XML 77 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Other Investments (Tables)
12 Months Ended
Dec. 31, 2013
Schedule of Equity Method Investments [Line Items]  
Schedule of other investments and its proportionate share of results for equity method investments
The Company's other investments and its proportionate share of results from equity method investments were as follows ($ in thousands):
 
Carrying Value
 
Equity in Earnings
 
As of December 31,
 
For the Years Ended December 31,
 
2013
 
2012
 
2013
 
2012
 
2011
LNR
$

 
$
205,773

 
$
16,465

 
$
60,669

 
$
53,861

Madison Funds
67,782

 
56,547

 
14,796

 
10,246

 
3,641

Oak Hill Funds
21,366

 
29,840

 
4,174

 
5,844

 
1,918

Real estate equity investments
62,205

 
47,619

 
2,753

 
21,636

 
(5,273
)
Other equity method investments(1)
45,954

 
47,939

 
3,332

 
4,614

 
40,944

Total equity method investments
$
197,307

 
$
387,718

 
$
41,520

 
$
103,009

 
$
95,091

Other
9,902

 
11,125

 
 
 
 
 
 
Total other investments
$
207,209

 
$
398,843

 
 
 
 
 
 


Explanatory Note:
_______________________________________________________________________________

(1)
For the year ended December 31, 2011, equity in earnings includes $38.4 million of earnings related to Oak Hill Advisors, L.P. and related entities that were sold in October 2011.

LNR Property LLC (LNR)
 
Schedule of Equity Method Investments [Line Items]  
Schedule of other investments and its proportionate share of results for equity method investments
The following table reconciles the activity related to the Company's investment in LNR for the three months ended March 31, 2013 and June 30, 2013, the six months ended December 31, 2013 and for the year ended December 31, 2013 ($ in thousands):
 
For the Three Months Ended March 31, 2013
 
For the Three Months Ended June 30, 2013
 
For the Six Months Ended December 31, 2013
 
For the Year Ended December 31, 2013
 
Carrying value of LNR at beginning of period
$
205,773

 
$
220,281

 
$

 
$
205,773

 
Equity in earnings of LNR for the period(1)
$
45,375

 
$

 
$

 
$
45,375

(a)
Balance before other than temporary impairment
$
251,148

 
$
220,281

 
$

 
$
251,148

 
Other than temporary impairment(1)
$
(30,867
)
 
$

 
$

 
$
(30,867
)
(b)
Sales proceeds pursuant to contract
$

 
$
(220,281
)
 
$

 
$
(220,281
)
 
Carrying value of LNR at end of period
$
220,281

 
$

 
$

 
$

 
Schedule of summarized Income Statements
The following table represents investee level summarized financial information for LNR ($ in thousands)(1):
 
For the Period from October 1, 2012 to April 19,
 
For the Years
Ended September 30,
 
2013
 
2012
 
2011
Income Statements
 
 
 
 
 
Total revenue(2)
$
179,373

 
$
332,902

 
$
327,032

Income tax (expense) benefit(3)
$
(2,137
)
 
$
(6,731
)
 
$
76,558

Net income attributable to LNR(4)
$
113,478

 
$
253,039

 
$
225,190

iStar's ownership percentage
24
%
 
24
%
 
24
%
iStar's equity in earnings from LNR(5)
$
45,375

 
$
60,669

 
$
53,861

Schedule of summarized Balance Sheets
 
As of September 30,
 
2013
 
2012
Balance Sheets
 
 
 
Total assets(2)
$

 
$
98,513,452

Total debt(2)
$

 
$
97,521,520

Total liabilities(2)
$

 
$
97,639,696

Noncontrolling interests
$

 
$
8,067

LNR Property LLC equity
$

 
$
865,689

iStar's ownership percentage
%
 
24
%
iStar's equity in LNR(6)
$

 
$
205,773

Schedule of summarized Cash Flow Statements
 
For the Period from October 1, 2012 to April 19,
 
For the Years
Ended September 30,
 
2013
 
2012
 
2011
Cash Flows
 
 
 
 
 
Operating cash flows
$
(127,075
)
 
$
(85,909
)
 
$
170,703

Cash flows from investing activities
$
(36,543
)
 
$
(55,686
)
 
$
45,488

Cash flows from financing activities
$
217,241

 
$
229,634

 
$
(123,506
)
Net cash flows
$
53,623

 
$
88,039

 
$
92,685

Cash distributions
$

 
$
61,179

 
$
73,916

iStar's ownership percentage
24
%
 
24
%
 
24
%
Cash distributions received by iStar

 
14,690

 
17,722



Explanatory Notes:
_______________________________________________________________________________

(1)
The Company recorded its investment in LNR, which was sold in April 2013, on a one quarter lag, therefore, amounts in the Company's financial statements for the year ended December 31, 2013 are based on balances and results from LNR for the period from October 1, 2012 to April 19, 2013. The 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, respectively.
(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 included in the amounts presented above. As of September 30, 2012, the assets of these trusts, which aggregated $97.52 billion, were the sole source of repayment of the related liabilities, which aggregated $97.21 billion and are non-recourse to LNR and its equity holders, including the Company. Excluding the amounts related to VIEs, as of September 30, 2012, total assets were $1.38 billion , total debt was $398.9 million, and total liabilities were $517.1 million. In addition, total revenue presented above includes $55.5 million, $95.4 million, and $119.0 million for the period from October 1, 2012 to April 19, 2013 and for the years ended September 30, 2012 and 2011, 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.
(4)
Subsequent to the sale of the Company's interest in LNR, LNR reported a reduction in their earnings of $66.2 million related to a purchase price allocation adjustment. The reduction was reflected in LNR's operations for the three months ended March 31, 2013, which resulted in a net loss for the period. Because the Company recorded its investment in LNR on a one quarter lag, the adjustment was reflected in the quarter ended June 30, 2013. There was no net impact on the Company's previously reported equity in earnings as the Company limited its proportionate share of earnings from LNR as described above.
(5)
LNR reported a net loss for the period from April 1, 2013 to April 19, 2013 which had already been considered in the Company's other than temporary impairment assessment. As such, no equity in earnings was recorded during the quarter ended September 30, 2013. The total equity in earnings recognized for LNR was $45.4 million for the year ended December 31, 2013.
(6)
Represents the Company's investment in LNR at December 31, 2013 and 2012, respectively.
Equity method investments excluding LNR
 
Schedule of Equity Method Investments [Line Items]  
Schedule of summarized Income Statements
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,
 
 
2013
 
2012
 
2011
Income Statements
 
 
 
 
 
 
Revenues
 
$
284,513

 
$
401,870

 
$
198,340

Net income attributable to parent entities
 
$
206,198

 
$
304,960

 
$
97,066

Schedule of summarized Balance Sheets
 
 
As of December 31,
 
 
2013
 
2012
Balance Sheets
 
 
 
 
Total assets
 
$
2,980,737

 
$
2,758,889

Total liabilities
 
$
303,100

 
$
170,997

Noncontrolling interests
 
$
333

 
$
2,253

Total equity
 
$
2,677,304

 
$
2,585,639