XML 57 R44.htm IDEA: XBRL DOCUMENT v3.7.0.1
Earnings Per Share (Tables)
 12 Months Ended
Dec. 31, 2016
Earnings Per Share [Abstract]  
Reconciliation of income (loss) from continuing operations used in the basic and diluted EPS calculations
The following table presents a reconciliation of income (loss) from continuing operations used in the basic and diluted EPS calculations ($ in thousands, except for per share data):
 
For the Years Ended December 31,
 
2016
 
2015
 
2014
Income (loss) from continuing operations
$
(23,384
)
 
$
(115,050
)
 
$
(87,300
)
Income from sales of real estate
105,296

 
93,816

 
89,943

Net (income) loss attributable to noncontrolling interests
(4,876
)
 
3,722

 
704

Preferred dividends
(51,320
)
 
(51,320
)
 
(51,320
)
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders, HPU holders and Participating Security Holders for basic earnings per common share(1)
$
25,716

 
$
(68,832
)
 
$
(47,973
)
Add: Effect of joint venture shares
7

 
—

 
—

Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders, HPU holders and Participating Security Holders for diluted earnings per common share(1)
$
25,723

 
$
(68,832
)
 
$
(47,973
)
_______________________________________________________________________________
(1)
For the year ended December 31, 2016, includes income from operations allocable to Participating Security Holders of $8 on a basic and dilutive basis, respectively.
Schedule of earnings per share allocable to common shares and HPU shares
 
For the Years Ended December 31,
 
2016
 
2015
 
2014
Earnings allocable to common shares:
 
 
 
 
 
Numerator for basic earnings per share:
 
 
 
 
 
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders
$
25,708

 
$
(67,449
)
 
$
(46,420
)
Income from discontinued operations
18,264

 
14,774

 
12,698

Net income (loss) attributable to iStar Inc. and allocable to common shareholders
$
43,972

 
$
(52,675
)
 
$
(33,722
)
 
 
 
 
 
 
Numerator for diluted earnings per share:
 
 
 
 
 
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders
$
25,715

 
$
(67,449
)
 
$
(46,420
)
Income from discontinued operations
18,264

 
14,774

 
12,698

Net income (loss) attributable to iStar Inc. and allocable to common shareholders
$
43,979

 
$
(52,675
)
 
$
(33,722
)
 
 
 
 
 
 
Denominator for basic and diluted earnings per share:
 
 
 
 
 
Weighted average common shares outstanding for basic earnings per common share
73,453

 
84,987

 
85,031

Add: Effect of assumed shares issued under treasury stock method or restricted stock units
84

 
—

 
—

Add: Effect of joint venture shares
298

 
—

 
—

Weighted average common shares outstanding for diluted earnings per common share
73,835

 
84,987

 
85,031

 
 
 
 
 
 
Basic earnings per common share:
 
 
 
 
 
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders
$
0.35

 
$
(0.79
)
 
$
(0.55
)
Income from discontinued operations
0.25

 
0.17

 
0.15

Net income (loss) attributable to iStar Inc. and allocable to common shareholders
$
0.60

 
$
(0.62
)
 
$
(0.40
)
 
 
 
 
 
 
Diluted earnings per common share:
 
 
 
 
 
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders
$
0.35

 
$
(0.79
)
 
$
(0.55
)
Income from discontinued operations
0.25

 
0.17

 
0.15

Net income (loss) attributable to iStar Inc. and allocable to common shareholders
$
0.60

 
$
(0.62
)
 
$
(0.40
)


 
For the Years Ended December 31,
 
2016
 
2015
 
2014
Earnings allocable to HPUs (1):
 
 
 
 
 
Numerator for basic and diluted earnings per HPU share:
 
 
 
 
 
Income (loss) from continuing operations attributable to iStar Inc. and allocable to HPU holders
$
—

 
$
(1,383
)
 
$
(1,553
)
Income from discontinued operations
—

 
303

 
424

Net income (loss) attributable to iStar Inc. and allocable to HPU holders
$
—

 
$
(1,080
)
 
$
(1,129
)
 
 
 
 
 
 
Denominator for basic and diluted earnings per HPU share:
 
 
 
 
 
Weighted average HPUs outstanding for basic and diluted earnings per share
—

 
9

 
15

 
 
 
 
 
 
Basic and diluted earnings per HPU share:
 
 
 
 
 
Income (loss) from continuing operations attributable to iStar Inc. and allocable to HPU holders
$
—

 
$
(153.67
)
 
$
(103.54
)
Income from discontinued operations
—

 
33.67

 
28.27

Net income (loss) attributable to iStar Inc. and allocable to HPU holders
$
—

 
$
(120.00
)
 
$
(75.27
)

_______________________________________________________________________________
(1)
All of the Company's outstanding HPUs were repurchased and retired on August 13, 2015 (refer to Note 13).
Schedule of anti-dilutive shares
For the years ended December 31, 2016, 2015 and 2014, the following shares were not included in the diluted EPS calculation because they were anti-dilutive (in thousands):
 
For the Years Ended December 31,
 
2016(1)
 
2015(1)
 
2014(1)
Joint venture shares
—

 
298

 
298

3.00% convertible senior unsecured notes
14,764

 
16,992

 
16,992

Series J convertible perpetual preferred stock
15,635

 
15,635

 
15,635

1.50% convertible senior unsecured notes
9,868

 
11,567

 
11,567


_______________________________________________________________________________
(1)
For the years ended December 31, 2015 and 2014, the effect of the Company's unvested Units, market-based Units and CSEs were anti-dilutive.
(2)
For the year ended December 31, 2016, the effect of 16 and 125 unvested time and market-based Units, respectively, were anti-dilutive.