dividend payments prior to vesting, if and when dividends are paid on shares of the Company's Common Stock. |
• | 637,485 service-based restricted stock units granted to employees with original vesting terms ranging from two years to five years. Upon vesting of these units, holders will receive shares of the Company's Common Stock in the amount of the vested units, net of statutory minimum required tax withholdings. These awards carry dividend equivalent rights that entitle the holders to receive dividend payments prior to vesting, if and when dividends are paid on shares of the Company's Common Stock. |
86
Market-condition award assumptions—The fair values of the market-condition based restricted stock units, were determined by utilizing a Monte Carlo model to simulate a range of possible future stock prices for the Company's Common Stock. The following assumptions were used to estimate the fair value of market-condition based awards:
Valued as of | |||
July 1, 2011(1) | |||
Risk-free interest rate | 0.092 | % | |
Expected stock price volatility | 57.75 | % | |
Expected annual dividend | — |
Explanatory Note:
_______________________________________________________________________________
(1) | The modified December 19, 2008 market-condition based restricted stock units were measured on July 1, 2011, the date the Company's Board of Directors' approved the modification of the award. |
Stock Options—All remaining stock options expired during the year ended December 31, 2012.
Directors' Awards—Non-employee directors are awarded common stock equivalents ("CSEs") and restricted shares at the time of the annual shareholders' meeting in consideration for their services on the Company's Board of Directors. The CSEs and restricted shares generally vest at the time of the next annual shareholders meeting and pay dividends in an amount equal to the dividends paid on an equivalent number of shares of the Company's Common Stock from the date of grant, as and when dividends are paid on the Common Stock.
During the year ended December 31, 2012, the Company awarded to Directors 77,113 CSEs and restricted shares at a fair value per share of $5.67 at the time of grant. These CSEs and restricted shares have a one year vesting period and pay dividends in an amount equal to the dividends paid on the equivalent number of shares of the Company's Common Stock from the date of grant, as and when dividends are paid on Common Stock. In addition, during the year ended December 31, 2012, the Company issued 35,476 shares to a former director in settlement of previously vested CSE awards. As of December 31, 2012, there were 384,751 CSEs and restricted shares granted to members of the Company's Board of Directors that remained outstanding with an aggregate intrinsic value of $3.1 million.
During 2011, the Company's Board of Directors decided, pursuant to the terms of the non-employee directors deferral plan, to require settlement of CSEs in shares of the Company's Common Stock, thereby eliminating the cash settlement option. This modification converted these liability-based awards to equity awards and as such, the Company reclassified $2.4 million from "Accounts payable, accrued expenses and other liabilities" to "Additional paid-in capital" on the Company's Consolidated Balance Sheet during the year ended December 31, 2011.
401(k) Plan—The Company has a savings and retirement plan (the "401(k) Plan"), which is a voluntary, defined contribution plan. All employees are eligible to participate in the 401(k) Plan following completion of three months of continuous service with the Company. Each participant may contribute on a pretax basis up to the maximum percentage of compensation and dollar amount permissible under Section 402(g) of the Internal Revenue Code not to exceed the limits of Code Sections 401(k), 404 and 415. At the discretion of the Board of Directors, the Company may make matching contributions on the participant's behalf of up to 50% of the first 10% of the participant's annual compensation. The Company made gross contributions of approximately $0.9 million, $0.9 million and $1.1 million for the years ended December 31, 2012, 2011 and 2010, respectively.
Note 13—Earnings Per Share
EPS is calculated using the two-class method, which allocates earnings among common stock and participating securities to calculate EPS when an entity's capital structure includes either two or more classes of common stock or common stock and participating securities. HPU holders are current and former Company employees who purchased high performance common stock units under the Company's High Performance Unit (HPU) Program (see Note 11). These HPU units are treated as a separate class of common stock.
87
The following table presents a reconciliation of income (loss) from continuing operations used in the basic and diluted earnings per share calculations ($ in thousands, except for per share data):
For the Years Ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
Income (loss) from continuing operations | $ | (312,694 | ) | $ | (49,206 | ) | $ | (206,997 | ) | |||
Net (income) loss attributable to noncontrolling interests | 1,500 | 3,629 | (523 | ) | ||||||||
Income from sales of residential property | 63,472 | 5,721 | — | |||||||||
Preferred dividends | (42,320 | ) | (42,320 | ) | (42,320 | ) | ||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to common shareholders, HPU holders and Participating Security Holders | $ | (290,042 | ) | $ | (82,176 | ) | $ | (249,840 | ) |
88
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Earnings allocable to common shares: | |||||||||||
Numerator for basic earnings per share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to common shareholders | $ | (280,534 | ) | $ | (79,627 | ) | $ | (242,440 | ) | ||
Income (loss) from discontinued operations | (18,826 | ) | (7,091 | ) | 16,324 | ||||||
Gain from discontinued operations | 26,363 | 24,331 | 262,395 | ||||||||
Net income (loss) attributable to iStar Financial Inc. and allocable to common shareholders | $ | (272,997 | ) | $ | (62,387 | ) | $ | 36,279 | |||
Numerator for diluted earnings per share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to common shareholders | $ | (280,534 | ) | $ | (79,627 | ) | $ | (242,440 | ) | ||
Income (loss) from discontinued operations | (18,826 | ) | (7,091 | ) | 16,324 | ||||||
Gain from discontinued operations | 26,363 | 24,331 | 262,395 | ||||||||
Net income (loss) attributable to iStar Financial Inc. and allocable to common shareholders | $ | (272,997 | ) | $ | (62,387 | ) | $ | 36,279 | |||
Denominator for basic and diluted earnings per share: | |||||||||||
Weighted average common shares outstanding for basic earnings per common share | 83,742 | 88,688 | 93,244 | ||||||||
Add: effect of assumed shares issued under treasury stock method for restricted shares | — | — | — | ||||||||
Add: effect of joint venture shares | — | — | — | ||||||||
Weighted average common shares outstanding for diluted earnings per common share | 83,742 | 88,688 | 93,244 | ||||||||
Basic earnings per common share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to common shareholders | $ | (3.35 | ) | $ | (0.89 | ) | $ | (2.60 | ) | ||
Income (loss) from discontinued operations | (0.22 | ) | (0.08 | ) | 0.18 | ||||||
Gain from discontinued operations | 0.31 | 0.27 | 2.81 | ||||||||
Net income (loss) attributable to iStar Financial Inc. and allocable to common shareholders | $ | (3.26 | ) | $ | (0.70 | ) | $ | 0.39 | |||
Diluted earnings per common share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to common shareholders | $ | (3.35 | ) | $ | (0.89 | ) | $ | (2.60 | ) | ||
Income (loss) from discontinued operations | (0.22 | ) | (0.08 | ) | 0.18 | ||||||
Gain from discontinued operations | 0.31 | 0.27 | 2.81 | ||||||||
Net income (loss) attributable to iStar Financial Inc. and allocable to common shareholders | $ | (3.26 | ) | $ | (0.70 | ) | $ | 0.39 |
89
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Earnings allocable to High Performance Units: | |||||||||||
Numerator for basic earnings per HPU share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to HPU holders | $ | (9,509 | ) | $ | (2,549 | ) | $ | (7,400 | ) | ||
Income (loss) from discontinued operations | (638 | ) | (227 | ) | 497 | ||||||
Gain from discontinued operations | 894 | 779 | 7,987 | ||||||||
Net income (loss) attributable to iStar Financial Inc. and allocable to HPU holders | $ | (9,253 | ) | $ | (1,997 | ) | $ | 1,084 | |||
Numerator for diluted earnings per HPU share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to HPU holders | $ | (9,509 | ) | $ | (2,549 | ) | $ | (7,400 | ) | ||
Income (loss) from discontinued operations | (638 | ) | (227 | ) | 497 | ||||||
Gain from discontinued operations | 894 | 779 | 7,987 | ||||||||
Net income (loss) attributable to iStar Financial Inc. and allocable to HPU holders | $ | (9,253 | ) | $ | (1,997 | ) | $ | 1,084 | |||
Denominator for basic and diluted earnings per HPU share: | |||||||||||
Weighted average High Performance Units outstanding for basic and diluted earnings per share | 15 | 15 | 15 | ||||||||
Basic earnings per HPU share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to HPU holders | $ | (633.94 | ) | $ | (169.93 | ) | $ | (493.33 | ) | ||
Income (loss) from discontinued operations | (42.53 | ) | (15.13 | ) | 33.13 | ||||||
Gain from discontinued operations | 59.60 | 51.93 | 532.47 | ||||||||
Net income (loss) attributable to iStar Financial Inc. and allocable to HPU holders | $ | (616.87 | ) | $ | (133.13 | ) | $ | 72.27 | |||
Diluted earnings per HPU share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Financial Inc. and allocable to HPU holders | $ | (633.94 | ) | $ | (169.93 | ) | $ | (493.33 | ) | ||
Income (loss) from discontinued operations | (42.53 | ) | (15.13 | ) | 33.13 | ||||||
Gain from discontinued operations | 59.60 | 51.93 | 532.47 | ||||||||
Net income (loss) attributable to iStar Financial Inc. and allocable to HPU holders | $ | (616.87 | ) | $ | (133.13 | ) | $ | 72.27 |
For the years ended December 31, 2012, 2011 and 2010 the following shares were anti-dilutive ($ in thousands):
For the Years Ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
Joint venture shares | 298 | 298 | 298 | |||||
Stock options | — | 44 | 143 |
90
Note 14—Fair Values
Fair value represents the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The following fair value hierarchy prioritizes the inputs to be used in valuation techniques to measure fair value:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability; and
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
Certain of the Company's assets and liabilities are recorded at fair value either on a recurring or non-recurring basis. Assets required to be marked-to-market and reported at fair value every reporting period are classified as being valued on a recurring basis. Other assets not required to be recorded at fair value every period may be recorded at fair value if a specific provision or other impairment is recorded within the period to mark the carrying value of the asset to market as of the reporting date. Such assets are classified as being valued on a non-recurring basis.
The following fair value hierarchy table summarizes the Company's assets and liabilities recorded at fair value on a recurring and non-recurring basis by the above categories ($ in thousands):
Fair Value Using | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
As of December 31, 2012 | |||||||||||||||
Recurring basis: | |||||||||||||||
Derivative liabilities | $ | 3,435 | $ | — | $ | 3,435 | $ | — | |||||||
Non-recurring basis: | |||||||||||||||
Impaired loans | $ | 57,201 | $ | — | $ | — | $ | 57,201 | |||||||
Impaired real estate | $ | 31,597 | $ | — | $ | 7,649 | $ | 23,948 | |||||||
As of December 31, 2011 | |||||||||||||||
Recurring basis: | |||||||||||||||
Derivative liabilities | $ | 2,373 | $ | — | $ | 2,373 | $ | — | |||||||
Non-recurring basis: | |||||||||||||||
Impaired loans | $ | 271,968 | $ | — | $ | — | $ | 271,968 | |||||||
Impaired real estate | $ | 43,660 | $ | — | $ | — | $ | 43,660 |
91
The following table provides quantitative information about Level 3 fair value measures of the Company's non-recurring financial and non-financial assets ($ in thousands):
Quantitative Information about Level 3 Fair Value Measurements
Fair Value as of December 31, 2012 | Valuation Technique(s) | Unobservable Input | Weighted Average | |||||||
Impaired loans | $ | 57,201 | Various(1) | Discount rate | 10.9 | % | ||||
Average annual revenue growth | 1.0 | % | ||||||||
Capitalization rate | 8.9 | % | ||||||||
Average annual increase in occupancy | 0.2 | % | ||||||||
Impaired real estate | 23,948 | Discounted cash flow | Discount rate | 12.3 | % | |||||
Capitalization rate | 9.0 | % | ||||||||
Average annual revenue growth | 3.7 | % | ||||||||
Remaining inventory sell out period (in years) | 5.0 | |||||||||
Average annual increase in occupancy | (1.0 | )% | ||||||||
Total | $ | 81,149 |
Explanatory Note:
_______________________________________________________________________________
(1)One loan with a value of $19.7 million was valued using discounted cash flows. The remaining loan with a value of $37.5 million was valued based on a discounted pay-off offer provided by the borrower that the Company believes approximates fair value.
Fair values of financial instruments—The Company's estimated fair values of its loans receivable and debt obligations were $1.9 billion and $4.9 billion, respectively, as of December 31, 2012 and $2.8 billion and $5.5 billion, respectively, as of December 31, 2011. The carrying value of other financial instruments including cash and cash equivalents, restricted cash, accrued interest receivable and accounts payable, approximate the fair values of the instruments. Cash and cash equivalents and restricted cash values are considered Level 1 on the fair value hierarchy. The fair value of other financial instruments, including derivative assets and liabilities and marketable securities are included in the previous fair value hierarchy table.
Given the nature of certain assets and liabilities, clearly determinable market based valuation inputs are often not available, therefore, these assets and liabilities are valued using internal valuation techniques. Subjectivity exists with respect to these internal valuation techniques, therefore, the fair values disclosed may not ultimately be realized by the Company if the assets were sold or the liabilities were settled with third parties. The methods the Company used to estimate the fair values presented in the three tables above are described more fully below for each type of asset and liability.
Derivatives—The Company uses interest rate swaps and foreign currency derivatives to manage its interest rate and foreign currency risk. The valuation of these instruments is determined using discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves, foreign exchange rates, and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own non-performance risk and the respective counterparty's non-performance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of non-performance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts and guarantees. In addition, upon adoption of ASU 2011-04, the Company made an accounting policy election to measure derivative financial instruments subject to master netting agreements on a net basis. The Company has determined that the significant inputs used to value its derivatives fall within Level 2 of the fair value hierarchy.
Impaired loans—The Company's loans identified as being impaired are nearly all collateral dependent loans and are evaluated for impairment by comparing the estimated fair value of the underlying collateral, less costs to sell, to the carrying value of each loan. Due to the nature of the individual properties collateralizing the Company's loans, the Company generally uses a discounted cash flow methodology through internally developed valuation models to estimate the fair value of the collateral. This approach requires the Company to make judgments in respect to significant unobservable inputs, which may include discount rates, capitalization rates and the timing and amounts of estimated future cash flows. For income producing properties, cash flows generally include property revenues, operating costs and capital expenditures that are based on current observable market rates and estimates for market rate growth and occupancy levels. For other real estate, cash flows may include lot and unit sales that
92
are based on current observable market rates and estimates for annual revenue growth, operating costs and costs of completion and the remaining inventory sell out periods. The Company will also consider market comparables if available. In more limited cases, the Company obtains external "as is" appraisals for loan collateral, generally when third party participations exist, and appraised values may be discounted when real estate markets rapidly deteriorate. The Company has determined that significant inputs used in its internal valuation models and appraisals fall within Level 3 of the fair value hierarchy.
Impaired real estate—If the Company determines a real estate asset available and held for sale is impaired, it records an impairment charge to adjust the asset to its estimated fair market value less costs to sell. Due to the nature of individual real estate properties, the Company generally uses a discounted cash flow methodology through internally developed valuation models to estimate the fair value of the assets. This approach requires the Company to make judgments with respect to significant unobservable inputs, which may include discount rates, capitalization rates and the timing and amounts of estimated future cash flows. For income producing properties, cash flows generally include property revenues, operating costs and capital expenditures that are based on current observable market rates and estimates for market rate growth and occupancy levels. For other real estate, cash flows may include lot and unit sales that are based on current observable market rates and estimates for annual market rate growth, operating costs and costs of completion and the remaining inventory sell out periods. The Company will also consider market comparables if available. In more limited cases, the Company obtains external "as is" appraisals for real estate assets and appraised values may be discounted when real estate markets rapidly deteriorate. The Company has determined that significant inputs used in its internal valuation models and appraisals fall within Level 3 of the fair value hierarchy. Additionally, in certain cases, if the Company is under contract to sell an asset, it will mark the asset to the contracted sales price less costs to sell. The Company considers this to be a Level 2 input under the fair value hierarchy.
Loans receivable—The Company estimates the fair value of its performing loans using a discounted cash flow methodology. This method discounts estimated future cash flows using rates management determines best reflect current market interest rates that would be offered for loans with similar characteristics and credit quality. The Company determined that the significant inputs used to value its loans and other lending investments fall within Level 3 of the fair value hierarchy.
Debt obligations, net—For debt obligations traded in secondary markets, the Company uses market quotes, to the extent they are available, to determine fair value. For debt obligations not traded in secondary markets, the Company determines fair value using a discounted cash flow methodology, whereby contractual cash flows are discounted at rates that management determines best reflect current market interest rates that would be charged for debt with similar characteristics and credit quality. The Company has determined that the inputs used to value its debt obligations under the discounted cash flow methodology fall within Level 3 of the fair value hierarchy.
Note 15—Segment Reporting
The Company has determined that it has four reportable segments based on how management reviews and manages its business. These reportable segments include: Real Estate Finance, Net Leasing, Operating Properties and Land. The Real Estate Finance segment includes all of the Company's activities related to senior and mezzanine real estate loans. The Net Leasing segment includes all of the Company's activities related to the ownership and leasing of corporate facilities to single creditworthy tenants. The Operating Properties segment includes all of the Company's activities and operations related to its commercial and residential properties. The Land segment includes the Company's activities related to its developable land portfolio.
The Company evaluates performance based on the following financial measures for each segment, and has conformed the prior periods presentation for the change in composition of its business segments, ($ in thousands):
93
Real Estate Finance | Net Leasing | Operating Property | Land | Corporate/ Other(1) | Company Total | |||||||||||||||||||
For the Year Ended December 31, 2012 | ||||||||||||||||||||||||
Operating lease income | $ | — | $ | 151,992 | $ | 65,500 | $ | 1,527 | $ | — | $ | 219,019 | ||||||||||||
Interest income | 133,410 | — | — | — | — | 133,410 | ||||||||||||||||||
Other income | 8,613 | — | 32,820 | 2,635 | 3,975 | 48,043 | ||||||||||||||||||
Total revenue | $ | 142,023 | $ | 151,992 | $ | 98,320 | $ | 4,162 | $ | 3,975 | $ | 400,472 | ||||||||||||
Earnings (loss) from equity method investments | — | 2,632 | 25,142 | (6,138 | ) | 81,373 | 103,009 | |||||||||||||||||
Income from sales of residential property | — | — | 63,472 | — | — | 63,472 | ||||||||||||||||||
Net operating income from discontinued operations(2) | — | 4,725 | 886 | — | — | 5,611 | ||||||||||||||||||
Gain from discontinued operations | — | 27,257 | — | — | — | 27,257 | ||||||||||||||||||
Revenue and other earnings | $ | 142,023 | $ | 186,606 | $ | 187,820 | $ | (1,976 | ) | $ | 85,348 | $ | 599,821 | |||||||||||
Real estate expense | — | (24,255 | ) | (100,258 | ) | (27,314 | ) | — | (151,827 | ) | ||||||||||||||
Other expense | (4,775 | ) | — | — | — | (12,491 | ) | (17,266 | ) | |||||||||||||||
Direct expenses | $ | (4,775 | ) | $ | (24,255 | ) | $ | (100,258 | ) | $ | (27,314 | ) | $ | (12,491 | ) | $ | (169,093 | ) | ||||||
Direct segment profit (loss) | $ | 137,248 | $ | 162,351 | $ | 87,562 | $ | (29,290 | ) | $ | 72,857 | $ | 430,728 | |||||||||||
Allocated interest expense(3) | (124,208 | ) | (83,658 | ) | (66,001 | ) | (43,993 | ) | (38,301 | ) | (356,161 | ) | ||||||||||||
Allocated general and administrative(4) | (14,998 | ) | (9,484 | ) | (7,760 | ) | (7,405 | ) | (25,916 | ) | (65,563 | ) | ||||||||||||
Segment profit (loss)(5) | $ | (1,958 | ) | $ | 69,209 | $ | 13,801 | $ | (80,688 | ) | $ | 8,640 | $ | 9,004 | ||||||||||
Other significant non-cash items: | ||||||||||||||||||||||||
Provision for loan losses | $ | 81,740 | $ | — | $ | — | $ | — | $ | — | $ | 81,740 | ||||||||||||
Impairment of assets(3) | $ | — | $ | 6,670 | $ | 28,501 | $ | 205 | $ | 978 | $ | 36,354 | ||||||||||||
Depreciation and amortization(3) | $ | — | $ | 39,250 | $ | 28,450 | $ | 1,276 | $ | 1,810 | $ | 70,786 | ||||||||||||
Capitalized expenditures | $ | — | $ | 10,994 | $ | 51,579 | $ | 20,497 | $ | — | $ | 83,070 | ||||||||||||
As of December 31, 2012 | ||||||||||||||||||||||||
Real estate | ||||||||||||||||||||||||
Real estate, at cost | $ | — | $ | 1,639,320 | $ | 801,214 | $ | 786,114 | $ | — | $ | 3,226,648 | ||||||||||||
Less: accumulated depreciation | — | (315,699 | ) | (109,634 | ) | (2,292 | ) | — | (427,625 | ) | ||||||||||||||
Real estate, net | $ | — | $ | 1,323,621 | $ | 691,580 | $ | 783,822 | $ | — | $ | 2,799,023 | ||||||||||||
Real estate available and held for sale | — | — | 454,587 | 181,278 | — | 635,865 | ||||||||||||||||||
Total real estate | $ | — | $ | 1,323,621 | $ | 1,146,167 | $ | 965,100 | $ | — | $ | 3,434,888 | ||||||||||||
Loans receivable, net | 1,829,985 | — | — | — | — | 1,829,985 | ||||||||||||||||||
Other investments | — | 16,380 | 25,745 | 5,493 | 351,225 | 398,843 | ||||||||||||||||||
Total portfolio assets | $ | 1,829,985 | $ | 1,340,001 | $ | 1,171,912 | $ | 970,593 | $ | 351,225 | $ | 5,663,716 | ||||||||||||
Cash and other assets | 9,832 | 105,595 | 60,500 | 9,638 | 301,508 | 487,073 | ||||||||||||||||||
Total assets | $ | 1,839,817 | $ | 1,445,596 | $ | 1,232,412 | $ | 980,231 | $ | 652,733 | $ | 6,150,789 |
94
For the Year Ended December 31, 2011 | Real Estate Finance | Net Leasing | Operating Property | Land | Corporate/ Other(1) | Company Total | ||||||||||||||||||
Operating lease income | $ | — | $ | 147,151 | $ | 51,153 | $ | 174 | $ | — | $ | 198,478 | ||||||||||||
Interest income | 226,871 | — | — | — | — | 226,871 | ||||||||||||||||||
Other income | 3,176 | — | 32,538 | 1,635 | 2,371 | 39,720 | ||||||||||||||||||
Total revenue | $ | 230,047 | $ | 147,151 | $ | 83,691 | $ | 1,809 | $ | 2,371 | $ | 465,069 | ||||||||||||
Earnings (loss) from equity method investments | — | 2,566 | (626 | ) | (7,213 | ) | 100,364 | 95,091 | ||||||||||||||||
Income from sales of residential property | — | — | 5,721 | — | — | 5,721 | ||||||||||||||||||
Net operating income from discontinued operations(2) | — | 11,760 | (937 | ) | — | — | 10,823 | |||||||||||||||||
Gain from discontinued operations | — | 25,110 | — | — | — | 25,110 | ||||||||||||||||||
Revenue and other earnings | $ | 230,047 | $ | 186,587 | $ | 87,849 | $ | (5,404 | ) | $ | 102,735 | $ | 601,814 | |||||||||||
Real estate expense | — | (25,282 | ) | (92,012 | ) | (21,649 | ) | — | (138,943 | ) | ||||||||||||||
Other expense | (2,866 | ) | — | — | — | (8,204 | ) | (11,070 | ) | |||||||||||||||
Direct expenses | $ | (2,866 | ) | $ | (25,282 | ) | $ | (92,012 | ) | $ | (21,649 | ) | $ | (8,204 | ) | $ | (150,013 | ) | ||||||
Direct segment profit (loss) | $ | 227,181 | $ | 161,305 | $ | (4,163 | ) | $ | (27,053 | ) | $ | 94,531 | $ | 451,801 | ||||||||||
Allocated interest expense(3) | (161,025 | ) | (67,338 | ) | (53,598 | ) | (42,337 | ) | (21,616 | ) | (345,914 | ) | ||||||||||||
Allocated general and administrative(4) | (20,680 | ) | (8,648 | ) | (6,884 | ) | (6,959 | ) | (32,166 | ) | (75,337 | ) | ||||||||||||
Segment profit (loss)(5) | $ | 45,476 | $ | 85,319 | $ | (64,645 | ) | $ | (76,349 | ) | $ | 40,749 | $ | 30,550 | ||||||||||
Other significant non-cash items: | ||||||||||||||||||||||||
Provision for loan losses | $ | 46,412 | $ | — | $ | — | $ | — | $ | — | $ | 46,412 | ||||||||||||
Impairment of assets(3) | $ | — | $ | 668 | $ | 21,030 | $ | (184 | ) | $ | 872 | $ | 22,386 | |||||||||||
Depreciation and amortization(3) | $ | — | $ | 42,080 | $ | 18,169 | $ | 1,534 | $ | 2,145 | $ | 63,928 | ||||||||||||
Capitalized expenditures | $ | — | $ | 8,699 | $ | 38,477 | $ | 16,993 | $ | — | $ | 64,169 | ||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||
Real estate | ||||||||||||||||||||||||
Real estate, at cost | $ | — | $ | 1,773,149 | $ | 720,251 | $ | 851,272 | $ | — | $ | 3,344,672 | ||||||||||||
Less: accumulated depreciation | — | (302,851 | ) | (90,383 | ) | (3,527 | ) | — | (396,761 | ) | ||||||||||||||
Real estate, net | $ | — | $ | 1,470,298 | $ | 629,868 | $ | 847,745 | $ | — | $ | 2,947,911 | ||||||||||||
Real estate available and held for sale | — | — | 551,998 | 125,460 | — | 677,458,000 | 677,458 | |||||||||||||||||
Total real estate | $ | — | $ | 1,470,298 | $ | 1,181,866 | $ | 973,205 | $ | — | $ | 3,625,369 | ||||||||||||
Loans receivable, net | 2,860,762 | — | — | — | — | 2,860,762 | ||||||||||||||||||
Other investments | — | 16,297 | 37,957 | 14,845 | 388,736 | 457,835 | ||||||||||||||||||
Total portfolio assets | $ | 2,860,762 | $ | 1,486,595 | $ | 1,219,823 | $ | 988,050 | $ | 388,736 | $ | 6,943,966 | ||||||||||||
Cash and other assets | 13,340 | 87,673 | 33,217 | 1,734 | 437,907 | 573,871 | ||||||||||||||||||
Total assets | $ | 2,874,102 | $ | 1,574,268 | $ | 1,253,040 | $ | 989,784 | $ | 826,643 | $ | 7,517,837 |
95
For the Year Ended December 31, 2010 | Real Estate Finance | Net Leasing | Operating Property | Land | Corporate/ Other(1) | Company Total | ||||||||||||||||||
Operating lease income | $ | — | $ | 146,599 | $ | 39,623 | $ | 408 | $ | — | $ | 186,630 | ||||||||||||
Interest income | 364,094 | — | — | — | — | 364,094 | ||||||||||||||||||
Other income | 13,750 | — | 33,403 | 643 | 2,937 | 50,733 | ||||||||||||||||||
Total revenue | $ | 377,844 | $ | 146,599 | $ | 73,026 | $ | 1,051 | $ | 2,937 | $ | 601,457 | ||||||||||||
Earnings (loss) from equity method investments | — | 2,522 | — | — | 49,386 | 51,908 | ||||||||||||||||||
Income from sales of residential property | — | — | — | — | — | — | ||||||||||||||||||
Net operating income from discontinued operations(2) | — | 73,233 | (541 | ) | — | — | 72,692 | |||||||||||||||||
Gain from discontinued operations | — | 270,382 | — | — | — | 270,382 | ||||||||||||||||||
Revenue and other earnings | $ | 377,844 | $ | 492,736 | $ | 72,485 | $ | 1,051 | $ | 52,323 | $ | 996,439 | ||||||||||||
Real estate expense | — | (21,223 | ) | (85,097 | ) | (15,079 | ) | — | (121,399 | ) | ||||||||||||||
Other expense | (10,107 | ) | — | — | — | (5,948 | ) | (16,055 | ) | |||||||||||||||
Direct expenses | $ | (10,107 | ) | $ | (21,223 | ) | $ | (85,097 | ) | $ | (15,079 | ) | $ | (5,948 | ) | $ | (137,454 | ) | ||||||
Direct segment profit (loss) | $ | 367,737 | $ | 471,513 | $ | (12,612 | ) | $ | (14,028 | ) | $ | 46,375 | $ | 858,985 | ||||||||||
Allocated interest expense(3) | (174,074 | ) | (62,094 | ) | (39,957 | ) | (30,445 | ) | (39,930 | ) | (346,500 | ) | ||||||||||||
Allocated general and administrative(4) | (28,833 | ) | (10,285 | ) | (6,618 | ) | (5,261 | ) | (39,173 | ) | (90,170 | ) | ||||||||||||
Segment profit (loss)(5) | $ | 164,830 | $ | 399,134 | $ | (59,187 | ) | $ | (49,734 | ) | $ | (32,728 | ) | $ | 422,315 | |||||||||
Other significant non-cash items: | ||||||||||||||||||||||||
Provision for loan losses | $ | 331,487 | $ | — | $ | — | $ | — | $ | — | $ | 331,487 | ||||||||||||
Impairment of assets(3) | $ | — | $ | 6,063 | $ | 18,988 | $ | 100 | $ | (2,770 | ) | $ | 22,381 | |||||||||||
Depreciation and amortization(3) | $ | — | $ | 48,973 | $ | 17,050 | $ | 1,037 | $ | 3,726 | $ | 70,786 | ||||||||||||
Capitalized expenditures | $ | — | $ | 13,475 | $ | 18,894 | $ | 10,494 | $ | — | $ | 42,863 | ||||||||||||
As of December 31, 2010 | ||||||||||||||||||||||||
Real estate | ||||||||||||||||||||||||
Real estate, at cost | $ | — | $ | 1,834,172 | $ | 470,989 | $ | 693,477 | $ | — | $ | 2,998,638 | ||||||||||||
Less: accumulated depreciation | — | (284,489 | ) | (70,074 | ) | (2,037 | ) | — | (356,600 | ) | ||||||||||||||
Real estate, net | $ | — | $ | 1,549,683 | $ | 400,915 | $ | 691,440 | $ | — | $ | 2,642,038 | ||||||||||||
Real estate available and held for sale | — | — | 631,920 | 114,161 | — | 746,081 | ||||||||||||||||||
Total real estate | $ | — | $ | 1,549,683 | $ | 1,032,835 | $ | 805,601 | $ | — | $ | 3,388,119 | ||||||||||||
Loans receivable, net | 4,587,352 | — | — | — | — | 4,587,352 | ||||||||||||||||||
Other investments | — | 16,128 | — | — | 516,230 | 532,358 | ||||||||||||||||||
Total portfolio assets | $ | 4,587,352 | $ | 1,565,811 | $ | 1,032,835 | $ | 805,601 | $ | 516,230 | $ | 8,507,829 | ||||||||||||
Cash and other assets | 21,710 | 78,337 | 25,122 | 500 | 541,016 | 666,685 | ||||||||||||||||||
Total assets | $ | 4,609,062 | $ | 1,644,148 | $ | 1,057,957 | $ | 806,101 | $ | 1,057,246 | $ | 9,174,514 |
Explanatory Notes:
_______________________________________________________________________________
(1) | Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not related to the other reportable segments above, including the Company's equity investment in LNR of $205.8 million and $159.8 million, as of December 31, 2012 and 2011, respectively, and the Company's share of equity in earnings from LNR of $60.7 million, $53.9 million and $1.8 million for the years ended December 31, 2012, 2011 and 2010, respectively. See Note 6 for further details on the Company's investment in LNR and summarized financial information of LNR. |
96
(2) | Includes revenue and real estate expense reclassified to discontinued operations on the Company's Consolidated Statements of Operations. |
(3) | Includes related amounts reclassified to discontinued operations on the Company's Consolidated Statements of Operations. |
(4) | General and administrative excludes stock-based compensation expense of $15.3 million, $29.7 million and $19.4 million for the years ended December 31, 2012, 2011 and 2010, respectively. |
(5) | The following is a reconciliation of segment profit (loss) to net income (loss) ($ in thousands): |
For the Years Ended December 31, | |||||||||||
2012 | 2011 | 2010 | |||||||||
Segment profit (loss) | $ | 9,004 | $ | 30,550 | $ | 422,315 | |||||
Less: Provision for loan losses | (81,740 | ) | (46,412 | ) | (331,487 | ) | |||||
Less: Impairment of assets | (36,354 | ) | (22,386 | ) | (22,381 | ) | |||||
Less: Stock-based compensation expense | (15,293 | ) | (29,702 | ) | (19,355 | ) | |||||
Less: Depreciation and amortization | (70,786 | ) | (63,928 | ) | (70,786 | ) | |||||
Less: Income tax (expense) benefit | (8,445 | ) | 4,719 | (7,023 | ) | ||||||
Add: Gain (loss) on early extinguishment of debt, net | (37,816 | ) | 101,466 | 108,923 | |||||||
Net income (loss) | $ | (241,430 | ) | $ | (25,693 | ) | $ | 80,206 |
97
Note 16—Quarterly Financial Information (Unaudited)
The following table sets forth the selected quarterly financial data for the Company ($ in thousands, except per share amounts).
For the Quarters Ended | ||||||||||||||||
December 31, | September 30, | June 30, | March 31, | |||||||||||||
2012(1): | ||||||||||||||||
Revenue | $ | 93,713 | $ | 95,159 | $ | 108,647 | $ | 102,953 | ||||||||
Net income (loss) | $ | (79,948 | ) | $ | (64,306 | ) | $ | (51,129 | ) | $ | (46,048 | ) | ||||
Earnings per common share data: | ||||||||||||||||
Net income (loss) attributable to iStar Financial Inc. | $ | (87,424 | ) | $ | (71,784 | ) | $ | (58,996 | ) | $ | (54,792 | ) | ||||
Basic earnings per share | $ | (1.04 | ) | $ | (0.86 | ) | $ | (0.70 | ) | $ | (0.66 | ) | ||||
Diluted earnings per share | $ | (1.04 | ) | $ | (0.86 | ) | $ | (0.70 | ) | $ | (0.66 | ) | ||||
Weighted average number of common shares—basic | 83,674 | 83,629 | 84,113 | 83,556 | ||||||||||||
Weighted average number of common shares—diluted | 83,674 | 83,629 | 84,113 | 83,556 | ||||||||||||
Earnings per HPU share data: | ||||||||||||||||
Net income (loss) attributable to iStar Financial Inc. | $ | (2,966 | ) | $ | (2,436 | ) | $ | (1,991 | ) | $ | (1,861 | ) | ||||
Basic earnings per share | $ | (197.73 | ) | $ | (162.40 | ) | $ | (132.73 | ) | $ | (124.07 | ) | ||||
Diluted earnings per share | $ | (197.73 | ) | $ | (162.40 | ) | $ | (132.73 | ) | $ | (124.07 | ) | ||||
Weighted average number of HPU shares—basic and diluted | 15 | 15 | 15 | 15 | ||||||||||||
2011(2): | ||||||||||||||||
Revenue | $ | 104,731 | $ | 105,841 | $ | 136,610 | $ | 117,887 | ||||||||
Net income (loss) | $ | (28,915 | ) | $ | (54,661 | ) | $ | (26,020 | ) | $ | 83,902 | |||||
Earnings per common share data: | ||||||||||||||||
Net income (loss) attributable to iStar Financial Inc. | $ | (35,202 | ) | $ | (62,231 | ) | $ | (35,525 | ) | $ | 67,420 | |||||
Basic earnings per share | $ | (0.43 | ) | $ | (0.71 | ) | $ | (0.38 | ) | $ | 0.73 | |||||
Diluted earnings per share | $ | (0.43 | ) | $ | (0.71 | ) | $ | (0.38 | ) | $ | 0.71 | |||||
Weighted average number of common shares—basic | 81,769 | 87,951 | 92,621 | 92,458 | ||||||||||||
Weighted average number of common shares—diluted | 81,769 | 87,951 | 92,621 | 94,609 | ||||||||||||
Earnings per HPU share data: | ||||||||||||||||
Net income (loss) attributable to iStar Financial Inc. | $ | (1,222 | ) | $ | (2,008 | ) | $ | (1,089 | ) | $ | 2,070 | |||||
Basic earnings per share | $ | (81.47 | ) | $ | (133.87 | ) | $ | (72.60 | ) | $ | 138.00 | |||||
Diluted earnings per share | $ | (81.47 | ) | $ | (133.87 | ) | $ | (72.60 | ) | $ | 135.07 | |||||
Weighted average number of HPU shares—basic and diluted | 15 | 15 | 15 | 15 |
98
Explanatory Notes:
_______________________________________________________________________________
(1) | During the quarter ended December 31, 2012, the Company recorded a loss on early extinguishment of debt of $31.0 million primarily related to a prepayment penalty on the early repayment of 8.625% Senior Notes, as well as a loss due to the acceleration of unamortized fees and discounts related to the refinancing of the 2011 Secured Credit Facilities (see Note 8). The Company also recorded $27.9 million related to Income from sales of residential property. During the quarter ended March 31, 2012, the Madison Funds recorded a significant gain related to the sale of an investment for which the Company recorded its $13.7 million proportionate share. |
(2) | During the quarter ended December 31, 2011, the Company sold a substantial portion of its interests in Oak Hill Advisors, L.P. and related entities which resulted in a net gain of $30.3 million (see Note 6). During the quarter ended June 30, 2011, the Company recorded interest income of $26.3 million related to certain non-performing loans that were resolved, including interest not previously recorded due to the loans being on non-accrual status. During the quarter ended March 31, 2011, the Company recorded a gain on early extinguishment of debt of $109.0 million for the redemption of its $312.3 million remaining principal amount of 10% senior secured notes due June 2014. |
Note 17—Subsequent Events
On January 24, 2013, the Company signed a definitive agreement to sell LNR Property LLC, for approximately $220.0 million in net proceeds after closing costs and LNR management incentives. This transaction is expected to close during the second quarter of 2013, subject to customary closing conditions.
On February 11, 2013, the Company entered into a $1.71 billion senior secured credit facility due October 15, 2017 that amends and restates its October 2012 Secured Credit Facility. In connection with the repricing, the Company paid the original lenders a prepayment fee of approximately $17.1 million. The new facility amends the October 2012 Secured Credit Facility by (i) reducing the annual interest rate from LIBOR + 4.50%, with a 1.25% LIBOR floor to LIBOR + 3.50%, with a 1.00% LIBOR floor; and (ii) extending the call protection period for lenders from October 15, 2013 to December 31, 2013. All other terms of the credit facility remained the same.
99
iStar Financial Inc.
Schedule II—Valuation and Qualifying Accounts and Reserves
($ in thousands)
Description | Balance at Beginning of Period | Charged to Costs and Expenses | Adjustments to Valuation Accounts | Deductions | Balance at End of Period | |||||||||||||||
For the Year Ended December 31, 2010 | ||||||||||||||||||||
Reserve for loan losses(1)(2) | $ | 1,417,949 | $ | 331,487 | $ | — | $ | (934,811 | ) | $ | 814,625 | |||||||||
Allowance for doubtful accounts(2) | 2,788 | 687 | — | (2,099 | ) | 1,376 | ||||||||||||||
Allowance for deferred tax assets(2) | 18,957 | — | 10,964 | — | 29,921 | |||||||||||||||
$ | 1,439,694 | $ | 332,174 | $ | 10,964 | $ | (936,910 | ) | $ | 845,922 | ||||||||||
For the Year Ended December 31, 2011 | ||||||||||||||||||||
Reserve for loan losses(1)(2) | $ | 814,625 | $ | 46,412 | $ | — | $ | (214,413 | ) | $ | 646,624 | |||||||||
Allowance for doubtful accounts(2) | 1,376 | 2,292 | — | — | 3,668 | |||||||||||||||
Allowance for deferred tax assets(2) | 29,921 | (19,968 | ) | 40,936 | — | 50,889 | ||||||||||||||
$ | 845,922 | $ | 28,736 | $ | 40,936 | $ | (214,413 | ) | $ | 701,181 | ||||||||||
For the Year Ended December 31, 2012 | ||||||||||||||||||||
Reserve for loan losses(1)(2) | $ | 646,624 | $ | 81,740 | $ | — | $ | (203,865 | ) | $ | 524,499 | |||||||||
Allowance for doubtful accounts(2) | 3,668 | 1,928 | — | — | 5,596 | |||||||||||||||
Allowance for deferred tax assets(2) | 50,889 | (9,833 | ) | (176 | ) | — | 40,880 | |||||||||||||
$ | 701,181 | $ | 73,835 | $ | (176 | ) | $ | (203,865 | ) | $ | 570,975 |
Explanatory Notes:
_______________________________________________________________________________
(1) | See Note 5 to the Company's Consolidated Financial Statements. |
(2) | See Note 3 to the Company's Consolidated Financial Statements. |
100
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation
As of December 31, 2012
($ in thousands)
Initial Cost to Company | Cost Capitalized Subsequent to Acquisition | Gross Amount Carried at Close of Period | ||||||||||||||||||||||||||||||||||||
State | Encumbrances | Land | Building and Improvements | Land | Building and Improvements | Total | Accumulated Depreciation | Date Acquired | Depreciable Life (Years) | |||||||||||||||||||||||||||||
OFFICE FACILITIES: | ||||||||||||||||||||||||||||||||||||||
Arizona | OAZ006 | — | (1) | $ | 10,780 | $ | 43,120 | $ | — | $ | 10,780 | $ | 43,120 | $ | 53,900 | $ | 4,901 | 2011 | 40.0 | |||||||||||||||||||
Arizona | OAZ001 | — | (1) | 1,512 | 9,732 | 944 | 1,512 | 10,676 | 12,188 | 3,746 | 1999 | 40.0 | ||||||||||||||||||||||||||
Arizona | OAZ002 | — | (1) | 1,033 | 6,652 | 951 | 1,033 | 7,603 | 8,636 | 2,210 | 1999 | 40.0 | ||||||||||||||||||||||||||
Arizona | OAZ003 | — | (1) | 1,033 | 6,652 | 205 | 1,033 | 6,857 | 7,890 | 2,245 | 1999 | 40.0 | ||||||||||||||||||||||||||
Arizona | OAZ004 | — | (1) | 1,033 | 6,652 | 2,469 | 1,033 | 9,121 | 10,154 | 4,473 | 1999 | 40.0 | ||||||||||||||||||||||||||
Arizona | OAZ005 | — | (1) | 701 | 4,339 | — | 701 | 4,339 | 5,040 | 1,428 | 1999 | 40.0 | ||||||||||||||||||||||||||
California | OCA002 | — | 4,139 | 5,064 | 1,596 | 4,139 | 6,660 | 10,799 | 1,663 | 2002 | 40.0 | |||||||||||||||||||||||||||
Colorado | OCO001 | — | (1) | 1,757 | 16,930 | 5,506 | 1,757 | 22,436 | 24,193 | 6,852 | 1999 | 40.0 | ||||||||||||||||||||||||||
Colorado | OCO002 | 6,657 | (1) | — | 16,752 | 48 | — | 16,800 | 16,800 | 4,515 | 2002 | 40.0 | ||||||||||||||||||||||||||
Florida | OFL001 | — | (1) | 2,517 | 14,484 | 1,705 | 2,517 | 16,189 | 18,706 | 1,006 | 2010 | 40.0 | ||||||||||||||||||||||||||
Georgia | OGA001 | — | (1) | 905 | 6,744 | 32 | 905 | 6,776 | 7,681 | 2,479 | 1999 | 40.0 | ||||||||||||||||||||||||||
Georgia | OGA002 | — | (1) | 5,709 | 49,091 | 24,824 | 5,709 | 73,915 | 79,624 | 23,200 | 1999 | 40.0 | ||||||||||||||||||||||||||
Illinois | OIL001 | — | 6,153 | 14,993 | (12,335 | ) | 6,153 | 2,658 | 8,811 | — | 1999 | 40.0 | ||||||||||||||||||||||||||
Maryland | OMD001 | 13,699 | (1) | 1,800 | 18,706 | 457 | 1,800 | 19,163 | 20,963 | 5,027 | 2002 | 40.0 | ||||||||||||||||||||||||||
Massachusetts | OMA001 | 14,203 | (1) | 1,600 | 21,947 | 276 | 1,600 | 22,223 | 23,823 | 5,971 | 2002 | 40.0 | ||||||||||||||||||||||||||
Michigan | OMI001 | — | 5,374 | 148,866 | 18,941 | 5,374 | 167,807 | 173,181 | 45,419 | 2007 | 40.0 | |||||||||||||||||||||||||||
New Jersey | ONJ001 | 54,312 | 7,726 | 74,429 | 10 | 7,724 | 74,441 | 82,165 | 18,725 | 2002 | 40.0 | |||||||||||||||||||||||||||
New Jersey | ONJ002 | 11,313 | (1) | 1,008 | 16,817 | (81 | ) | 1,008 | 16,736 | 17,744 | 4,189 | 2004 | 40.0 | |||||||||||||||||||||||||
New Jersey | ONJ003 | 18,740 | (1) | 2,456 | 34,935 | 505 | 2,456 | 35,440 | 37,896 | 8,732 | 2004 | 40.0 | ||||||||||||||||||||||||||
Pennsylvania | OPA001 | — | (1) | 690 | 26,098 | (49 | ) | 690 | 26,049 | 26,739 | 7,354 | 2001 | 40.0 | |||||||||||||||||||||||||
Tennessee | OTN001 | — | 2,702 | 25,129 | (17,064 | ) | 2,702 | 8,065 | 10,767 | 7,878 | 1999 | 40.0 | ||||||||||||||||||||||||||
Texas | OTX001 | — | (1) | 1,364 | 10,628 | 5,649 | 2,373 | 15,268 | 17,641 | 4,485 | 1999 | 40.0 | ||||||||||||||||||||||||||
Texas | OTX002 | — | (1) | 1,233 | 15,160 | 36 | 1,233 | 15,196 | 16,429 | 4,716 | 1999 | 40.0 | ||||||||||||||||||||||||||
Texas | OTX003 | — | (1) | 2,932 | 31,235 | 7,957 | 2,932 | 39,192 | 42,124 | 12,982 | 1999 | 40.0 | ||||||||||||||||||||||||||
Texas | OTX004 | — | (1) | 1,230 | 5,660 | 483 | 1,230 | 6,143 | 7,373 | 1,983 | 1999 | 40.0 | ||||||||||||||||||||||||||
Wisconsin | OWI001 | — | 1,875 | 13,914 | (6,147 | ) | 1,875 | 7,767 | 9,642 | 4,450 | 1999 | 40.0 | ||||||||||||||||||||||||||
Subtotal | $ | 118,924 | $ | 69,262 | $ | 644,729 | $ | 36,918 | $ | 70,269 | $ | 680,640 | $ | 750,909 | $ | 190,629 | ||||||||||||||||||||||
INDUSTRIAL FACILITIES: | ||||||||||||||||||||||||||||||||||||||
Arizona | IAZ001 | — | (1) | 2,519 | 7,481 | 607 | 2,519 | 8,088 | 10,607 | 597 | 2009 | 40.0 | ||||||||||||||||||||||||||
Arizona | IAZ002 | — | (1) | 3,279 | 5,221 | 1,029 | 3,279 | 6,250 | 9,529 | 582 | 2009 | 40.0 | ||||||||||||||||||||||||||
California | ICA001 | 18,312 | (1) | 11,635 | 19,515 | 5,943 | 11,635 | 25,458 | 37,093 | 3,224 | 2007 | 40.0 | ||||||||||||||||||||||||||
California | ICA003 | — | 964 | 1,578 | — | 964 | 1,578 | 2,542 | 252 | 2006 | 40.0 | |||||||||||||||||||||||||||
California | ICA004 | — | 1,756 | 996 | — | 1,756 | 996 | 2,752 | 158 | 2006 | 40.0 | |||||||||||||||||||||||||||
California | ICA005 | — | (1) | 654 | 4,591 | 2,044 | 654 | 6,635 | 7,289 | 1,979 | 1999 | 40.0 |
101
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
California | ICA006 | — | (1) | 1,086 | 7,964 | 2,876 | 1,086 | 10,840 | 11,926 | 3,566 | 1999 | 40.0 | ||||||||||||||||||||||||||
California | ICA007 | — | (1) | 4,880 | 12,367 | 3,550 | 4,880 | 15,917 | 20,797 | 4,684 | 1999 | 40.0 | ||||||||||||||||||||||||||
California | ICA008 | — | (1) | 6,857 | 8,378 | 1,643 | 6,856 | 10,022 | 16,878 | 2,626 | 2002 | 40.0 | ||||||||||||||||||||||||||
California | ICA009 | — | (1) | 4,095 | 8,323 | 1,586 | 4,095 | 9,909 | 14,004 | 3,181 | 1999 | 40.0 | ||||||||||||||||||||||||||
California | ICA010 | — | 5,051 | 6,170 | 359 | 5,051 | 6,529 | 11,580 | 1,964 | 2002 | 40.0 | |||||||||||||||||||||||||||
California | ICA011 | — | 4,119 | 5,034 | (691 | ) | 4,119 | 4,343 | 8,462 | 1,521 | 2002 | 40.0 | ||||||||||||||||||||||||||
California | ICA012 | — | (1) | 3,044 | 3,716 | 2,876 | 3,044 | 6,592 | 9,636 | 1,609 | 2002 | 40.0 | ||||||||||||||||||||||||||
California | ICA013 | — | (1) | 2,633 | 3,219 | 290 | 2,633 | 3,509 | 6,142 | 1,060 | 2002 | 40.0 | ||||||||||||||||||||||||||
California | ICA014 | — | 4,600 | 5,627 | 1,906 | 4,600 | 7,533 | 12,133 | 2,002 | 2002 | 40.0 | |||||||||||||||||||||||||||
California | ICA015 | — | 5,617 | 6,877 | 5,501 | 5,619 | 12,376 | 17,995 | 5,116 | 2002 | 40.0 | |||||||||||||||||||||||||||
California | ICA016 | 28,000 | 15,708 | 27,987 | 8,804 | 15,708 | 36,791 | 52,499 | 12,982 | 2004 | 40.0 | |||||||||||||||||||||||||||
California | ICA017 | — | (1) | 808 | 8,306 | 783 | 808 | 9,089 | 9,897 | 2,981 | 1999 | 40.0 | ||||||||||||||||||||||||||
Colorado | ICO001 | — | 832 | 1,379 | — | 832 | 1,379 | 2,211 | 220 | 2006 | 40.0 | |||||||||||||||||||||||||||
Florida | IFL001 | — | 322 | 323 | 64 | 322 | 387 | 709 | 62 | 2006 | 40.0 | |||||||||||||||||||||||||||
Florida | IFL002 | 15,864 | (1) | 3,510 | 20,846 | 8,279 | 3,510 | 29,125 | 32,635 | 3,339 | 2007 | 40.0 | ||||||||||||||||||||||||||
Florida | IFL004 | — | (1) | 3,048 | 8,676 | — | 3,048 | 8,676 | 11,724 | 2,856 | 1999 | 40.0 | ||||||||||||||||||||||||||
Florida | IFL005 | — | (1) | 1,612 | 4,586 | (1,408 | ) | 1,241 | 3,549 | 4,790 | 570 | 1999 | 40.0 | |||||||||||||||||||||||||
Florida | IFL006 | — | (1) | 1,476 | 4,198 | (4,497 | ) | 450 | 727 | 1,177 | 349 | 1999 | 40.0 | |||||||||||||||||||||||||
Georgia | IGA001 | 13,807 | (1) | 2,791 | 24,637 | 349 | 2,791 | 24,986 | 27,777 | 3,239 | 2007 | 40.0 | ||||||||||||||||||||||||||
Hawaii | IHI001 | — | 7,477 | 23,623 | 206 | 7,477 | 23,829 | 31,306 | 1,737 | 2010 | 40.0 | |||||||||||||||||||||||||||
Indiana | IIN001 | — | (1) | 462 | 9,224 | — | 462 | 9,224 | 9,686 | 1,719 | 2007 | 40.0 | ||||||||||||||||||||||||||
Massachusetts | IMA001 | 18,997 | (1) | 7,439 | 21,774 | 10,979 | 7,439 | 32,753 | 40,192 | 3,754 | 2007 | 40.0 | ||||||||||||||||||||||||||
Michigan | IMI001 | — | (1) | 598 | 9,814 | 1 | 598 | 9,815 | 10,413 | 1,848 | 2007 | 40.0 | ||||||||||||||||||||||||||
Minnesota | IMN001 | — | (1) | 403 | 1,147 | (344 | ) | 1,206 | — | 1,206 | — | 1999 | 40.0 | |||||||||||||||||||||||||
Minnesota | IMN002 | — | (1) | 6,705 | 17,690 | — | 6,225 | 18,170 | 24,395 | 3,594 | 2005 | 40.0 | ||||||||||||||||||||||||||
North Carolina | INC001 | — | (1) | 680 | 8,331 | — | 680 | 8,331 | 9,011 | 2,155 | 2004 | 40.0 | ||||||||||||||||||||||||||
New Jersey | INJ001 | 22,033 | (1) | 8,368 | 15,376 | 21,141 | 8,368 | 36,517 | 44,885 | 4,259 | 2007 | 40.0 | ||||||||||||||||||||||||||
Nevada | INV001 | — | 1,810 | 1,285 | — | 1,810 | 1,285 | 3,095 | 203 | 2006 | 40.0 | |||||||||||||||||||||||||||
New York | INY001 | — | (1) | 1,796 | 5,108 | 4 | 1,796 | 5,112 | 6,908 | 1,683 | 1999 | 40.0 | ||||||||||||||||||||||||||
Texas | ITX001 | — | 405 | 467 | 100 | 405 | 567 | 972 | 74 | 2006 | 40.0 | |||||||||||||||||||||||||||
Texas | ITX002 | — | 594 | 716 | — | 594 | 716 | 1,310 | 115 | 2006 | 40.0 | |||||||||||||||||||||||||||
Texas | ITX003 | — | 3,617 | 3,432 | — | 3,617 | 3,432 | 7,049 | 547 | 2006 | 40.0 | |||||||||||||||||||||||||||
Texas | ITX004 | 13,709 | (1) | 1,631 | 27,858 | (416 | ) | 1,631 | 27,442 | 29,073 | 3,500 | 2007 | 40.0 | |||||||||||||||||||||||||
Texas | ITX005 | — | (1) | 1,314 | 8,903 | 46 | 1,314 | 8,949 | 10,263 | 2,942 | 1999 | 40.0 | ||||||||||||||||||||||||||
Virginia | IVA001 | 14,786 | (1) | 2,619 | 28,481 | 142 | 2,619 | 28,623 | 31,242 | 3,708 | 2007 | 40.0 | ||||||||||||||||||||||||||
Subtotal | $ | 145,508 | $ | 138,814 | $ | 391,224 | $ | 73,752 | $ | 137,741 | $ | 466,049 | $ | 603,790 | $ | 92,557 | ||||||||||||||||||||||
LAND: | ||||||||||||||||||||||||||||||||||||||
Arizona | LAZ002 | — | (1) | 13,170 | 5,144 | 1 | 13,170 | 5,145 | 18,315 | 215 | 2011 | 0.0 | ||||||||||||||||||||||||||
Arizona | LAZ001 | — | 96,700 | — | — | 96,700 | — | 96,700 | — | 2010 | 0.0 | |||||||||||||||||||||||||||
California | LCA002 | — | 28,464 | 2,836 | — | 28,464 | 2,836 | 31,300 | 1,273 | 2010 | 0.0 |
102
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
California | LCA008 | — | 30,500 | — | — | 30,500 | — | 30,500 | — | 2011 | 0.0 | |||||||||||||||||||||||||||
California | LCA003 | — | 87,300 | — | 8,433 | 95,733 | — | 95,733 | — | 2009 | 0.0 | |||||||||||||||||||||||||||
California | LCA004 | — | 68,155 | — | (21,405 | ) | 46,750 | — | 46,750 | — | 2000 | 0.0 | ||||||||||||||||||||||||||
California | LCA005 | — | 84,100 | — | 2 | 84,102 | — | 84,102 | — | 2010 | 0.0 | |||||||||||||||||||||||||||
California | LCA006 | — | 59,100 | — | — | 59,100 | — | 59,100 | — | 2010 | 0.0 | |||||||||||||||||||||||||||
Florida | LFA001 | — | 7,600 | — | — | 7,600 | — | 7,600 | — | 2009 | 0.0 | |||||||||||||||||||||||||||
Florida | LFA002 | — | 8,100 | — | — | 8,100 | — | 8,100 | — | 2009 | 0.0 | |||||||||||||||||||||||||||
Florida | LFA006 | — | 9,300 | — | — | 9,300 | — | 9,300 | — | 2012 | 0.0 | |||||||||||||||||||||||||||
Florida | LFA003 | — | 26,600 | — | 1,529 | 26,600 | 1,529 | 28,129 | — | 2010 | 0.0 | |||||||||||||||||||||||||||
Florida | LFA004 | — | 25,600 | — | 1,006 | 25,600 | 1,006 | 26,606 | — | 2009 | 0.0 | |||||||||||||||||||||||||||
Florida | LFA005 | — | 9,300 | — | — | 9,300 | — | 9,300 | — | 2010 | 0.0 | |||||||||||||||||||||||||||
Hawaii | LHI001 | — | 14,800 | — | — | 14,800 | — | 14,800 | — | 2010 | 0.0 | |||||||||||||||||||||||||||
Illinois | LIL001 | — | 9,500 | — | — | 9,500 | — | 9,500 | — | 2011 | 0.0 | |||||||||||||||||||||||||||
Maryland | LMD001 | — | 102,938 | — | — | 102,938 | — | 102,938 | — | 2009 | 0.0 | |||||||||||||||||||||||||||
Maryland | LMD002 | — | (1) | 2,486 | — | — | 2,486 | — | 2,486 | 255 | 1999 | 70.0 | ||||||||||||||||||||||||||
New Jersey | LNJ001 | — | 43,300 | — | 25,568 | 68,868 | — | 68,868 | 4 | 2009 | 0.0 | |||||||||||||||||||||||||||
New York | LNY002 | — | 58,900 | — | 518 | 58,900 | 518 | 59,418 | — | 2011 | 0.0 | |||||||||||||||||||||||||||
New York | LNY001 | — | 52,461 | — | — | 52,461 | — | 52,461 | — | 2009 | 0.0 | |||||||||||||||||||||||||||
Oregon | LOR001 | — | 3,674 | — | 4 | 3,674 | 4 | 3,678 | — | 2012 | 0.0 | |||||||||||||||||||||||||||
Oregon | LOR002 | — | 20,326 | — | (744 | ) | 19,582 | — | 19,582 | — | 2012 | 0.0 | ||||||||||||||||||||||||||
Texas | LTX001 | — | (1) | 3,375 | 106 | — | 3,375 | 106 | 3,481 | 38 | 2005 | 0.0 | ||||||||||||||||||||||||||
Texas | LTX002 | — | (1) | 3,621 | 200 | — | 3,621 | 200 | 3,821 | 72 | 2005 | 0.0 | ||||||||||||||||||||||||||
Virginia | LVA001 | — | 60,814 | — | 11,789 | 72,603 | — | 72,603 | 801 | 2009 | 0.0 | |||||||||||||||||||||||||||
Virginia | LVA001 | — | 11,324 | — | (5,774 | ) | 5,550 | — | 5,550 | — | 2009 | 0.0 | ||||||||||||||||||||||||||
Subtotal | $ | — | $ | 941,508 | $ | 8,286 | $ | 20,927 | $ | 959,377 | $ | 11,344 | $ | 970,721 | $ | 2,658 | ||||||||||||||||||||||
ENTERTAINMENT: | ||||||||||||||||||||||||||||||||||||||
Alabama | EAL001 | — | (1) | 277 | 359 | (3 | ) | 277 | 356 | 633 | 79 | 2004 | 40.0 | |||||||||||||||||||||||||
Alabama | EAL002 | — | (1) | 319 | 414 | — | 319 | 414 | 733 | 91 | 2004 | 40.0 | ||||||||||||||||||||||||||
Arizona | EAZ001 | — | (1) | 793 | 1,027 | — | 793 | 1,027 | 1,820 | 227 | 2004 | 40.0 | ||||||||||||||||||||||||||
Arizona | EAZ002 | — | (1) | 521 | 673 | (4 | ) | 521 | 669 | 1,190 | 149 | 2004 | 40.0 | |||||||||||||||||||||||||
Arizona | EAZ003 | — | (1) | 305 | 394 | (3 | ) | 305 | 391 | 696 | 87 | 2004 | 40.0 | |||||||||||||||||||||||||
Arizona | EAZ004 | — | (1) | 630 | 815 | — | 630 | 815 | 1,445 | 180 | 2004 | 40.0 | ||||||||||||||||||||||||||
Arizona | EAZ005 | — | (1) | 590 | 764 | — | 590 | 764 | 1,354 | 169 | 2004 | 40.0 | ||||||||||||||||||||||||||
Arizona | EAZ006 | — | (1) | 476 | 616 | (4 | ) | 476 | 612 | 1,088 | 136 | 2004 | 40.0 | |||||||||||||||||||||||||
Arizona | EAZ007 | — | (1) | 654 | 845 | — | 654 | 845 | 1,499 | 166 | 2004 | 40.0 | ||||||||||||||||||||||||||
Arizona | EAZ008 | — | (1) | 666 | 862 | (6 | ) | 666 | 856 | 1,522 | 191 | 2004 | 40.0 | |||||||||||||||||||||||||
Arizona | EAZ009 | — | (1) | 460 | 596 | — | 460 | 596 | 1,056 | 132 | 2004 | 40.0 | ||||||||||||||||||||||||||
California | ECA001 | — | (1) | 1,097 | 1,421 | — | 1,097 | 1,421 | 2,518 | 314 | 2004 | 40.0 | ||||||||||||||||||||||||||
California | ECA002 | — | (1) | 434 | 560 | 1 | 434 | 561 | 995 | 124 | 2004 | 40.0 | ||||||||||||||||||||||||||
California | ECA003 | — | (1) | 332 | 429 | — | 332 | 429 | 761 | 95 | 2004 | 40.0 |
103
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
California | ECA004 | — | (1) | 1,642 | 2,124 | (16 | ) | 1,642 | 2,108 | 3,750 | 470 | 2004 | 40.0 | |||||||||||||||||||||||||
California | ECA005 | — | (1) | 676 | 876 | — | 676 | 876 | 1,552 | 194 | 2004 | 40.0 | ||||||||||||||||||||||||||
California | ECA006 | — | (1) | 720 | 932 | — | 720 | 932 | 1,652 | 206 | 2004 | 40.0 | ||||||||||||||||||||||||||
California | ECA007 | — | (1) | 574 | 743 | (5 | ) | 574 | 738 | 1,312 | 164 | 2004 | 40.0 | |||||||||||||||||||||||||
California | ECA008 | — | (1) | 392 | 508 | (4 | ) | 392 | 504 | 896 | 112 | 2004 | 40.0 | |||||||||||||||||||||||||
California | ECA009 | — | (1) | 358 | 464 | (3 | ) | 358 | 461 | 819 | 103 | 2004 | 40.0 | |||||||||||||||||||||||||
California | ECA010 | — | (1) | — | 18,000 | — | — | 18,000 | 18,000 | 3,912 | 2003 | 40.0 | ||||||||||||||||||||||||||
California | ECA011 | — | (1) | 852 | 1,101 | (8 | ) | 852 | 1,093 | 1,945 | 244 | 2004 | 40.0 | |||||||||||||||||||||||||
California | ECA012 | — | (1) | 1,572 | 2,034 | — | 1,572 | 2,034 | 3,606 | 450 | 2004 | 40.0 | ||||||||||||||||||||||||||
California | ECA013 | — | (1) | — | 1,953 | 25,772 | — | 27,725 | 27,725 | 2,655 | 2008 | 40.0 | ||||||||||||||||||||||||||
California | ECA014 | — | (1) | 659 | 852 | (6 | ) | 659 | 846 | 1,505 | 188 | 2004 | 40.0 | |||||||||||||||||||||||||
California | ECA015 | — | (1) | 562 | 729 | — | 562 | 729 | 1,291 | 161 | 2004 | 40.0 | ||||||||||||||||||||||||||
California | ECA016 | — | (1) | 896 | 1,159 | (8 | ) | 896 | 1,151 | 2,047 | 256 | 2004 | 40.0 | |||||||||||||||||||||||||
Colorado | ECO001 | — | (1) | 466 | 602 | (5 | ) | 466 | 597 | 1,063 | 133 | 2004 | 40.0 | |||||||||||||||||||||||||
Colorado | ECO002 | — | (1) | 640 | 827 | 1 | 640 | 828 | 1,468 | 183 | 2004 | 40.0 | ||||||||||||||||||||||||||
Colorado | ECO003 | — | (1) | 729 | 944 | — | 729 | 944 | 1,673 | 209 | 2004 | 40.0 | ||||||||||||||||||||||||||
Colorado | ECO004 | — | (1) | 536 | 694 | (5 | ) | 536 | 689 | 1,225 | 153 | 2004 | 40.0 | |||||||||||||||||||||||||
Colorado | ECO005 | — | (1) | 412 | 533 | — | 412 | 533 | 945 | 118 | 2004 | 40.0 | ||||||||||||||||||||||||||
Colorado | ECO006 | — | (1) | 901 | 1,165 | (9 | ) | 901 | 1,156 | 2,057 | 258 | 2004 | 40.0 | |||||||||||||||||||||||||
Connecticut | ECT001 | — | (1) | 1,097 | 1,420 | (10 | ) | 1,097 | 1,410 | 2,507 | 314 | 2004 | 40.0 | |||||||||||||||||||||||||
Connecticut | ECT002 | — | (1) | 330 | 426 | — | 330 | 426 | 756 | 94 | 2004 | 40.0 | ||||||||||||||||||||||||||
Delaware | EDE001 | — | (1) | 1,076 | 1,390 | 4 | 1,076 | 1,394 | 2,470 | 308 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL001 | — | (1) | — | 41,809 | — | — | 41,809 | 41,809 | 12,111 | 2005 | 27.0 | ||||||||||||||||||||||||||
Florida | EFL002 | — | (1) | 412 | 531 | (3 | ) | 412 | 528 | 940 | 118 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL003 | — | (1) | 6,550 | — | 17,118 | 6,533 | 17,135 | 23,668 | 2,424 | 2006 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL004 | — | (1) | 1,067 | 1,382 | — | 1,067 | 1,382 | 2,449 | 306 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL005 | — | (1) | 340 | 439 | (3 | ) | 340 | 436 | 776 | 97 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL006 | — | (1) | 401 | 520 | — | 401 | 520 | 921 | 115 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL007 | — | (1) | 507 | 655 | (5 | ) | 507 | 650 | 1,157 | 145 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL008 | — | (1) | 282 | 364 | (3 | ) | 282 | 361 | 643 | 81 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL009 | — | (1) | 352 | 455 | — | 352 | 455 | 807 | 101 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL010 | — | (1) | 404 | 524 | — | 404 | 524 | 928 | 116 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL011 | — | (1) | 437 | 567 | — | 437 | 567 | 1,004 | 125 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL012 | — | (1) | 532 | 689 | — | 532 | 689 | 1,221 | 152 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL013 | — | (1) | 379 | 490 | (4 | ) | 379 | 486 | 865 | 108 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL014 | — | (1) | 486 | 629 | — | 486 | 629 | 1,115 | 139 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL015 | — | (1) | 433 | 561 | (4 | ) | 433 | 557 | 990 | 124 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL016 | — | (1) | 497 | 643 | (5 | ) | 497 | 638 | 1,135 | 142 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL017 | — | 360 | 840 | (1,186 | ) | 360 | (346 | ) | 14 | — | 2010 | 0.0 | |||||||||||||||||||||||||
Florida | EFL018 | — | (1) | 643 | 833 | (6 | ) | 643 | 827 | 1,470 | 184 | 2004 | 40.0 |
104
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
Florida | EFL019 | — | (1) | 4,200 | 18,272 | — | 4,200 | 18,272 | 22,472 | 3,584 | 2005 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL020 | — | (1) | 551 | 714 | (6 | ) | 551 | 708 | 1,259 | 158 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL021 | — | (1) | 364 | 470 | (3 | ) | 364 | 467 | 831 | 104 | 2004 | 40.0 | |||||||||||||||||||||||||
Florida | EFL022 | — | (1) | 507 | 656 | — | 507 | 656 | 1,163 | 145 | 2004 | 40.0 | ||||||||||||||||||||||||||
Florida | EFL023 | — | (1) | — | 19,337 | — | — | 19,337 | 19,337 | 3,793 | 2005 | 40.0 | ||||||||||||||||||||||||||
Georgia | EGA001 | — | (1) | 510 | 660 | (5 | ) | 510 | 655 | 1,165 | 146 | 2004 | 40.0 | |||||||||||||||||||||||||
Georgia | EGA002 | — | (1) | 286 | 371 | — | 286 | 371 | 657 | 82 | 2004 | 40.0 | ||||||||||||||||||||||||||
Georgia | EGA003 | — | (1) | 474 | 613 | — | 474 | 613 | 1,087 | 136 | 2004 | 40.0 | ||||||||||||||||||||||||||
Georgia | EGA004 | — | (1) | 581 | 752 | — | 581 | 752 | 1,333 | 166 | 2004 | 40.0 | ||||||||||||||||||||||||||
Georgia | EGA005 | — | (1) | 718 | 930 | (7 | ) | 718 | 923 | 1,641 | 206 | 2004 | 40.0 | |||||||||||||||||||||||||
Georgia | EGA006 | — | (1) | 546 | 706 | — | 546 | 706 | 1,252 | 156 | 2004 | 40.0 | ||||||||||||||||||||||||||
Georgia | EGA007 | — | (1) | 502 | 651 | (5 | ) | 502 | 646 | 1,148 | 144 | 2004 | 40.0 | |||||||||||||||||||||||||
Iowa | EIA001 | — | (1) | 425 | 551 | (4 | ) | 425 | 547 | 972 | 122 | 2004 | 40.0 | |||||||||||||||||||||||||
Illinois | EIL001 | — | (1) | 335 | 434 | — | 335 | 434 | 769 | 96 | 2004 | 40.0 | ||||||||||||||||||||||||||
Illinois | EIL002 | — | (1) | 481 | 622 | — | 481 | 622 | 1,103 | 138 | 2004 | 40.0 | ||||||||||||||||||||||||||
Illinois | EIL003 | — | (1) | 8,803 | 57 | 30,479 | 8,803 | 30,536 | 39,339 | 4,056 | 2006 | 40.0 | ||||||||||||||||||||||||||
Illinois | EIL004 | — | (1) | 433 | 560 | (5 | ) | 433 | 555 | 988 | 124 | 2004 | 40.0 | |||||||||||||||||||||||||
Illinois | EIL005 | — | (1) | 431 | 557 | (4 | ) | 431 | 553 | 984 | 123 | 2004 | 40.0 | |||||||||||||||||||||||||
Indiana | EIN001 | — | (1) | 542 | 701 | (5 | ) | 542 | 696 | 1,238 | 155 | 2004 | 40.0 | |||||||||||||||||||||||||
Kentucky | EKY001 | — | (1) | 417 | 539 | — | 417 | 539 | 956 | 119 | 2004 | 40.0 | ||||||||||||||||||||||||||
Kentucky | EKY002 | — | (1) | 365 | 473 | (3 | ) | 365 | 470 | 835 | 105 | 2004 | 40.0 | |||||||||||||||||||||||||
Maryland | EMD001 | — | (1) | 428 | 554 | — | 428 | 554 | 982 | 122 | 2004 | 40.0 | ||||||||||||||||||||||||||
Maryland | EMD002 | — | (1) | 575 | 745 | — | 575 | 745 | 1,320 | 165 | 2004 | 40.0 | ||||||||||||||||||||||||||
Maryland | EMD003 | — | (1) | 362 | 468 | (3 | ) | 362 | 465 | 827 | 104 | 2004 | 40.0 | |||||||||||||||||||||||||
Maryland | EMD004 | — | (1) | 884 | 1,145 | (9 | ) | 884 | 1,136 | 2,020 | 253 | 2004 | 40.0 | |||||||||||||||||||||||||
Maryland | EMD005 | — | (1) | 371 | 481 | — | 371 | 481 | 852 | 106 | 2004 | 40.0 | ||||||||||||||||||||||||||
Maryland | EMD006 | — | (1) | 399 | 518 | (4 | ) | 399 | 514 | 913 | 114 | 2004 | 40.0 | |||||||||||||||||||||||||
Maryland | EMD007 | — | (1) | 649 | 839 | (6 | ) | 649 | 833 | 1,482 | 186 | 2004 | 40.0 | |||||||||||||||||||||||||
Maryland | EMD008 | — | (1) | 366 | 473 | (3 | ) | 366 | 470 | 836 | 105 | 2004 | 40.0 | |||||||||||||||||||||||||
Maryland | EMD009 | — | (1) | 398 | 516 | (4 | ) | 398 | 512 | 910 | 114 | 2004 | 40.0 | |||||||||||||||||||||||||
Maryland | EMD010 | — | (1) | 388 | 505 | — | 388 | 505 | 893 | 111 | 2004 | 40.0 | ||||||||||||||||||||||||||
Maryland | EMD011 | — | (1) | 1,126 | 1,458 | — | 1,126 | 1,458 | 2,584 | 322 | 2004 | 40.0 | ||||||||||||||||||||||||||
Massachusetts | EMA001 | — | (1) | 523 | 678 | (6 | ) | 523 | 672 | 1,195 | 150 | 2004 | 40.0 | |||||||||||||||||||||||||
Massachusetts | EMA002 | — | (1) | 548 | 711 | — | 548 | 711 | 1,259 | 157 | 2004 | 40.0 | ||||||||||||||||||||||||||
Massachusetts | EMA003 | — | (1) | 519 | 672 | (5 | ) | 519 | 667 | 1,186 | 149 | 2004 | 40.0 | |||||||||||||||||||||||||
Massachusetts | EMA004 | — | (1) | 344 | 445 | — | 344 | 445 | 789 | 98 | 2004 | 40.0 | ||||||||||||||||||||||||||
Michigan | EMI001 | — | (1) | 309 | 400 | — | 309 | 400 | 709 | 88 | 2004 | 40.0 | ||||||||||||||||||||||||||
Michigan | EMI002 | — | (1) | 516 | 667 | (5 | ) | 516 | 662 | 1,178 | 148 | 2004 | 40.0 | |||||||||||||||||||||||||
Michigan | EMI003 | — | (1) | 554 | 718 | — | 554 | 718 | 1,272 | 159 | 2004 | 40.0 | ||||||||||||||||||||||||||
Michigan | EMI004 | — | (1) | 387 | 500 | (4 | ) | 387 | 496 | 883 | 111 | 2004 | 40.0 |
105
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
Michigan | EMI005 | — | (1) | 533 | 691 | (6 | ) | 533 | 685 | 1,218 | 153 | 2004 | 40.0 | |||||||||||||||||||||||||
Michigan | EMI006 | — | (1) | 356 | 460 | — | 356 | 460 | 816 | 102 | 2004 | 40.0 | ||||||||||||||||||||||||||
Minnesota | EMN001 | — | (1) | 666 | 861 | (6 | ) | 666 | 855 | 1,521 | 190 | 2004 | 40.0 | |||||||||||||||||||||||||
Minnesota | EMN002 | — | (1) | 2,962 | — | 15,384 | 2,962 | 15,384 | 18,346 | 1,936 | 2006 | 40.0 | ||||||||||||||||||||||||||
Minnesota | EMN003 | — | (1) | 359 | 465 | — | 359 | 465 | 824 | 103 | 2004 | 40.0 | ||||||||||||||||||||||||||
Minnesota | EMN004 | — | (1) | 2,437 | 8,715 | 679 | 2,437 | 9,394 | 11,831 | 1,587 | 2006 | 40.0 | ||||||||||||||||||||||||||
Missouri | EMO001 | — | (1) | 334 | 432 | — | 334 | 432 | 766 | 96 | 2004 | 40.0 | ||||||||||||||||||||||||||
Missouri | EMO002 | — | (1) | 404 | 523 | (4 | ) | 404 | 519 | 923 | 116 | 2004 | 40.0 | |||||||||||||||||||||||||
Missouri | EMO003 | — | (1) | 462 | 597 | (4 | ) | 462 | 593 | 1,055 | 132 | 2004 | 40.0 | |||||||||||||||||||||||||
Missouri | EMO004 | — | (1) | 878 | 1,139 | — | 878 | 1,139 | 2,017 | 252 | 2004 | 40.0 | ||||||||||||||||||||||||||
New Jersey | ENJ001 | — | (1) | 1,560 | 2,019 | (15 | ) | 1,560 | 2,004 | 3,564 | 446 | 2004 | 40.0 | |||||||||||||||||||||||||
New Jersey | ENJ002 | — | (1) | 830 | 1,075 | — | 830 | 1,075 | 1,905 | 238 | 2004 | 40.0 | ||||||||||||||||||||||||||
Nevada | ENV001 | — | (1) | 440 | 569 | (4 | ) | 440 | 565 | 1,005 | 126 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY001 | — | (1) | 603 | 779 | (6 | ) | 603 | 773 | 1,376 | 172 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY002 | — | (1) | 442 | 571 | — | 442 | 571 | 1,013 | 126 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY003 | — | (1) | 562 | 728 | — | 562 | 728 | 1,290 | 161 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY004 | — | (1) | 385 | 499 | (3 | ) | 385 | 496 | 881 | 110 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY005 | — | (1) | 350 | 453 | — | 350 | 453 | 803 | 100 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY006 | — | (1) | 326 | 421 | — | 326 | 421 | 747 | 93 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY007 | — | (1) | 494 | 640 | — | 494 | 640 | 1,134 | 141 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY008 | — | (1) | 320 | 414 | (3 | ) | 320 | 411 | 731 | 92 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY009 | — | (1) | 399 | 516 | (4 | ) | 399 | 512 | 911 | 114 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY010 | — | (1) | 959 | 1,240 | (9 | ) | 959 | 1,231 | 2,190 | 274 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY011 | — | (1) | 587 | 761 | — | 587 | 761 | 1,348 | 168 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY012 | — | (1) | 521 | 675 | (5 | ) | 521 | 670 | 1,191 | 149 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY013 | — | (1) | 711 | 920 | — | 711 | 920 | 1,631 | 203 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY014 | — | (1) | 558 | 723 | (6 | ) | 558 | 717 | 1,275 | 160 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY015 | — | (1) | 747 | 967 | — | 747 | 967 | 1,714 | 214 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY016 | — | (1) | 683 | 885 | (7 | ) | 683 | 878 | 1,561 | 196 | 2004 | 40.0 | |||||||||||||||||||||||||
New York | ENY017 | — | (1) | 1,492 | 1,933 | — | 1,492 | 1,933 | 3,425 | 427 | 2004 | 40.0 | ||||||||||||||||||||||||||
New York | ENY018 | — | (1) | 1,471 | 1,904 | (14 | ) | 1,471 | 1,890 | 3,361 | 421 | 2004 | 40.0 | |||||||||||||||||||||||||
North Carolina | ENC001 | — | (1) | 397 | 513 | — | 397 | 513 | 910 | 114 | 2004 | 40.0 | ||||||||||||||||||||||||||
North Carolina | ENC002 | — | (1) | 476 | 615 | (4 | ) | 476 | 611 | 1,087 | 136 | 2004 | 40.0 | |||||||||||||||||||||||||
North Carolina | ENC003 | — | (1) | 410 | 530 | (4 | ) | 410 | 526 | 936 | 117 | 2004 | 40.0 | |||||||||||||||||||||||||
North Carolina | ENC004 | — | (1) | 402 | 520 | (4 | ) | 402 | 516 | 918 | 115 | 2004 | 40.0 | |||||||||||||||||||||||||
North Carolina | ENC005 | — | (1) | 948 | 1,227 | — | 948 | 1,227 | 2,175 | 271 | 2004 | 40.0 | ||||||||||||||||||||||||||
North Carolina | ENC006 | — | (1) | 259 | 336 | (3 | ) | 259 | 333 | 592 | 74 | 2004 | 40.0 | |||||||||||||||||||||||||
North Carolina | ENC007 | — | (1) | 349 | 452 | — | 349 | 452 | 801 | 100 | 2004 | 40.0 | ||||||||||||||||||||||||||
North Carolina | ENC008 | — | (1) | 640 | 828 | — | 640 | 828 | 1,468 | 183 | 2004 | 40.0 | ||||||||||||||||||||||||||
North Carolina | ENC009 | — | (1) | 409 | 531 | — | 409 | 531 | 940 | 117 | 2004 | 40.0 |
106
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
North Carolina | ENC010 | — | (1) | 965 | 1,249 | (10 | ) | 965 | 1,239 | 2,204 | 276 | 2004 | 40.0 | |||||||||||||||||||||||||
North Carolina | ENC011 | — | (1) | 475 | 615 | — | 475 | 615 | 1,090 | 136 | 2004 | 40.0 | ||||||||||||||||||||||||||
North Carolina | ENC012 | — | (1) | 494 | 638 | (4 | ) | 494 | 634 | 1,128 | 141 | 2004 | 40.0 | |||||||||||||||||||||||||
Ohio | EOH001 | — | (1) | 434 | 562 | — | 434 | 562 | 996 | 124 | 2004 | 40.0 | ||||||||||||||||||||||||||
Ohio | EOH002 | — | (1) | 967 | 1,252 | (9 | ) | 967 | 1,243 | 2,210 | 277 | 2004 | 40.0 | |||||||||||||||||||||||||
Ohio | EOH003 | — | (1) | 281 | 365 | (3 | ) | 281 | 362 | 643 | 81 | 2004 | 40.0 | |||||||||||||||||||||||||
Ohio | EOH004 | — | (1) | 393 | 508 | — | 393 | 508 | 901 | 112 | 2004 | 40.0 | ||||||||||||||||||||||||||
Oklahoma | EOK001 | — | (1) | 431 | 557 | (4 | ) | 431 | 553 | 984 | 123 | 2004 | 40.0 | |||||||||||||||||||||||||
Oklahoma | EOK002 | — | (1) | 954 | 1,235 | — | 954 | 1,235 | 2,189 | 273 | 2004 | 40.0 | ||||||||||||||||||||||||||
Oregon | EOR001 | — | (1) | 373 | 484 | — | 373 | 484 | 857 | 107 | 2004 | 40.0 | ||||||||||||||||||||||||||
Oregon | EOR002 | — | (1) | 393 | 508 | (4 | ) | 393 | 504 | 897 | 112 | 2004 | 40.0 | |||||||||||||||||||||||||
Pennsylvania | EPA001 | — | (1) | 407 | 527 | — | 407 | 527 | 934 | 117 | 2004 | 40.0 | ||||||||||||||||||||||||||
Pennsylvania | EPA002 | — | (1) | 421 | 544 | — | 421 | 544 | 965 | 120 | 2004 | 40.0 | ||||||||||||||||||||||||||
Pennsylvania | EPA003 | — | (1) | 409 | 528 | (4 | ) | 409 | 524 | 933 | 117 | 2004 | 40.0 | |||||||||||||||||||||||||
Pennsylvania | EPA004 | — | (1) | 407 | 527 | (3 | ) | 407 | 524 | 931 | 117 | 2004 | 40.0 | |||||||||||||||||||||||||
Puerto Rico | EPR001 | — | (1) | 950 | 1,230 | — | 950 | 1,230 | 2,180 | 272 | 2004 | 40.0 | ||||||||||||||||||||||||||
Rhode Island | ERI001 | — | (1) | 850 | 1,100 | (8 | ) | 850 | 1,092 | 1,942 | 243 | 2004 | 40.0 | |||||||||||||||||||||||||
South Carolina | ESC001 | — | (1) | 943 | 1,220 | (9 | ) | 943 | 1,211 | 2,154 | 270 | 2004 | 40.0 | |||||||||||||||||||||||||
South Carolina | ESC002 | — | (1) | 332 | 429 | — | 332 | 429 | 761 | 95 | 2004 | 40.0 | ||||||||||||||||||||||||||
South Carolina | ESC003 | — | (1) | 924 | 1,196 | — | 924 | 1,196 | 2,120 | 265 | 2004 | 40.0 | ||||||||||||||||||||||||||
Tennessee | ETN001 | — | (1) | 260 | 338 | — | 260 | 338 | 598 | 75 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX001 | — | (1) | 1,045 | 1,353 | — | 1,045 | 1,353 | 2,398 | 299 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX002 | — | (1) | 593 | 767 | (6 | ) | 593 | 761 | 1,354 | 170 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX003 | — | (1) | 985 | 1,276 | — | 985 | 1,276 | 2,261 | 282 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX004 | — | (1) | 838 | 1,083 | (8 | ) | 838 | 1,075 | 1,913 | 240 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX005 | — | (1) | 528 | 682 | (5 | ) | 528 | 677 | 1,205 | 151 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX006 | — | (1) | 480 | 622 | (4 | ) | 480 | 618 | 1,098 | 137 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX007 | — | (1) | 975 | 1,261 | (10 | ) | 975 | 1,251 | 2,226 | 279 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX008 | — | (1) | 1,108 | 1,433 | (10 | ) | 1,108 | 1,423 | 2,531 | 317 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX009 | — | (1) | 425 | 549 | — | 425 | 549 | 974 | 122 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX010 | — | (1) | 518 | 671 | — | 518 | 671 | 1,189 | 148 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX011 | — | (1) | 758 | 981 | 1 | 758 | 982 | 1,740 | 217 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX012 | — | (1) | 399 | 517 | — | 399 | 517 | 916 | 114 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX013 | — | (1) | 375 | 485 | (3 | ) | 375 | 482 | 857 | 107 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX014 | — | (1) | 438 | 567 | (4 | ) | 438 | 563 | 1,001 | 125 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX015 | — | (1) | 285 | 369 | — | 285 | 369 | 654 | 82 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX016 | — | (1) | 554 | 718 | (5 | ) | 554 | 713 | 1,267 | 159 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX017 | — | (1) | 561 | 726 | — | 561 | 726 | 1,287 | 161 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX018 | — | (1) | 753 | 976 | — | 753 | 976 | 1,729 | 216 | 2004 | 40.0 | ||||||||||||||||||||||||||
Texas | ETX019 | — | (1) | 521 | 675 | — | 521 | 675 | 1,196 | 149 | 2004 | 40.0 |
107
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
Texas | ETX020 | — | (1) | 634 | 821 | (6 | ) | 634 | 815 | 1,449 | 182 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX021 | — | (1) | 379 | 491 | (4 | ) | 379 | 487 | 866 | 109 | 2004 | 40.0 | |||||||||||||||||||||||||
Texas | ETX022 | — | (1) | 592 | 766 | — | 592 | 766 | 1,358 | 169 | 2004 | 40.0 | ||||||||||||||||||||||||||
Utah | EUT001 | — | (1) | 624 | 808 | — | 624 | 808 | 1,432 | 179 | 2004 | 40.0 | ||||||||||||||||||||||||||
Virginia | EVA001 | — | (1) | 1,134 | 1,467 | — | 1,134 | 1,467 | 2,601 | 325 | 2004 | 40.0 | ||||||||||||||||||||||||||
Virginia | EVA002 | — | (1) | 845 | 1,094 | — | 845 | 1,094 | 1,939 | 242 | 2004 | 40.0 | ||||||||||||||||||||||||||
Virginia | EVA003 | — | (1) | 884 | 1,145 | (9 | ) | 884 | 1,136 | 2,020 | 253 | 2004 | 40.0 | |||||||||||||||||||||||||
Virginia | EVA004 | — | (1) | 953 | 1,233 | (10 | ) | 953 | 1,223 | 2,176 | 273 | 2004 | 40.0 | |||||||||||||||||||||||||
Virginia | EVA005 | — | (1) | 487 | 632 | — | 487 | 632 | 1,119 | 140 | 2004 | 40.0 | ||||||||||||||||||||||||||
Virginia | EVA006 | — | (1) | 425 | 550 | (4 | ) | 425 | 546 | 971 | 122 | 2004 | 40.0 | |||||||||||||||||||||||||
Virginia | EVA007 | — | (1) | 1,151 | 1,490 | (11 | ) | 1,151 | 1,479 | 2,630 | 329 | 2004 | 40.0 | |||||||||||||||||||||||||
Virginia | EVA008 | — | (1) | 546 | 707 | — | 546 | 707 | 1,253 | 156 | 2004 | 40.0 | ||||||||||||||||||||||||||
Virginia | EVA009 | — | (1) | 851 | 1,103 | — | 851 | 1,103 | 1,954 | 244 | 2004 | 40.0 | ||||||||||||||||||||||||||
Virginia | EVA010 | — | (1) | 819 | 1,061 | — | 819 | 1,061 | 1,880 | 235 | 2004 | 40.0 | ||||||||||||||||||||||||||
Virginia | EVA011 | — | (1) | 958 | 1,240 | — | 958 | 1,240 | 2,198 | 274 | 2004 | 40.0 | ||||||||||||||||||||||||||
Virginia | EVA012 | — | (1) | 788 | 1,020 | (8 | ) | 788 | 1,012 | 1,800 | 226 | 2004 | 40.0 | |||||||||||||||||||||||||
Virginia | EVA013 | — | (1) | 554 | 716 | (5 | ) | 554 | 711 | 1,265 | 158 | 2004 | 40.0 | |||||||||||||||||||||||||
Washington | EWA001 | — | (1) | 1,500 | 6,500 | — | 1,500 | 6,500 | 8,000 | 1,739 | 2003 | 40.0 | ||||||||||||||||||||||||||
Wisconsin | EWI001 | — | (1) | 521 | 673 | 2 | 521 | 675 | 1,196 | 149 | 2004 | 40.0 | ||||||||||||||||||||||||||
Wisconsin | EWI002 | — | (1) | 413 | 535 | — | 413 | 535 | 948 | 118 | 2004 | 40.0 | ||||||||||||||||||||||||||
Wisconsin | EWI003 | — | (1) | 542 | 702 | (6 | ) | 542 | 696 | 1,238 | 155 | 2004 | 40.0 | |||||||||||||||||||||||||
Wisconsin | EWI004 | — | (1) | 793 | 1,025 | (8 | ) | 793 | 1,017 | 1,810 | 227 | 2004 | 40.0 | |||||||||||||||||||||||||
Wisconsin | EWI005 | — | (1) | 1,124 | 1,455 | — | 1,124 | 1,455 | 2,579 | 322 | 2004 | 40.0 | ||||||||||||||||||||||||||
Subtotal | $ | — | $ | 137,683 | $ | 258,985 | $ | 87,732 | $ | 137,666 | $ | 346,734 | $ | 484,400 | $ | 69,512 | ||||||||||||||||||||||
RETAIL: | ||||||||||||||||||||||||||||||||||||||
Arizona | RAZ003 | — | 2,625 | 4,875 | (459 | ) | 2,625 | 4,416 | 7,041 | 112 | 2009 | 40.0 | ||||||||||||||||||||||||||
Arizona | RAZ004 | — | 2,184 | 4,056 | (1,588 | ) | 2,184 | 2,468 | 4,652 | 74 | 2009 | 0.0 | ||||||||||||||||||||||||||
Arizona | RAZ005 | — | (1) | 2,657 | 3,629 | (277 | ) | 2,657 | 3,352 | 6,009 | 354 | 2011 | 40.0 | |||||||||||||||||||||||||
California | RCA003 | — | 1,430 | 770 | — | 1,430 | 770 | 2,200 | — | 2012 | 0.0 | |||||||||||||||||||||||||||
California | RCA001 | — | (1) | 2,569 | 3,031 | 111 | 2,569 | 3,142 | 5,711 | 241 | 2010 | 40.0 | ||||||||||||||||||||||||||
Colorado | RCO001 | — | (1) | 2,631 | 410 | 5,195 | 2,607 | 5,629 | 8,236 | 893 | 2006 | 40.0 | ||||||||||||||||||||||||||
Florida | RFL004 | — | 4,800 | 19,200 | 71 | 4,800 | 19,271 | 24,071 | — | 2011 | 0.0 | |||||||||||||||||||||||||||
Florida | RFL003 | — | (1) | 3,950 | 131 | 10,285 | 3,908 | 10,458 | 14,366 | 1,757 | 2005 | 40.0 | ||||||||||||||||||||||||||
Hawaii | RHI001 | — | 3,393 | 21,307 | 2,923 | 3,393 | 24,230 | 27,623 | 2,344 | 2009 | 40.0 | |||||||||||||||||||||||||||
Illinois | RIL002 | — | 14,934 | 32,866 | 1 | 14,934 | 32,867 | 47,801 | 597 | 2012 | 40.0 | |||||||||||||||||||||||||||
Illinois | RIL001 | — | (1) | — | 18,700 | 583 | — | 19,283 | 19,283 | 4,548 | 2010 | 40.0 | ||||||||||||||||||||||||||
New Mexico | RNM001 | — | (1) | 1,733 | 131 | 8,370 | 1,705 | 8,529 | 10,234 | 1,355 | 2005 | 40.0 | ||||||||||||||||||||||||||
New York | RNY001 | — | (1) | 731 | 6,204 | 699 | 711 | 6,923 | 7,634 | 1,463 | 2005 | 40.0 | ||||||||||||||||||||||||||
New York | RNY002 | — | 1,760 | 3,740 | (2,200 | ) | 1,056 | 2,244 | 3,300 | — | 2009 | 0.0 | ||||||||||||||||||||||||||
Pennsylvania | RPA002 | — | (1) | 4,247 | 7,888 | (1 | ) | 4,247 | 7,887 | 12,134 | — | 2012 | 0.0 |
108
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
Pennsylvania | RPA001 | — | (1) | 5,687 | 65,312 | 1,250 | 5,687 | 66,562 | 72,249 | 4,592 | 2011 | 40.0 | ||||||||||||||||||||||||||
South Carolina | RSC001 | — | 2,126 | 2,874 | (790 | ) | 1,337 | 2,873 | 4,210 | 2,060 | 2007 | 40.0 | ||||||||||||||||||||||||||
Texas | RTX001 | — | (1) | 3,538 | 4,346 | 171 | 3,514 | 4,541 | 8,055 | 1,088 | 2005 | 40.0 | ||||||||||||||||||||||||||
Texas | RTX002 | — | 1,225 | 2,275 | (791 | ) | 1,225 | 1,484 | 2,709 | — | 2010 | 0.0 | ||||||||||||||||||||||||||
Texas | RTX003 | — | 630 | 1,170 | (409 | ) | 630 | 761 | 1,391 | — | 2010 | 0.0 | ||||||||||||||||||||||||||
Utah | RUT001 | — | (1) | 3,502 | 131 | 5,975 | 3,502 | 6,106 | 9,608 | 1,049 | 2005 | 40.0 | ||||||||||||||||||||||||||
Virginia | RVA001 | — | (1) | 4,720 | 18,881 | — | 4,720 | 18,881 | 23,601 | 536 | 2011 | 40.0 | ||||||||||||||||||||||||||
Washington | RWA001 | — | 1,301 | — | (990 | ) | 311 | — | 311 | — | 2012 | 0.0 | ||||||||||||||||||||||||||
Subtotal | $ | — | $ | 72,373 | $ | 221,927 | $ | 28,129 | $ | 69,752 | $ | 252,677 | $ | 322,429 | $ | 23,063 | ||||||||||||||||||||||
HOTEL: | ||||||||||||||||||||||||||||||||||||||
California | HCA002 | — | (1) | 4,394 | 27,030 | (871 | ) | 4,394 | 26,159 | 30,553 | 9,954 | 1998 | 40.0 | |||||||||||||||||||||||||
California | HCA003 | — | (1) | 3,308 | 20,623 | (664 | ) | 3,308 | 19,959 | 23,267 | 7,581 | 1998 | 40.0 | |||||||||||||||||||||||||
Colorado | HCO001 | — | (1) | 1,242 | 7,865 | (253 | ) | 1,242 | 7,612 | 8,854 | 2,885 | 1998 | 40.0 | |||||||||||||||||||||||||
Georgia | HGA001 | — | (1) | 6,378 | 25,514 | 1 | 6,378 | 25,515 | 31,893 | 2,057 | 2010 | 40.0 | ||||||||||||||||||||||||||
Hawaii | HHI001 | — | (1) | 17,996 | 17,996 | 1,777 | 17,996 | 19,773 | 37,769 | 3,153 | 2009 | 40.0 | ||||||||||||||||||||||||||
Hawaii | HHO003 | — | (1) | 4,195 | 4,195 | (5,761 | ) | 1,315 | 1,314 | 2,629 | — | 2009 | 0.0 | |||||||||||||||||||||||||
Hawaii | HHI002 | — | 3,000 | 12,000 | 1,050 | 3,000 | 13,050 | 16,050 | 929 | 2009 | 0.0 | |||||||||||||||||||||||||||
Utah | HUT001 | — | (1) | 5,620 | 32,695 | (1,058 | ) | 5,620 | 31,637 | 37,257 | 12,138 | 1998 | 40.0 | |||||||||||||||||||||||||
Washington | HWA004 | — | (1) | 5,101 | 32,080 | (1,031 | ) | 5,101 | 31,049 | 36,150 | 11,767 | 1998 | 40.0 | |||||||||||||||||||||||||
Subtotal | $ | — | $ | 51,234 | $ | 179,998 | $ | (6,810 | ) | $ | 48,354 | $ | 176,068 | $ | 224,422 | $ | 50,464 | |||||||||||||||||||||
APARTMENT/RESID: | ||||||||||||||||||||||||||||||||||||||
Arizona | AAZ001 | — | 4,480 | 17,921 | (19,749 | ) | 530 | 2,122 | 2,652 | — | 2010 | 0.0 | ||||||||||||||||||||||||||
Arizona | AAZ002 | — | 1,625 | 11,174 | 12,340 | 2,242 | 22,897 | 25,139 | 599 | 2009 | 0.0 | |||||||||||||||||||||||||||
California | ACA001 | — | (1) | 7,333 | 29,333 | (9,083 | ) | 7,333 | 20,250 | 27,583 | — | 2009 | 0.0 | |||||||||||||||||||||||||
California | ACA002 | — | (1) | 10,078 | 40,312 | (32,647 | ) | 3,549 | 14,194 | 17,743 | — | 2007 | 0.0 | |||||||||||||||||||||||||
Florida | AFL001 | — | (1) | 2,394 | 24,206 | (22,943 | ) | 2,394 | 1,263 | 3,657 | — | 2009 | 0.0 | |||||||||||||||||||||||||
Florida | AFL002 | — | 6,540 | 15,260 | (1,488 | ) | 6,540 | 13,772 | 20,312 | — | 2010 | 0.0 | ||||||||||||||||||||||||||
Florida | AFL003 | — | 30,900 | 30,900 | (42,100 | ) | 9,850 | 9,850 | 19,700 | — | 2011 | 0.0 | ||||||||||||||||||||||||||
Georgia | AGA001 | — | (1) | 2,963 | 11,850 | 1,519 | 3,266 | 13,066 | 16,332 | — | 2010 | 0.0 | ||||||||||||||||||||||||||
Hawaii | AHI001 | — | (1) | 8,080 | 12,120 | (9,036 | ) | 8,080 | 3,084 | 11,164 | — | 2010 | 0.0 | |||||||||||||||||||||||||
Hawaii | AHI002 | — | (1) | 4,430 | 18,170 | (16,474 | ) | 1,201 | 4,925 | 6,126 | — | 2009 | 0.0 | |||||||||||||||||||||||||
Hawaii | AHI003 | — | (1) | 3,483 | 9,417 | (7,482 | ) | 1,238 | 4,180 | 5,418 | — | 2009 | 0.0 | |||||||||||||||||||||||||
Nevada | ANZ001 | — | (1) | 18,117 | 106,829 | (80,131 | ) | 6,498 | 38,317 | 44,815 | — | 2009 | 0.0 | |||||||||||||||||||||||||
New Jersey | ANJ001 | — | 36,405 | 64,719 | (81,026 | ) | 7,236 | 12,862 | 20,098 | — | 2009 | 0.0 | ||||||||||||||||||||||||||
New York | ANY001 | — | — | 114,400 | (89,666 | ) | — | 24,734 | 24,734 | — | 2009 | 0.0 | ||||||||||||||||||||||||||
Pennsylvania | APA001 | — | (1) | 44,438 | 82,527 | (57,909 | ) | 44,438 | 24,618 | 69,056 | — | 2012 | 0.0 | |||||||||||||||||||||||||
Pennsylvania | APA002 | — | (1) | 15,890 | 29,510 | 64 | 15,890 | 29,574 | 45,464 | — | 2012 | 0.0 | ||||||||||||||||||||||||||
Washington | AWA001 | — | (1) | 2,342 | 44,478 | (28,803 | ) | 902 | 17,115 | 18,017 | — | 2009 | 0.0 | |||||||||||||||||||||||||
Subtotal | $ | — | $ | 199,498 | $ | 663,126 | $ | (484,614 | ) | $ | 121,187 | $ | 256,823 | $ | 378,010 | $ | 599 | |||||||||||||||||||||
MIXED USE: |
109
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
Arizona | MAZ002 | — | (1) | 10,182 | 59,200 | 14,566 | 10,030 | 73,918 | 83,948 | 2,686 | 2011 | 40.0 | ||||||||||||||||||||||||||
California | MCA001 | — | (1) | 5,869 | 629 | 3 | 5,870 | 631 | 6,501 | 44 | 2010 | 0.0 | ||||||||||||||||||||||||||
Florida | MFL001 | — | (1) | 8,450 | 13,251 | 2,055 | 8,450 | 15,306 | 23,756 | 5,119 | 2008 | 40.0 | ||||||||||||||||||||||||||
Georgia | MGA001 | — | (1) | 4,480 | 17,916 | 1,271 | 4,479 | 19,188 | 23,667 | 334 | 2010 | 0.0 | ||||||||||||||||||||||||||
Subtotal | $ | — | $ | 28,981 | $ | 90,996 | $ | 17,895 | $ | 28,829 | $ | 109,043 | $ | 137,872 | $ | 8,183 | ||||||||||||||||||||||
Total | $ | 264,432 | $ | 1,639,353 | $ | 2,459,271 | $ | (226,071 | ) | $ | 1,573,175 | $ | 2,299,378 | $ | 3,872,553 | (2) | $ | 437,665 |
Explanatory Notes:
_______________________________________________________________________________
(1) | Consists of properties pledged as collateral under the Company's secured credit facilities with a total book value of $1.66 billion. |
(2) | The aggregate cost for Federal income tax purposes was approximately $4.05 billion at December 31, 2012. |
110
iStar Financial, Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2012
($ in thousands)
1. Reconciliation of Real Estate:
The following table reconciles Real Estate from January 1, 2010 to December 31, 2012:
2012 | 2011 | 2010 | ||||||||||
Balance at January 1 | $ | 4,022,173 | $ | 3,745,539 | $ | 4,690,096 | ||||||
Improvements and additions | 126,580 | 64,558 | 160,549 | |||||||||
Acquisitions through foreclosure | 269,100 | 502,482 | 773,315 | |||||||||
Dispositions | (510,504 | ) | (269,761 | ) | (1,858,817 | ) | ||||||
Impairments | (34,796 | ) | (20,645 | ) | (19,604 | ) | ||||||
Balance at December 31 | $ | 3,872,553 | $ | 4,022,173 | $ | 3,745,539 |
2. Reconciliation of Accumulated Depreciation:
The following table reconciles Accumulated Depreciation from January 1, 2010 to December 31, 2012:
2012 | 2011 | 2010 | ||||||||||
Balance at January 1 | $ | (396,804 | ) | $ | (357,420 | ) | $ | (525,113 | ) | |||
Additions | (69,293 | ) | (62,674 | ) | (101,621 | ) | ||||||
Dispositions | 28,432 | 23,290 | 269,314 | |||||||||
Balance at December 31 | $ | (437,665 | ) | $ | (396,804 | ) | $ | (357,420 | ) |
111
iStar Financial Inc.
Schedule IV—Mortgage Loans on Real Estate
As of December 31, 2012
($ in thousands)
Type of Loan/Borrower | Underlying Property Type | Contractual Interest Accrual Rates | Contractual Interest Payment Rates | Effective Maturity Dates | Periodic Payment Terms | Prior Liens | Face Amount of Mortgages | Carrying Amount of Mortgages(1)(2) | ||||||||||||||
Senior Mortgages: | ||||||||||||||||||||||
Borrower A | Mixed Use/Mixed Collateral | LIBOR + 3.3% | LIBOR + 3.3% | October 2013 | IO | $ | — | $ | 99,725 | $ | 99,730 | |||||||||||
Borrower B | Condominium | LIBOR + 3.5% | LIBOR + 3.5% | May 2013 | IO | — | 96,997 | 98,055 | ||||||||||||||
Borrower C(3) | Entertainment/Leisure | 17% | 17% | April 2009 | IO | — | 221,358 | 74,541 | ||||||||||||||
Borrower D(4) | Land | LIBOR + 3.5% | LIBOR + 3.5% | May 2009 | IO | — | 71,480 | 62,248 | ||||||||||||||
Borrower E(5) | Condominium | LIBOR + 4% | LIBOR + 4% | December 2013 | IO | — | 59,338 | 59,474 | ||||||||||||||
Borrower F(6) | Land | LIBOR + 3.5% | 0% | June 2010 | IO | — | 137,807 | 56,087 | ||||||||||||||
Borrower G(7) | Hotel | LIBOR + 4.25% | LIBOR + 4.25% | June 2014 | P&I | — | 55,830 | 55,816 | ||||||||||||||
Borrower H(8) | Industrial/R&D | LIBOR + 1.5% | LIBOR + 1.5% | December 2014 | IO | — | 54,596 | 51,705 | ||||||||||||||
Borrower I | Land | LIBOR + 7% | LIBOR + 7% | June 2013 | IO | — | 46,910 | 47,666 | ||||||||||||||
Senior mortgages individually <3% | Condominium, Retail, Land, Industrial/R&D, Mixed Use/Mixed Collateral, Office, Hotel, Entertainment/Leisure, Other | Fixed: 4% to 23% Variable: LIBOR + 1.5% to LIBOR + 8.25% | Fixed: 2.5% to 10% Variable: LIBOR + 0.5% to LIBOR + 8.25% | 2013 to 2024 | 902,836 | 703,173 | ||||||||||||||||
$ | 1,746,877 | $ | 1,308,495 | |||||||||||||||||||
Subordinate Mortgages: | ||||||||||||||||||||||
Subordinate mortgages individually <3% | Retail, Mixed Use/Mixed Collateral, Office, Hotel, Other | Fixed: 5% to 14% Variable: LIBOR + 3.98% to LIBOR + 3.98% | Fixed: 6.5% to 10.5% Variable: LIBOR + 3.98% to LIBOR + 3.98% | 2013 to 2018 | $ | 152,011 | $ | 113,159 | ||||||||||||||
$ | 152,011 | $ | 113,159 | |||||||||||||||||||
Total mortgages | $ | 1,898,888 | $ | 1,421,654 |
Explanatory Notes:
_______________________________________________________________________________
(1) | Amounts are presented net of asset-specific reserves of $482.3 million on impaired loans. Impairment is measured using the estimated fair value of collateral, less costs to sell. |
(2) | The carrying amount of mortgages approximated the federal income tax basis. |
(3) | Loan is in default with $221.4 million of principal that is more than 90 days delinquent. Loan is designated as non-performing and is on non-accrual status. |
(4) | Loan is in default with $71.5 million of principal that is more than 90 days delinquent. Loan is designated as non-performing and is on non-accrual status. As of December 31, 2012, included a LIBOR interest rate floor of 3.5%. |
(5) | As of December 31, 2012, included a LIBOR interest rate floor of 4.0%. |
(6) | Loan is in default with $137.8 million of principal that is more than 90 days delinquent. Loan is designated as non-performing and is on non-accrual status. |
(7) | Loan is in default with interest payments that are more than 90 days delinquent. Loan is designated as non-performing and is on non-accrual status. |
(8) | As of December 31, 2012, included a LIBOR interest rate floor of 3.88%. |
112
iStar Financial Inc.
Schedule IV—Mortgage Loans on Real Estate (Continued)
As of December 31, 2012
($ in thousands)
Reconciliation of Mortgage Loans on Real Estate:
The following table reconciles Mortgage Loans on Real Estate from January 1, 2010 to December 31, 2012 (1):
2012 | 2011 | 2010 | |||||||||
Balance at January 1 | $ | 2,449,554 | $ | 4,012,067 | $ | 6,662,379 | |||||
Additions: | |||||||||||
New mortgage loans | 2,205 | 20,000 | — | ||||||||
Additions under existing mortgage loans | 29,887 | 82,598 | 326,093 | ||||||||
Other(2) | 33,324 | 32,922 | 48,493 | ||||||||
Deductions(3): | |||||||||||
Collections of principal | (700,943 | ) | (1,047,943 | ) | (2,004,129 | ) | |||||
Provision for loan losses | (121,869 | ) | (93,187 | ) | (291,905 | ) | |||||
Transfers to real estate and equity investments | (270,359 | ) | (556,753 | ) | (728,559 | ) | |||||
Amortization of premium | (145 | ) | (150 | ) | (305 | ) | |||||
Balance at December 31 | $ | 1,421,654 | $ | 2,449,554 | $ | 4,012,067 |
Explanatory Notes:
_______________________________________________________________________________
(1) | Balances represent the carrying value of loans, which are net of asset specific reserves. |
(2) | Amount includes amortization of discount, deferred interest capitalized and mark-to-market adjustments resulting from changes in foreign exchange rates. |
(3) | Amounts are presented net of charge-offs of $106.9 million, $214.0 million and $804.7 million for the years ended December 31, 2012, 2011 and 2010, respectively. |
113
Item 9. Changes and Disagreements with Registered Public Accounting Firm on Accounting and Financial Disclosure
None.
Item 9a. Controls and Procedures
Evaluation of Disclosure Controls and Procedures—The Company has established and maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company's Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to the Company's management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. The Company has formed a disclosure committee that is responsible for considering the materiality of information and determining the disclosure obligations of the Company on a timely basis. The disclosure committee reports directly to the Company's Chief Executive Officer and Chief Financial Officer. The Chief Financial Officer is currently a member of the disclosure committee.
Based upon their evaluation as of December 31, 2012, the Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures (as such term is defined in Rules 13a-15(e) under the Securities and Exchange Act of 1934, as amended (the "Exchange Act")) are effective.
Management's Report on Internal Control Over Financial Reporting—Management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Exchange Act Rule 13a-15(f). Under the supervision and with the participation of the disclosure committee and other members of management, including the Chief Executive Officer and Chief Financial Officer, management carried out its evaluation of the effectiveness of the Company's internal control over financial reporting based on the framework in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.
Based on management's assessment under the framework in Internal Control—Integrated Framework, management has concluded that its internal control over financial reporting was effective as of December 31, 2012.
The Company's internal control over financial reporting as of December 31, 2012, has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in their report which appears on page 49.
Changes in Internal Controls Over Financial Reporting—There have been no changes during the last fiscal quarter in the Company's internal controls identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
Item 9b. Other Information
None.
114
PART III
Item 10. Directors, Executive Officers and Corporate Governance of the Registrant
Portions of the Company's definitive proxy statement for the 2013 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
Item 11. Executive Compensation
Portions of the Company's definitive proxy statement for the 2013 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
Portions of the Company's definitive proxy statement for the 2013 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
Item 13. Certain Relationships, Related Transactions and Director Independence
Portions of the Company's definitive proxy statement for the 2013 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
Item 14. Principal Registered Public Accounting Firm Fees and Services
Portions of the Company's definitive proxy statement for the 2013 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
PART IV
Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K
(a) | and (c) Financial statements and schedules—see Index to Financial Statements and Schedules included in Item 8. |
(b) | Exhibits—see index on following page. |
115
INDEX TO EXHIBITS
Exhibit Number | Document Description |
3.1 | Amended and Restated Charter of the Company (including the Articles Supplementary for the Series A, B, C and D Preferred Stock, all of which has been redeemed other than the Series D Preferred Stock).(2) |
3.2 | Bylaws of the Company.(3) |
3.3 | Articles Supplementary for High Performance Common Stock-Series 1.(5) |
3.4 | Articles Supplementary for High Performance Common Stock-Series 2.(5) |
3.5 | Articles Supplementary for High Performance Common Stock-Series 3.(5) |
3.6 | Articles Supplementary relating to Series E Preferred Stock.(6) |
3.7 | Articles Supplementary relating to Series F Preferred Stock.(7) |
3.8 | Articles Supplementary relating to Series G Preferred Stock.(8) |
3.9 | Articles Supplementary relating to Series I Preferred Stock.(10) |
4.1 | Form of 77/8% Series E Cumulative Redeemable Preferred Stock Certificate.(6) |
4.2 | Form of 7.8% Series F Cumulative Redeemable Preferred Stock Certificate.(7) |
4.3 | Form of 7.65% Series G Cumulative Redeemable Preferred Stock Certificate.(8) |
4.4 | Form of 7.50% Series I Cumulative Redeemable Preferred Stock Certificate.(10) |
4.5 | Form of Stock Certificate for the Company's Common Stock.(1) |
4.6 | Form of Global Note evidencing 5.85% Senior Notes due 2017 issued on March 9, 2007.(23) |
4.7 | Form of Global Note evidencing 5.95% Senior Notes due 2013 issued on September 22, 2006.(18) |
4.8 | Form of Global Note evidencing 5.875% Senior Notes due 2016 issued on February 21, 2006.(17) |
4.9 | Form of Global Note evidencing 6.05% Senior Notes due 2015 issued on April 21, 2005.(15) |
4.10 | Form of Global Note evidencing 5.70% Senior Notes due 2014 issued on March 9, 2004 and March 1, 2005 in connection with the Company's exchange offer for TriNet Corporate Realty Trust, Inc.'s 7.70% Notes due 2017.(13) |
4.11 | Form of Global Note evidencing 8.625% Senior Notes due 2013 issued on May 21, 2008.(25) |
116
4.12 | Form of Global Note evidencing 9.0% Senior Series B Notes due 2017 issued on July 9, 2012. (28) |
4.13 | Form of Global Note evidencing 7.125% Senior Notes due 2018 issued on November 13, 2012.(30) |
4.14 | Form of Global Note evidencing 3.00% Convertible Senior Notes due 2016 issued on November 13, 2012.(30) |
4.15 | Fourth Supplemental Indenture, dated as of December 12, 2003.(16) |
4.16 | Fifth Supplemental Indenture, dated as of March 1, 2005.(16) |
4.17 | Eighth Supplemental Indenture, dated as of April 21, 2005.(16) |
4.18 | Eleventh Supplemental Indenture, dated as of February 21, 2006.(17) |
4.19 | First Supplemental Indenture (containing amendments to the 5.70% Notes due 2014), dated as of January 9, 2007.(20) |
4.20 | Seventeenth Supplemental Indenture, dated as of March 9, 2007, governing the 5.85% Senior Notes due 2017.(22) |
4.21 | Twentieth Supplemental Indenture, dated as of May 21, 2008, governing the 8.625% Senior Notes due 2013.(25) |
4.22 | Base Indenture, dated as of February 5, 2001, between the Company and State Street Bank and Trust Company.(4) |
4.23 | Indenture, dated March 9, 2004, governing the 5.70% Senior Notes due 2014.(12) |
4.24 | Indenture, dated September 22, 2006, governing the 5.95% Senior Notes due 2013.(18) |
4.25 | Indenture, dated May 8, 2012 governing the 9.0% Senior Series B Notes due 2017.(27) |
4.26 | Twenty-First Supplemental Indenture, dated as of November 13, 2012 governing the 7.125% Senior Notes due 2018.(30) |
4.27 | Twenty-Second Supplemental Indenture, dated as of November 13, 2012 governing the 3.00% Convertible Senior Notes due 2016.(30) |
10.1 | iStar Financial Inc. 2009 Long Term Incentive Compensation Plan.(19) |
10.2 | Performance Retention Grant Agreement, dated February 11, 2004.(9) |
10.3 | Amended and Restated Employment Agreement, dated January 19, 2005, by and between Falcon Financial Investment Trust and Vernon B. Schwartz.(14) |
10.4 | Non-Employee Directors' Deferral Plan.(11) |
10.5 | Form of Restricted Stock Unit Award Agreement.(21) |
117
10.6 | Form of Restricted Stock Unit Award Agreement (Performance‑Based Vesting).(24) |
10.7 | Credit Agreement, dated March 19, 2012, by and among the Company, the banks set forth therein and Barclays Bank PLC, as administrative agent, Bank Of America, N.A., as syndication agent, JPMorgan Chase Bank, N.A., as documentation agent, Barclays Capital and Merrill Lynch, Pierce, Fenner & Smith Incorporated, as joint lead arrangers and joint bookrunners and J.P. Morgan Securities, LLC, as joint bookrunner.(26) |
10.8 | Security Agreement, dated March 19, 2012, made by the Company, and other parties thereto in favor of Barclays Bank PLC, as administrative agent.(26) |
10.9 | Credit Agreement, dated October 15, 2012, by and among the Company, JPMorgan Chase Bank, N.A., as administrative agent, Barclays Bank PLC, as syndication agent and Bank of America, N.A., as documentation agent.(29) |
10.10 | Security Agreement, dated October 15, 2012, by iStar Tara Holdings LLC, SFI Belmont LLC and the others parties thereto, in favor of JPMorgan Chase Bank, N.A., as administrative agent.(29) |
10.11 | Guarantee Agreement, dated October 15, 2012, by iStar Tara Holdings LLC, SFI Belmont LLC and the others parties thereto, in favor of JPMorgan Chase Bank, N.A., as administrative agent.(29) |
10.12 | Amended and Restated Credit Agreement, dated February 11, 2013, by and among the Company, JPMorgan Chase Bank, N.A., as administrative agent, Barclays Bank, PLC, as syndication agent and Bank of America, N.A., as documentation agent. (31) |
12.1 | Computation of Ratio of Earnings to fixed charges and Earnings to fixed charges and preferred stock dividends. |
12.2 | Computation of Ratio of Adjusted EBITDA to interest expense and preferred dividends. |
14.0 | iStar Financial Inc. Code of Conduct.(13) |
21.1 | Subsidiaries of the Company. |
23.1 | Consent of PricewaterhouseCoopers LLP. |
31.0 | Certifications pursuant to Section 302 of the Sarbanes‑Oxley Act. |
32.0 | Certifications pursuant to Section 906 of the Sarbanes‑Oxley Act. |
100 | XBRL-related documents |
101 | Interactive data file |
Explanatory Notes:
________________________________________________________________________
(1) | Incorporated by reference from the Company's Annual Report on Form 10-K for the year ended December 31, 1999 filed on March 30, 2000. |
(2) | Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2000 filed on May 15, 2000. |
118
(3) | Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2000 filed on August 14, 2000. |
(4) | Incorporated by reference from the Company's Form S-3 Registration Statement filed on February 12, 2001. |
(5) | Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2002 filed on November 14, 2002. |
(6) | Incorporated by reference from the Company's Current Report on Form 8-A filed on July 8, 2003. |
(7) | Incorporated by reference from the Company's Current Report on Form 8-A filed on September 25, 2003. |
(8) | Incorporated by reference from the Company's Current Report on Form 8-A filed on December 10, 2003. |
(9) | Incorporated by reference from the Company's Annual Report on Form 10-K for the year ended December 31, 2003 filed on March 15, 2004. |
(10) | Incorporated by reference from the Company's Current Report on Form 8-A filed on February 27, 2004. |
(11) | Incorporated by reference from the Company's Definitive Proxy Statement filed on April 28, 2004. |
(12) | Incorporated by reference from the Company's Form S-4 Registration Statement filed on May 21, 2004. |
(13) | Incorporated by reference from the Company's Annual Report on Form 10-K for the year ended December 31, 2004 filed on March 16, 2005. |
(14) | Incorporated by reference from Falcon Financial Investment Trust's Form 8-K filed on January 24, 2005. |
(15) | Incorporated by reference from the Company's Current Report on Form 8-K filed on April 20, 2005. |
(16) | Incorporated by reference from the Company's Annual Report on Form 10-K for the year ended December 31, 2005 filed on March 16, 2006. |
(17) | Incorporated by reference from the Company's Current Report on Form 8-K filed on February 24, 2006. |
(18) | Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 filed on November 8, 2006. |
(19) | Incorporated by reference from the Company's Definitive Proxy Statement filed on April 27, 2009. |
(20) | Incorporated by reference from the Company's Current Report on Form 8-K filed on January 16, 2007. |
(21) | Incorporated by reference from the Company's Current Report on Form 8-K filed on January 25, 2007. |
(22) | Incorporated by reference from the Company's Current Report on Form 8-K filed on March 15, 2007. |
(23) | Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2007 filed on May 9, 2007. |
(24) | Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2008 filed on May 9, 2008. |
(25) | Incorporated by reference from the Company's Current Report on Form 8-K filed on May 27, 2008. |
(26) Incorporated by reference from the Company's Current Report on Form 8-K filed on March 23, 2012.
(27) Incorporated by reference from the Company's Current Report on Form 8-K filed on May 11, 2012.
(28) Incorporated by reference from the Company's Form S-4 Registration Statement filed on June 8, 2012.
(29) Incorporated by reference from the Company's Current Report on Form 8-K filed on October 19, 2012.
(30) Incorporated by reference from the Company's Current Report on Form 8-K filed on November 19, 2012.
(31) Incorporated by reference from the Company's Current Report on Form 8-K filed on February 15, 2013.
* In accordance with Rule 406T of Regulation S-T, the XBRL related information in Exhibit 101 is deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Exchange Act of 1934 and otherwise is not subject to liability under these sections.
119
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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. Registrant | ||
Date: | March 1, 2013 | /s/ JAY SUGARMAN |
Jay Sugarman Chairman of the Board of Directors and Chief Executive Officer (principal executive officer) | ||
iSTAR FINANCIAL INC. Registrant | ||
Date: | March 1, 2013 | /s/ DAVID M. DISTASO |
David M. DiStaso Chief Financial Officer (principal financial and accounting officer) |
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Date: | March 1, 2013 | /s/ JAY SUGARMAN |
Jay Sugarman Chairman of the Board of Directors Chief Executive Officer | ||
Date: | March 1, 2013 | /s/ ROBERT W. HOLMAN, JR. |
Robert W. Holman, Jr. Director | ||
Date: | March 1, 2013 | /s/ ROBIN JOSEPHS |
Robin Josephs Director | ||
Date: | March 1, 2013 | /s/ JOHN G. MCDONALD |
John G. McDonald Director | ||
Date: | March 1, 2013 | /s/ GEORGE R. PUSKAR |
George R. Puskar Director | ||
Date: | March 1, 2013 | /s/ DALE A. REISS |
Dale A. Reiss Director | ||
Date: | March 1, 2013 | /s/ BARRY W. RIDINGS |
Barry W. Ridings Director |
120
121