iStar Announces Second Quarter 2017 Results
Highlights
- Net income and adjusted income for the second quarter was
$2.04 and$2.28 , respectively, per diluted common share.
- Successful IPO of
Safety, Income & Growth Inc. (NYSE: SAFE), the first publicly traded company exclusively focused on ground leases.- Largest shareholder of SAFE (28% of shares outstanding).
- Largest shareholder of SAFE (28% of shares outstanding).
- SAFE transactions generated a
$179 million economic gain for iStar, comprised of:$123 million gain recorded in the second quarter 2017.$56 million gain to be recorded retrospectively for the second quarter 2017 upon adoption of new accounting standards onJanuary 1, 2018 .
- Judgment in favor of iStar on Bevard litigation, which generated
$234 million of net proceeds and$125 million of income for iStar.
Second Quarter 2017 Results
iStar reported net income allocable to common shareholders for the second quarter of
Adjusted income allocable to common shareholders for the second quarter was $198.4 million, or $2.28 per diluted common share, versus
Net income and adjusted income for the quarter reflect
Adjusted income represents net income computed in accordance with GAAP, prior to the effects of certain non-cash items. The calculation of adjusted income and reconciliation to GAAP net income is presented in the financial tables that follow the text of this press release.
The Company has published a supplemental to this earnings release which is available at www.istar.com in the "Investors" section.
iStar formed SAFE to expand and efficiently capitalize iStar's ground lease business. iStar contributed to SAFE an initial portfolio of 12 assets, many of which iStar had owned for more than a decade, which had a gross book value of
In March, SAFE completed a
On
As a result of the SAFE transactions, iStar:
- received approximately
$285 million of cash proceeds, including$227 million of financing raised during the first quarter; - recorded
$123 million of income in the second quarter, partially offset by$14 million of expensed IPO costs; - expects to retrospectively record an additional gain of approximately
$56 million in the second quarter 2017 when new revenue recognition accounting standards become effective onJanuary 1, 2018 ; and - owns 5,025,000 shares of SAFE (28% of shares outstanding).
"We believe ground leases represent one of the most compelling investment opportunities in the real estate market. There are very few hard assets that offer safety in uncertain times, growing income in an environment in which rates remain at historically low levels, along with an opportunity for significant capital appreciation," said
iStar will manage SAFE pursuant to a management agreement. After the first anniversary of SAFE's IPO, iStar will receive an annual management fee equal to 1% of SAFE's equity which will be paid in shares of SAFE stock.
Following SAFE's IPO, iStar, along with two senior executives, have entered into a 10b5-1 stock purchase plan to purchase in the open market up to
Portfolio Overview and Investment Activity
At June 30, 2017, the Company's portfolio totaled
iStar's strategy is to focus on finding investment opportunities within its real estate finance, net lease and ground leases businesses. In addition, the Company continues to make significant progress in developing and monetizing its operating properties and land & development assets.
During the second quarter of 2017, the Company invested a total of
Real Estate Finance
iStar's real estate finance business targets sophisticated and innovative investors by providing one-stop capabilities that encompass financial alternatives ranging from full envelope senior loans to custom-tailored mezzanine and preferred equity capital positions.
At June 30, 2017, the Company's real estate finance portfolio totaled
Real Estate Finance Statistics |
|||||
$ in millions |
|||||
iStar 3.0 |
Legacy Loans |
||||
Gross book value |
$ |
975 |
$ |
213 |
|
% of total loan portfolio |
82% |
18% |
|||
Performing loans |
$ |
975 |
$ |
24 |
|
Non-performing loans |
$ |
— |
$ |
189 |
|
% Performing / Non-performing |
100% / 0% |
11% / 89% |
|||
First mortgages / senior loans |
63% |
27% |
|||
Mezzanine / subordinated debt |
37% |
73% |
|||
Total |
100% |
100% |
|||
Wtd. avg. LTV (1) |
66.1% |
n/a |
|||
Unlevered yield (1) |
9.7% |
8.9% |
|||
Wtd. avg. maturity (years) (1) |
2.1 |
2.4 |
|||
Note: Gross book value represents the carrying value of iStar's loans, gross of general reserves. |
|||||
(1) Includes performing loans only. |
Net Lease
iStar's net lease business seeks to create stable cash flows through long-term leases to single tenants on its properties. The Company targets mission-critical facilities leased on a long-term basis to tenants, offering structured solutions that combine iStar's capabilities in underwriting, lease structuring, asset management and build-to-suit construction.
At the end of the quarter, iStar's net lease portfolio totaled
Since 2014, the Company has invested in new net lease investments primarily through its net lease joint venture with a sovereign wealth fund, in which it holds a 52% interest. At the end of the quarter, the venture's balance sheet, gross of
The overall net lease portfolio totaled 16 million square feet across 33 states. Occupancy for the portfolio was 98% at the end of the quarter, with a weighted average remaining lease term of 11.5 years. The net lease portfolio generated an unleveraged yield of 8.1% for the quarter.
Operating Properties
At the end of the quarter, iStar's operating property portfolio totaled
The Company's commercial operating properties represent a diverse pool of assets across a broad range of geographies and collateral types including office, retail and hotel properties. These properties generated
At the end of the quarter, the
Land & Development
At the end of the quarter, the Company's land & development portfolio totaled
For the quarter, the Company's land and development portfolio generated $132.7 million of revenues, offset by $122.5 million of cost of sales. In addition, the Company earned
Sales in the quarter included the conveyance of Bevard, a master planned community in
Capital Markets and Balance Sheet
The Company is capitalized with unsecured and secured debt, preferred equity and common equity. The chart below shows the capital structure of the Company at quarter end.
Capital Structure |
|
$ in millions |
|
At June 30, 2017 |
|
Secured debt |
$717 |
Unsecured debt |
$2,652 |
Total debt |
$3,369 |
Preferred equity (A) (1) |
$745 |
Common equity (B) |
$424 |
Total equity |
$1,169 |
Accumulated depreciation and amortization and general loan |
$448 |
Adjusted common equity (B) + (C) |
$872 |
Adjusted total equity (A) + (B) + (C) |
$1,617 |
(1) Represents liquidation preference value. |
The Company's weighted average cost of debt for the second quarter was 5.5%. The Company's leverage was 1.5x at the end of the quarter, below the Company's targeted range of 2.0x - 2.5x. The chart below shows the calculation of the Company's leverage.
Leverage |
|||
$ in millions |
|||
At June 30, 2017 |
|||
Book debt |
$ |
3,369 |
|
Less: Cash and cash equivalents |
(954) |
||
Net book debt (A) |
$ |
2,415 |
|
Book equity (1) |
$ |
1,169 |
|
Add: Accumulated depreciation and amortization (2) |
430 |
||
Add: General loan loss reserves |
18 |
||
Sum of book equity, accumulated D&A and general loan |
$ |
1,617 |
|
Leverage (A) / (B) |
1.5x |
||
(1) Includes preferred equity. |
Liquidity
At the end of the quarter, iStar had unrestricted cash and capacity on its revolving credit facility of
Liquidity |
|
$ in millions |
|
At June 30, 2017 |
|
Unrestricted cash |
$954 |
Revolving credit facility capacity |
$235 |
Total liquidity |
$1,189 |
Earnings Guidance
The Company's guidance remains:
Target net income per diluted common share of$2.15 - $2.65 .Target adjusted income per diluted common share of$3.00 - $3.50 .
This guidance assumes, among other things, the closing of certain land & development and operating properties that the Company is marketing for sale and that general macro economic conditions continue to remain favorable. Please see the financial tables that follow the text of this press release for a reconciliation from GAAP net income guidance to adjusted income guidance.
* * *
iStar will hold a quarterly earnings conference call at
Note: Statements in this press release which are not historical fact may be deemed forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Although iStar believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained. The Company undertakes no obligation to update or revise publicly any forward look statements, whether as a result of new information, future events or otherwise. Factors that could cause actual results to differ materially from iStar's expectations include general economic conditions and conditions in the commercial real estate and credit markets, the Company's ability to generate liquidity and to repay indebtedness as it comes due, additional loan loss provisions, the amount and timing of asset sales, changes in NPLs, repayment levels, the Company's ability to make new investments, the Company's ability to maintain compliance with its debt covenants, the Company's ability to generate income and gains from operating properties and land and other risks detailed from time to time in iStar
iStar Consolidated Statements of Operations (In thousands) (unaudited) |
||||||||||||||||
Three Months |
For the Six Months |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
REVENUES |
||||||||||||||||
Operating lease income |
$ |
47,002 |
$ |
49,975 |
$ |
94,349 |
$ |
100,470 |
||||||||
Interest income |
28,645 |
34,400 |
57,703 |
67,620 |
||||||||||||
Other income |
139,510 |
10,096 |
151,374 |
21,636 |
||||||||||||
Land development revenue |
132,710 |
27,888 |
152,760 |
42,835 |
||||||||||||
Total revenues |
$ |
347,867 |
$ |
122,359 |
$ |
456,186 |
$ |
232,561 |
||||||||
COST AND EXPENSES |
||||||||||||||||
Interest expense |
$ |
48,807 |
$ |
56,047 |
$ |
99,952 |
$ |
113,068 |
||||||||
Real estate expense |
34,684 |
35,328 |
70,274 |
69,572 |
||||||||||||
Land development cost of sales |
122,466 |
17,262 |
138,376 |
28,838 |
||||||||||||
Depreciation and amortization |
13,171 |
13,673 |
25,451 |
27,581 |
||||||||||||
General and administrative(1) |
27,218 |
19,665 |
52,392 |
42,768 |
||||||||||||
(Recovery of) provision for loan losses |
(600) |
700 |
(5,528) |
2,206 |
||||||||||||
Impairment of assets |
10,284 |
3,012 |
14,696 |
3,012 |
||||||||||||
Other expense |
16,276 |
3,182 |
18,145 |
3,922 |
||||||||||||
Total costs and expenses |
$ |
272,306 |
$ |
148,869 |
$ |
413,758 |
$ |
290,967 |
||||||||
Income (loss) before other items |
$ |
75,561 |
$ |
(26,510) |
$ |
42,428 |
$ |
(58,406) |
||||||||
Income (loss) from discontinued operations |
173 |
3,633 |
4,939 |
7,214 |
||||||||||||
Gain from discontinued operations |
123,418 |
— |
123,418 |
— |
||||||||||||
Income tax expense from discontinued operations |
(4,545) |
— |
(4,545) |
— |
||||||||||||
Income from sales of real estate |
844 |
43,484 |
8,954 |
53,943 |
||||||||||||
Earnings from equity method investments |
5,515 |
39,447 |
11,217 |
47,714 |
||||||||||||
Income tax benefit (expense) |
(1,644) |
1,190 |
(2,251) |
1,604 |
||||||||||||
Loss on early extinguishment of debt |
(3,315) |
(1,457) |
(3,525) |
(1,582) |
||||||||||||
Net income (loss) |
$ |
196,007 |
$ |
59,787 |
$ |
180,635 |
$ |
50,487 |
||||||||
Net (income) loss attributable to noncontrolling |
(5,710) |
(8,825) |
(4,610) |
(7,883) |
||||||||||||
Net income (loss) attributable to iStar |
$ |
190,297 |
$ |
50,962 |
$ |
176,025 |
$ |
42,604 |
||||||||
Preferred dividends |
(12,830) |
(12,830) |
(25,660) |
(25,660) |
||||||||||||
Net (income) loss allocable to Participating |
— |
(20) |
— |
(11) |
||||||||||||
Net income (loss) allocable to common |
$ |
177,467 |
$ |
38,112 |
$ |
150,365 |
$ |
16,933 |
||||||||
(1) For the three months ended June 30, 2017 and 2016, includes $3,915 and $1,633 of stock-based compensation expense, respectively. For the six months ended June 30, 2017 and 2016, includes $9,796 and $6,211 of stock-based compensation expense, respectively. |
||||||||||||||||
(2) Participating Security holders are non-employee directors who hold common stock equivalents and restricted stock awards granted under the Company's LTIP who are eligible to participate in dividends. |
iStar Supplemental Information (In thousands, except per share data) (unaudited) |
||||||||||||||||
Three Months |
For the Six Months |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
ADJUSTED INCOME (1) |
||||||||||||||||
Reconciliation of Net Income to Adjusted Income |
||||||||||||||||
Net income (loss) allocable to common shareholders |
$ |
177,467 |
$ |
38,112 |
$ |
150,365 |
$ |
16,933 |
||||||||
Add: Depreciation and amortization |
15,620 |
17,335 |
30,672 |
34,508 |
||||||||||||
Add: (Recovery of) provision for loan losses |
(600) |
700 |
(5,528) |
2,206 |
||||||||||||
Add: Impairment of assets |
10,284 |
3,012 |
14,696 |
3,927 |
||||||||||||
Add: Stock-based compensation expense |
3,915 |
1,633 |
9,796 |
6,211 |
||||||||||||
Add: Loss on early extinguishment of debt |
565 |
1,457 |
775 |
1,582 |
||||||||||||
Less: Losses on charge-offs and dispositions |
(8,811) |
(1,148) |
(14,127) |
(4,563) |
||||||||||||
Less: Participating Security allocation |
— |
(12) |
— |
(28) |
||||||||||||
Adjusted income allocable to common shareholders |
$ |
198,440 |
$ |
61,089 |
$ |
186,649 |
$ |
60,776 |
||||||||
(1) Adjusted Income allocable to common shareholders should be examined in conjunction with net income (loss) as shown in the Consolidated Statements of Operations. This non-GAAP financial measure should not be considered as an alternative to net income (determined in accordance with GAAP) or to cash flows from operating activities (determined in accordance with GAAP) as a measure of the Company's liquidity, nor is it indicative of funds available to fund the Company's cash needs or available for distribution to shareholders. Rather, Adjusted Income is an additional measure the Company uses to analyze its business performance because it excludes the effects of certain non-cash charges that the Company believes are not necessarily indicative of its operating performance while including the effect of gains or losses on investments when realized. It should be noted that the Company's manner of calculating this non-GAAP financial measure may differ from the calculations of similarly-titled measures by other companies. Management considers this non-GAAP financial measure as supplemental information to net income in analyzing the performance of our underlying business. Depreciation and amortization includes our proportionate share of depreciation and amortization expense relating to equity method investments and excludes the portion of depreciation and amortization expense allocable to non-controlling interests. Impairment of assets includes impairments on cost and equity method investments recorded in other income and earnings from equity method investments, respectively. Effective in the second quarter 2016, the Company modified its presentation of Adjusted Income to include losses on charge-offs and dispositions of previously impaired or reserved assets to provide a more informative metric for investors to help evaluate our operating performance. Losses on charge-offs and dispositions represents the impact of charge-offs and dispositions realized during the period. These charge-offs and dispositions were taken on assets that were previously impaired for GAAP and reflected in net income but not in Adjusted Income. |
Reconciliation of Adjusted Income per Share Guidance to Net Income per Share Guidance |
|
For the Year Ending |
|
December 31, 2017 |
|
Targeted Net Income per Diluted Common Share Range |
$2.15 - $2.65 |
Add: Depreciation and amortization |
$0.67 - $0.71 |
Add: Other non-cash adjustments |
$0.54 - $0.58 |
Less: Losses on charge-offs and dispositions |
($0.36) - ($0.44) |
Targeted Adjusted Income per Diluted Common Share Range |
$3.00 - $3.50 |
iStar Earnings Per Share Information (In thousands, except per share data) (unaudited) |
||||||||||||||||
Three Months |
For the Six Months |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
EPS INFORMATION FOR COMMON SHARES |
||||||||||||||||
Income (loss) from continuing operations attributable to iStar(1) |
||||||||||||||||
Basic |
$ |
0.81 |
$ |
0.47 |
$ |
0.37 |
$ |
0.13 |
||||||||
Diluted |
$ |
0.69 |
$ |
0.34 |
$ |
0.35 |
$ |
0.13 |
||||||||
Net income (loss) |
||||||||||||||||
Basic |
$ |
2.46 |
$ |
0.52 |
$ |
2.09 |
$ |
0.22 |
||||||||
Diluted |
$ |
2.04 |
$ |
0.37 |
$ |
1.76 |
$ |
0.22 |
||||||||
Adjusted income |
||||||||||||||||
Basic |
$ |
2.75 |
$ |
0.83 |
$ |
2.59 |
$ |
0.80 |
||||||||
Diluted |
$ |
2.28 |
$ |
0.56 |
$ |
2.17 |
$ |
0.59 |
||||||||
Weighted average shares outstanding |
||||||||||||||||
Basic |
72,142 |
73,984 |
72,104 |
75,522 |
||||||||||||
Diluted (for net income per share) |
88,195 |
118,510 |
88,156 |
75,872 |
||||||||||||
Diluted (for adjusted income per share) |
88,195 |
118,510 |
88,156 |
120,006 |
||||||||||||
Common shares outstanding at end of period |
72,190 |
71,891 |
72,190 |
71,891 |
||||||||||||
(1) Including preferred dividends, net (income) loss attributable to noncontrolling interests and income from sales of real estate. |
iStar Consolidated Balance Sheets (In thousands) (unaudited) |
|||||||
As of |
As of |
||||||
June 30, 2017 |
December 31, 2016 |
||||||
ASSETS |
|||||||
Real estate |
|||||||
Real estate, at cost |
$ |
1,710,915 |
$ |
1,740,893 |
|||
Less: accumulated depreciation |
(367,933) |
(353,619) |
|||||
Real estate, net |
$ |
1,342,982 |
$ |
1,387,274 |
|||
Real estate available and held for sale |
68,045 |
237,531 |
|||||
$ |
1,411,027 |
$ |
1,624,805 |
||||
Land and development, net |
855,497 |
945,565 |
|||||
Loans receivable and other lending investments, net |
1,170,565 |
1,450,439 |
|||||
Other investments |
276,821 |
214,406 |
|||||
Cash and cash equivalents |
954,279 |
328,744 |
|||||
Accrued interest and operating lease income receivable, net |
10,501 |
11,254 |
|||||
Deferred operating lease income receivable |
88,944 |
88,189 |
|||||
Deferred expenses and other assets, net |
147,121 |
162,112 |
|||||
Total assets |
$ |
4,914,755 |
$ |
4,825,514 |
|||
LIABILITIES AND EQUITY |
|||||||
Accounts payable, accrued expenses and other liabilities |
$ |
230,259 |
$ |
211,570 |
|||
Loan participations payable, net |
107,442 |
159,321 |
|||||
Debt obligations, net |
3,368,113 |
3,389,908 |
|||||
Total liabilities |
$ |
3,705,814 |
$ |
3,760,799 |
|||
Redeemable noncontrolling interests |
$ |
3,585 |
$ |
5,031 |
|||
Total iStar shareholders' equity |
$ |
1,169,278 |
$ |
1,016,564 |
|||
Noncontrolling interests |
36,078 |
43,120 |
|||||
Total equity |
$ |
1,205,356 |
$ |
1,059,684 |
|||
Total liabilities and equity |
$ |
4,914,755 |
$ |
4,825,514 |
iStar Segment Analysis (In thousands) (unaudited) |
|||||||||||||||||||||||
FOR THE THREE MONTHS ENDED JUNE 30, 2017 |
|||||||||||||||||||||||
Real |
Net |
Operating |
Land & |
Corporate |
Total |
||||||||||||||||||
Operating lease income |
$ |
— |
$ |
30,852 |
$ |
15,940 |
$ |
210 |
$ |
— |
$ |
47,002 |
|||||||||||
Interest income |
28,645 |
— |
— |
— |
— |
28,645 |
|||||||||||||||||
Other income |
479 |
550 |
13,333 |
123,871 |
1,277 |
139,510 |
|||||||||||||||||
Land development revenue |
— |
— |
— |
132,710 |
— |
132,710 |
|||||||||||||||||
Earnings from equity method |
— |
1,080 |
469 |
3,606 |
360 |
5,515 |
|||||||||||||||||
Income from disc. operations |
— |
173 |
— |
— |
— |
173 |
|||||||||||||||||
Gains from disc. operations |
— |
123,418 |
— |
— |
— |
123,418 |
|||||||||||||||||
Income from sales of real |
— |
— |
844 |
— |
— |
844 |
|||||||||||||||||
Total revenue and other |
$ |
29,124 |
$ |
156,073 |
$ |
30,586 |
$ |
260,397 |
$ |
1,637 |
$ |
477,817 |
|||||||||||
Real estate expense |
— |
(4,064) |
(22,653) |
(7,967) |
— |
(34,684) |
|||||||||||||||||
Land development cost of |
— |
— |
— |
(122,466) |
— |
(122,466) |
|||||||||||||||||
Other expense |
(399) |
— |
— |
— |
(15,877) |
(16,276) |
|||||||||||||||||
Allocated interest expense |
(10,508) |
(13,669) |
(5,006) |
(7,122) |
(12,502) |
(48,807) |
|||||||||||||||||
Allocated G&A(1) |
(4,691) |
(5,921) |
(2,364) |
(5,004) |
(5,323) |
(23,303) |
|||||||||||||||||
Segment profit (loss) |
$ |
13,526 |
$ |
132,419 |
$ |
563 |
$ |
117,838 |
$ |
(32,065) |
$ |
232,281 |
|||||||||||
(1) Excludes $3,915 of stock-based compensation expense. |
|||||||||||||||||||||||
AS OF JUNE 30, 2017 |
|||||||||||||||||||||||
Real |
Net |
Operating |
Land & |
Corporate |
Total |
||||||||||||||||||
Real estate |
|||||||||||||||||||||||
Real estate, at cost |
$ |
— |
$ |
1,177,779 |
$ |
533,136 |
$ |
— |
$ |
— |
$ |
1,710,915 |
|||||||||||
Less: accumulated |
— |
(314,373) |
(53,560) |
— |
— |
(367,933) |
|||||||||||||||||
Real estate, net |
$ |
— |
$ |
863,406 |
$ |
479,576 |
$ |
— |
$ |
— |
$ |
1,342,982 |
|||||||||||
Real estate available |
— |
924 |
67,121 |
— |
— |
68,045 |
|||||||||||||||||
Total real estate |
$ |
— |
$ |
864,330 |
$ |
546,697 |
$ |
— |
$ |
— |
$ |
1,411,027 |
|||||||||||
Land & development, net |
— |
— |
— |
855,497 |
— |
855,497 |
|||||||||||||||||
Loans receivable and other |
1,170,565 |
— |
— |
— |
— |
1,170,565 |
|||||||||||||||||
Other investments |
— |
179,284 |
7,882 |
62,417 |
27,238 |
276,821 |
|||||||||||||||||
Total portfolio assets |
$ |
1,170,565 |
$ |
1,043,614 |
$ |
554,579 |
$ |
917,914 |
$ |
27,238 |
$ |
3,713,910 |
|||||||||||
Cash and other assets |
1,200,845 |
||||||||||||||||||||||
Total assets |
$ |
4,914,755 |
iStar Supplemental Information (In thousands) (unaudited) |
|||||||||||
Three Months Ended |
|||||||||||
OPERATING STATISTICS |
|||||||||||
Expense Ratio |
|||||||||||
General and administrative expenses - trailing twelve months (A) |
$ |
93,651 |
|||||||||
Average total assets (B) |
$ |
5,096,440 |
|||||||||
Expense Ratio (A) / (B) |
1.8% |
||||||||||
As of |
|||||||||||
June 30, 2017 |
|||||||||||
UNENCUMBERED ASSETS / UNSECURED DEBT |
|||||||||||
Unencumbered assets (C)(1) |
$ |
3,911,045 |
|||||||||
Unsecured debt (D) |
$ |
2,670,000 |
|||||||||
Unencumbered Assets / Unsecured Debt (C) / (D) |
1.5x |
||||||||||
UNFUNDED COMMITMENTS |
|||||||||||
Performance-based commitments(2) |
$ |
342,921 |
|||||||||
Strategic investments |
45,634 |
||||||||||
Total Unfunded Commitments |
$ |
388,555 |
|||||||||
LOAN RECEIVABLE CREDIT STATISTICS |
As of |
||||||||||
June 30, 2017 |
December 31, 2016 |
||||||||||
Carrying value of NPLs / |
|||||||||||
As a percentage of total carrying value of loans |
$ |
188,670 |
17.4% |
$ |
191,696 |
14.0% |
|||||
Total reserve for loan losses / |
|||||||||||
As a percentage of total gross carrying value of loans(3) |
$ |
78,789 |
6.8% |
$ |
85,545 |
5.9% |
|||||
(1) Unencumbered assets are calculated in accordance with the indentures governing the Company's unsecured debt securities. |
|||||||||||
(2) Excludes $130.3 million of commitments on loan participations sold that are not the obligation of the Company but are consolidated on the Company's balance sheet. |
|||||||||||
(3) Gross carrying value represents iStar's carrying value of loans, gross of loan loss reserves. |
iStar Supplemental Information (In millions) (unaudited) |
|||||||||||||||||||||||
PORTFOLIO STATISTICS AS OF JUNE 30, 2017(1) |
|||||||||||||||||||||||
Property Type |
Real |
Net Lease |
Operating |
Land & |
Total |
% of |
|||||||||||||||||
Land & Development |
$ |
— |
$ |
— |
$ |
— |
$ |
925 |
$ |
925 |
22 |
% |
|||||||||||
Office / Industrial |
37 |
761 |
123 |
— |
921 |
22 |
% |
||||||||||||||||
Entertainment / Leisure |
— |
490 |
— |
— |
490 |
12 |
% |
||||||||||||||||
Mixed Use / Collateral |
297 |
— |
180 |
— |
477 |
11 |
% |
||||||||||||||||
Hotel |
338 |
— |
103 |
— |
441 |
11 |
% |
||||||||||||||||
Condominium |
258 |
— |
66 |
— |
324 |
8 |
% |
||||||||||||||||
Other Property Types |
229 |
— |
— |
— |
229 |
6 |
% |
||||||||||||||||
Retail |
29 |
57 |
136 |
— |
222 |
5 |
% |
||||||||||||||||
Ground Leases |
— |
96 |
— |
— |
96 |
2 |
% |
||||||||||||||||
Strategic Investments |
— |
— |
— |
— |
27 |
1 |
% |
||||||||||||||||
Total |
$ |
1,188 |
$ |
1,404 |
$ |
608 |
$ |
925 |
$ |
4,153 |
100 |
% |
|||||||||||
Geography |
Real |
Net Lease |
Operating |
Land & |
Total |
% of |
|||||||||||||||||
Northeast |
$ |
569 |
$ |
399 |
$ |
47 |
$ |
258 |
$ |
1,273 |
30 |
% |
|||||||||||
West |
98 |
312 |
43 |
365 |
818 |
20 |
% |
||||||||||||||||
Southeast |
175 |
250 |
147 |
124 |
696 |
17 |
% |
||||||||||||||||
Southwest |
60 |
160 |
243 |
22 |
485 |
12 |
% |
||||||||||||||||
Central |
188 |
98 |
72 |
32 |
390 |
9 |
% |
||||||||||||||||
Mid-Atlantic |
— |
154 |
47 |
124 |
325 |
8 |
% |
||||||||||||||||
Various |
98 |
31 |
10 |
— |
139 |
3 |
% |
||||||||||||||||
Strategic Investments |
— |
— |
— |
— |
27 |
1 |
% |
||||||||||||||||
Total |
$ |
1,188 |
$ |
1,404 |
$ |
608 |
$ |
925 |
$ |
4,153 |
100 |
% |
|||||||||||
(1) Based on carrying value of the Company's total investment portfolio, gross of accumulated depreciation, general loan loss reserves and market value of its investment in shares of SAFE stock. |
View original content with multimedia:http://www.prnewswire.com/news-releases/istar-announces-second-quarter-2017-results-300499012.html
SOURCE iStar
Company Contact: Jason Fooks, Vice President of Investor Relations & Marketing; 1114 Avenue of the Americas, New York, NY 10036, (212) 930-9400, investors@istar.com