UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification Number) |
|
||||
(Address of principal executive offices) | (Zip Code) |
Registrant’s
Telephone Number, Including Area Code: (
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant
has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant
to Section 13(a) of the Exchange Act.
Item 8.01. | Other Events. |
Star Holdings (the “Trust”) previously filed with the U.S. Securities and Exchange Commission (the “SEC”) a registration statement on Form 10, initially filed on December 16, 2022 (as amended, the “Registration Statement”), relating to the distribution by iStar Inc. (“iStar”) of all of the issued and outstanding common shares of beneficial interest, par value $0.001 per share, of the Trust to iStar's common stockholders, on a pro rata basis (the “Distribution”).
On March 22, 2023, the Registration Statement was declared effective by the SEC. The Registration Statement includes a preliminary information statement that describes the Distribution and provides important information regarding the Trust's assets and management. The final information statement, dated March 22, 2023 (the “Information Statement”), is attached hereto as Exhibit 99.1. On March 22, 2023, iStar made the Information Statement publicly available and expects to begin mailing a Notice of Internet Availability of Informational Materials to iStar's common stockholders as soon as reasonably practicable.
Completion of the Distribution is a closing condition to the previously-announced merger of iStar and Safehold Inc. (the "Merger"). The Distribution is expected to occur before the open of trading on March 31, 2023, immediately prior to the closing of the Merger. Holders of shares of iStar common stock as of March 27, 2023, the record date for the Distribution, will be entitled to receive 0.153 common shares of the Trust for every share of iStar common stock held by such stockholder. As described in the Information Statement, the Distribution is subject to the satisfaction or waiver of certain conditions, including iStar and Safehold having confirmed that the closing conditions to the Merger have been satisfied or waived. There can be no assurance that the conditions to the Distribution will be satisfied.
Although we expect that a limited market, commonly known as a “when-issued” trading market, will develop approximately one trading day before the record date for the Distribution, the Trust's common shares are expected to begin trading “regular way” on the Nasdaq Global Market under the ticker symbol “STHO” on March 31, 2023, the first trading day following completion of the Distribution.
Item 9.01. | Financial Statements and Exhibits. |
(d)
Exhibits
Exhibit No. | Description | |
99.1 | Information Statement of Star Holdings, dated March 22, 2023 | |
99.2 | Notice of Internet Availability of Informational Materials | |
104 | Inline XBRL for the cover page of this Current Report on Form 8-K. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: March 22, 2023
Star Holdings | ||
By: | /s/ Jay Sugarman | |
Name: Jay Sugarman | ||
Title: Chief Executive Officer |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 17 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 51 | | | |
| | | | 57 | | | |
| | | | 67 | | | |
| | | | 74 | | | |
| | | | 81 | | | |
| | | | 86 | | | |
| | | | 88 | | | |
| | | | 90 | | | |
| | | | 92 | | | |
| | | | 94 | | | |
| | | | 99 | | | |
| | | | 103 | | | |
| | | | 104 | | |
| | |
Asbury
Park |
| |
Magnolia
Green |
| |
Coney Island
Bath Site |
| |
Other
|
| |
Total
|
| |||||||||||||||
Total real estate
|
| | | $ | 72,552 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,945 | | | | | $ | 76,497 | | |
Land and development, net
|
| | | | 102,417 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 13,539 | | | | | | 232,014 | | |
Loans receivable and other lending investments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 48,655 | | | | | | 48,655 | | |
Loans receivable held for sale
|
| | | | — | | | | | | — | | | | | | — | | | | | | 37,650 | | | | | | 37,650 | | |
Other investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32,405 | | | | | | 32,405 | | |
Total portfolio
|
| | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 427,221 | | |
Other assets(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,417 | | |
Total legacy assets
|
| | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 450,638 | | |
Investment in Safe at book value
|
| | | | — | | | | | | — | | | | | | — | | | | | | 554,733 | | | | | | 554,733 | | |
Star Holdings total assets
|
| | | $ | 174,969 | | | | | $ | 89,758 | | | | | $ | 26,300 | | | | | $ | 690,927 | | | | | $ | 1,005,371 | | |
| | |
As of December 31, 2022
|
| |||||||||||||||
| | |
Historical
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 4,227 | | | | | $ | 53,131 | | | | | $ | 57,358 | | |
Debt | | | | | | | | | | | | | | | | | | | |
Senior Secured Term Loan
|
| | | | — | | | | | | 114,325 | | | | | | 114,325 | | |
Margin loan
|
| | | | — | | | | | | 138,736 | | | | | | 138,736 | | |
Total debt(1)
|
| | | | — | | | | | | 253,061 | | | | | | 253,061 | | |
iStar Included Assets | | | | | | | | | | | | | | | | | | | |
Net Parent Investment
|
| | | | 971,543 | | | | | | (971,543) | | | | | | — | | |
Common stock
|
| | | | — | | | | | | 13 | | | | | | 13 | | |
Additional paid in capital(2)
|
| | | | — | | | | | | 613,736 | | | | | | 613,736 | | |
Noncontrolling interests
|
| | | | 726 | | | | | | 3,131 | | | | | | 3,857 | | |
Total equity
|
| | | | 972,269 | | | | | | (354,663) | | | | | | 617,606 | | |
Total capitalization
|
| | | $ | 976,496 | | | | | $ | (48,471) | | | | | $ | 928,025 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Operating lease income
|
| | | $ | 12,859 | | | | | $ | 16,824 | | | | | $ | 21,571 | | |
Interest income
|
| | | | 12,340 | | | | | | 29,522 | | | | | | 56,676 | | |
Other income
|
| | | | 37,125 | | | | | | 36,726 | | | | | | 28,189 | | |
Land development revenue
|
| | | | 61,753 | | | | | | 189,103 | | | | | | 164,702 | | |
Total revenues
|
| | | | 124,077 | | | | | | 272,175 | | | | | | 271,138 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 42,042 | | | | | | 51,369 | | | | | | 62,176 | | |
Real estate expense
|
| | | | 49,902 | | | | | | 45,126 | | | | | | 45,616 | | |
Land development cost of sales
|
| | | | 63,441 | | | | | | 171,961 | | | | | | 177,727 | | |
Depreciation and amortization
|
| | | | 4,910 | | | | | | 6,487 | | | | | | 6,095 | | |
General and administrative
|
| | | | 10,937 | | | | | | 46,340 | | | | | | 40,140 | | |
Provision for (recovery of) loan losses
|
| | | | 44,998 | | | | | | (8,085) | | | | | | 8,866 | | |
Impairment of assets
|
| | | | 14,476 | | | | | | 679 | | | | | | 5,790 | | |
Other expense
|
| | | | 494 | | | | | | 515 | | | | | | 271 | | |
Total costs and expenses
|
| | | | 231,200 | | | | | | 314,392 | | | | | | 346,681 | | |
Gain on equity investment
|
| | | | — | | | | | | 17,642 | | | | | | 23,916 | | |
Income from sales of real estate
|
| | | | 25,186 | | | | | | 26,319 | | | | | | 263 | | |
Income (loss) from operations before earnings from equity method investments and other items
|
| | | | (81,937) | | | | | | 1,744 | | | | | | (51,364) | | |
Earnings from equity method investments
|
| | | | 45,626 | | | | | | 83,458 | | | | | | 5,903 | | |
Net income (loss) from operations before income taxes
|
| | | | (36,311) | | | | | | 85,202 | | | | | | (45,461) | | |
Income tax benefit (expense)
|
| | | | — | | | | | | (22,531) | | | | | | 17,483 | | |
Net income (loss)
|
| | | | (36,311) | | | | | | 62,671 | | | | | | (27,978) | | |
Net (income) loss from operations attributable to noncontrolling interests
|
| | | | (37) | | | | | | 74 | | | | | | 196 | | |
Net income (loss) attributable to iStar Included Assets
|
| | | $ | (36,348) | | | | | $ | 62,745 | | | | | $ | (27,782) | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash Flow Data | | | | | | | | | | | | | | | | | | | |
Cash flows from operating activities
|
| | | $ | (27,358) | | | | | $ | 8,534 | | | | | $ | (26,073) | | |
Cash flows from investing activities
|
| | | | 236,063 | | | | | | 673,119 | | | | | | 164,531 | | |
Cash flows from financing activities
|
| | | | (218,305) | | | | | | (676,434) | | | | | | (139,561) | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Total real estate
|
| | | $ | 76,497 | | | | | $ | 92,451 | | | | | $ | 197,590 | | |
Land and development, net
|
| | | | 232,014 | | | | | | 286,810 | | | | | | 430,663 | | |
Loans receivable and other lending investments, net
|
| | | | 48,655 | | | | | | 332,844 | | | | | | 686,931 | | |
Loans receivable held for sale
|
| | | | 37,650 | | | | | | — | | | | | | — | | |
Other investments
|
| | | | 587,138 | | | | | | 500,410 | | | | | | 511,443 | | |
Total assets
|
| | | | 1,005,371 | | | | | | 1,256,763 | | | | | | 1,885,763 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities
|
| | | $ | 33,102 | | | | | $ | 32,379 | | | | | $ | 46,094 | | |
Loan participations payable, net
|
| | | | — | | | | | | — | | | | | | 42,501 | | |
Total liabilities
|
| | | | 33,102 | | | | | | 32,379 | | | | | | 88,595 | | |
Equity: | | | | | | | | | | | | | | | | | | | |
Net Parent Investment
|
| | | | 971,543 | | | | | | 1,223,695 | | | | | | 1,796,625 | | |
Noncontrolling interests
|
| | | | 726 | | | | | | 689 | | | | | | 543 | | |
Total equity
|
| | | | 972,269 | | | | | | 1,224,384 | | | | | | 1,797,168 | | |
Total liabilities and equity
|
| | | $ | 1,005,371 | | | | | $ | 1,256,763 | | | | | $ | 1,885,763 | | |
| | |
Asbury
Park |
| |
Magnolia
Green |
| |
Coney Island
Bath Site |
| |
Other
|
| |
Total
|
| |||||||||||||||
Total real estate
|
| | | $ | 72,552 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,945 | | | | | $ | 76,497 | | |
Land and development, net
|
| | | | 102,417 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 13,539 | | | | | | 232,014 | | |
Loans receivable and other lending investments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 48,655 | | | | | | 48,655 | | |
Loans receivable held for sale
|
| | | | | | | | | | | | | | | | | | | | | | 37,650 | | | | | | 37,650 | | |
Other investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32,405 | | | | | | 32,405 | | |
Total portfolio
|
| | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 427,221 | | |
Other assets(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,417 | | |
Total legacy assets
|
| | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 450,638 | | |
Investment in Safe at book value
|
| | | | — | | | | | | — | | | | | | — | | | | | | 554,733 | | | | | | 554,733 | | |
Star Holdings total assets
|
| | | $ | 174,969 | | | | | $ | 89,758 | | | | | $ | 26,300 | | | | | $ | 690,927 | | | | | $ | 1,005,371 | | |
|
Aggregate market value of Safe common stock
|
| | | $ | 400,000,000 | | | | |
$
|
400,000,000
|
| | | | $ | 400,000,000 | | |
|
Price per share of Safe common stock
|
| | | $ | 23.62 | | | | |
$
|
28.62
|
| | | | $ | 33.62 | | |
|
Number of shares of Safe common stock received by Star Holdings
|
| | | | 16,934,801 | | | | |
|
13,976,240
|
| | | | | 11,897,680 | | |
| | |
Historical
iStar Included Assets |
| |
Transaction
Accounting Adjustments |
| |
Other Pro
Forma Adjustments |
| |
Star Holdings
Pro Forma |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate, at cost
|
| | | $ | 94,593 | | | | | $ | — | | | | | $ | — | | | | | $ | 94,593 | | |
Less: accumulated depreciation
|
| | | | (18,096) | | | | | | — | | | | | | — | | | | | | (18,096) | | |
Real estate, net
|
| | | | 76,497 | | | | | | — | | | | | | — | | | | | | 76,497 | | |
Land and development, net
|
| | | | 232,014 | | | | | | — | | | | | | — | | | | | | 232,014 | | |
Loans receivable and other lending investments, net
|
| | | | 48,655 | | | | | | — | | | | | | — | | | | | | 48,655 | | |
Loans receivable held for sale
|
| | | | 37,650 | | | | | | — | | | | | | — | | | | | | 37,650 | | |
Other investments
|
| | | | 587,138 | | | | | | (154,733)(1) | | | | | | — | | | | | | 432,405 | | |
Cash and cash equivalents
|
| | | | 4,227 | | | | | | 50,000(2) | | | | | | 3,131(6) | | | | | | 57,358 | | |
Accrued interest and operating lease income receivable, net
|
| | | | 1,132 | | | | | | — | | | | | | — | | | | | | 1,132 | | |
Deferred operating lease income receivable, net
|
| | | | 1,137 | | | | | | — | | | | | | — | | | | | | 1,137 | | |
Deferred expenses and other assets, net
|
| | | | 16,921 | | | | | | — | | | | | | — | | | | | | 16,921 | | |
Total assets
|
| | | $ | 1,005,371 | | | | | $ | (104,733) | | | | | $ | 3,131 | | | | | $ | 903,769 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities
|
| | | $ | 33,102 | | | | | $ | — | | | | | $ | — | | | | | $ | 33,102 | | |
Debt obligations, net
|
| | | | — | | | | | | — | | | | | | 253,061(7) | | | | | | 253,061 | | |
Total liabilities
|
| | | | 33,102 | | | | | | — | | | | | | 253,061 | | | | | | 286,163 | | |
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Parent Investment
|
| | | | 971,543 | | | | | | (971,543)(3) | | | | | | — | | | | | | — | | |
Common Stock, $0.001 par value
|
| | | | — | | | | | | 13(4) | | | | | | — | | | | | | 13 | | |
Additional paid-in capital
|
| | | | — | | | | | | 866,797(5) | | | | | | (253,061)(8) | | | | | | 613,736 | | |
Noncontrolling interests
|
| | | | 726 | | | | | | — | | | | | | 3,131(6) | | | | | | 3,857 | | |
Total equity
|
| | | | 972,269 | | | | | | (104,733) | | | | | | (249,930) | | | | | | 617,606 | | |
Total liabilities and equity
|
| | | $ | 1,005,371 | | | | | $ | (104,733) | | | | | $ | 3,131 | | | | | $ | 903,769 | | |
| | |
iStar
Included Assets |
| |
Transaction
Accounting Adjustments |
| |
Other Pro
Forma Adjustments |
| |
Star Holdings
Pro Forma |
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease income
|
| | | $ | 12,859 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,859 | | |
Interest income
|
| | | | 12,340 | | | | | | — | | | | | | — | | | | | | 12,340 | | |
Other income
|
| | | | 37,125 | | | | | | 9,489(1) | | | | | | — | | | | | | 46,614 | | |
Land development revenue
|
| | | | 61,753 | | | | | | — | | | | | | — | | | | | | 61,753 | | |
Total revenues
|
| | | | 124,077 | | | | | | 9,489 | | | | | | — | | | | | | 133,566 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 42,042 | | | | | | — | | | | | | 19,957(4) | | | | | | 61,999 | | |
Real estate expense
|
| | | | 49,902 | | | | | | — | | | | | | — | | | | | | 49,902 | | |
Land development cost of sales
|
| | | | 63,441 | | | | | | — | | | | | | — | | | | | | 63,441 | | |
Depreciation and amortization
|
| | | | 4,910 | | | | | | — | | | | | | — | | | | | | 4,910 | | |
General and administrative
|
| | | | 10,937 | | | | | | — | | | | | | 25,000(5) | | | | | | 35,937 | | |
Provision for loan losses
|
| | | | 44,998 | | | | | | — | | | | | | — | | | | | | 44,998 | | |
Impairment of assets
|
| | | | 14,476 | | | | | | — | | | | | | — | | | | | | 14,476 | | |
Other expense
|
| | | | 494 | | | | | | — | | | | | | — | | | | | | 494 | | |
Total costs and expenses
|
| | | | 231,200 | | | | | | — | | | | | | 44,957 | | | | | | 276,157 | | |
Income from sales of real estate
|
| | | | 25,186 | | | | | | — | | | | | | — | | | | | | 25,186 | | |
Income (loss) from operations before earnings from equity method investments and other items
|
| | | | (81,937) | | | | | | 9,489 | | | | | | (44,957) | | | | | | (117,405) | | |
Earnings (losses) from equity method investments
|
| | | | 45,626 | | | | | | (33,261)(2) | | | | | | — | | | | | | 12,365 | | |
Loss on equity investment
|
| | | | — | | | | | | (700,478)(2) | | | | | | — | | | | | | (700,478) | | |
Net loss from operations before income taxes
|
| | | | (36,311) | | | | | | (724,250) | | | | | | (44,957) | | | | | | (805,518) | | |
Income tax expense
|
| | | | — | | | | | | —(3) | | | | | | —(3) | | | | | | — | | |
Net loss from operations attributable to noncontrolling interests
|
| | | | (36,311) | | | | | | (724,250) | | | | | | (44,957) | | | | | | (805,518) | | |
Net loss from operations attributable to noncontrolling interests
|
| | | | (37) | | | | | | — | | | | | | — | | | | | | (37) | | |
Net loss allocable to iStar Included Assets
|
| | | $ | (36,348) | | | | | $ | (724,250) | | | | | $ | (44,957) | | | | | $ | (805,555) | | |
Earnings (loss) per share
|
| | | | | | | | | | | | | | | | | | | | | $ | (65.22) | | |
Weighted average number of common shares – basic and
diluted(6) |
| | | | | | | | | | | | | | | | | | | | | | 12,350 | | |
|
Price per share of
Safe common stock |
| |
Weighted average number
of shares outstanding |
| |
Loss on equity
investment (in 000’s) |
|
|
$23.62
|
| |
16,567,613
|
| |
$931,597
|
|
|
$28.62
|
| |
13,673,201
|
| |
$700,478
|
|
|
$33.62
|
| |
11,639,709
|
| |
$538,104
|
|
| | |
For the Year Ended
December 31, |
| | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating lease income
|
| | | $ | 12,859 | | | | | $ | 16,824 | | | | | | (3,965) | | |
Interest income
|
| | | | 12,340 | | | | | | 29,522 | | | | | | (17,182) | | |
Other income
|
| | | | 37,125 | | | | | | 36,726 | | | | | | 399 | | |
Land development revenue
|
| | | | 61,753 | | | | | | 189,103 | | | | | | (127,350) | | |
Total revenue
|
| | | | 124,077 | | | | | | 272,175 | | | | | | (148,098) | | |
Interest expense
|
| | | | 42,042 | | | | | | 51,369 | | | | | | (9,327) | | |
Real estate expense
|
| | | | 49,902 | | | | | | 45,126 | | | | | | 4,776 | | |
Land development cost of sales
|
| | | | 63,441 | | | | | | 171,961 | | | | | | (108,520) | | |
Depreciation and amortization
|
| | | | 4,910 | | | | | | 6,487 | | | | | | (1,577) | | |
General and administrative
|
| | | | 10,937 | | | | | | 46,340 | | | | | | (35,403) | | |
Provision for (recovery of) loan losses
|
| | | | 44,998 | | | | | | (8,085) | | | | | | 53,083 | | |
Impairment of assets
|
| | | | 14,476 | | | | | | 679 | | | | | | 13,797 | | |
Other expense
|
| | | | 494 | | | | | | 515 | | | | | | (21) | | |
Total costs and expenses
|
| | | | 231,200 | | | | | | 314,392 | | | | | | (83,192) | | |
Gain on equity investment
|
| | | | — | | | | | | 17,642 | | | | | | (17,642) | | |
Income from sales of real estate
|
| | | | 25,186 | | | | | | 26,319 | | | | | | (1,133) | | |
Earnings from equity method investments
|
| | | | 45,626 | | | | | | 83,458 | | | | | | (37,832) | | |
Income tax expense
|
| | | | — | | | | | | (22,531) | | | | | | 22,531 | | |
Net income (loss)
|
| | | $ | (36,311) | | | | | $ | 62,671 | | | | | | (98,982) | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating lease income
|
| | | $ | 16,824 | | | | | $ | 21,571 | | | | | $ | (4,747) | | |
Interest income
|
| | | | 29,522 | | | | | | 56,676 | | | | | | (27,154) | | |
Other income
|
| | | | 36,726 | | | | | | 28,189 | | | | | | 8,537 | | |
Land development revenue
|
| | | | 189,103 | | | | | | 164,702 | | | | | | 24,401 | | |
Total revenue
|
| | | | 272,175 | | | | | | 271,138 | | | | | | 1,037 | | |
Interest expense
|
| | | | 51,369 | | | | | | 62,176 | | | | | | (10,807) | | |
Real estate expense
|
| | | | 45,126 | | | | | | 45,616 | | | | | | (490) | | |
Land development cost of sales
|
| | | | 171,961 | | | | | | 177,727 | | | | | | (5,766) | | |
Depreciation and amortization
|
| | | | 6,487 | | | | | | 6,095 | | | | | | 392 | | |
General and administrative
|
| | | | 46,340 | | | | | | 40,140 | | | | | | 6,200 | | |
(Recovery of) provision for loan losses
|
| | | | (8,085) | | | | | | 8,866 | | | | | | (16,951) | | |
Impairment of assets
|
| | | | 679 | | | | | | 5,790 | | | | | | (5,111) | | |
Other expense
|
| | | | 515 | | | | | | 271 | | | | | | 244 | | |
Total costs and expenses
|
| | | | 314,392 | | | | | | 346,681 | | | | | | (32,289) | | |
Gain on equity investment
|
| | | | 17,642 | | | | | | 23,916 | | | | | | (6,274) | | |
Income from sales of real estate
|
| | | | 26,319 | | | | | | 263 | | | | | | 26,056 | | |
Earnings from equity method investments
|
| | | | 83,458 | | | | | | 5,903 | | | | | | 77,555 | | |
Income tax (expense) benefit
|
| | | | (22,531) | | | | | | 17,483 | | | | | | (40,014) | | |
Net income (loss)
|
| | | $ | 62,671 | | | | | $ | (27,978) | | | | | $ | 90,649 | | |
| | |
For the Years Ended December 31,
|
| | ||||||||||||||
| | |
2022
|
| |
2021
|
| |
Change
|
| |||||||||
Cash flows provided by (used in) operating activities
|
| | | $ | (27,358) | | | | | $ | 8,534 | | | | | $ | (35,892) | | |
Cash flows provided by investing activities
|
| | | | 236,063 | | | | | | 673,119 | | | | | | (437,056) | | |
Cash flows used in financing activities
|
| | | | (218,305) | | | | | | (676,434) | | | | | | 458,129 | | |
| | |
For the Years Ended December 31,
|
| | ||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |||||||||
Cash flows provided by (used in) operating activities
|
| | | $ | 8,534 | | | | | $ | (26,073) | | | | | $ | 34,607 | | |
Cash flows provided by investing activities
|
| | | | 673,119 | | | | | | 164,531 | | | | | | 508,588 | | |
Cash flows used in financing activities
|
| | | | (676,434) | | | | | | (139,561) | | | | | | (536,873) | | |
| | |
Asbury Park
|
| |
Magnolia Green
|
| |
Coney Island
Bath Site |
| |
Other
|
| |
Total
|
| |||||||||||||||
Total real estate
|
| | | $ | 72,552 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,945 | | | | | $ | 76,497 | | |
Land and development, net
|
| | | | 102,417 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 13,539 | | | | | | 232,014 | | |
Loans receivable and other lending investments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 48,655 | | | | | | 48,655 | | |
Loans receivable held for sale
|
| | | | | | | | | | | | | | | | | | | | | | 37,650 | | | | | | 37,650 | | |
Other investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32,405 | | | | | | 32,405 | | |
Total portfolio
|
| | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 427,221 | | |
Other assets(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,417 | | |
Total legacy assets
|
| | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 450,638 | | |
Investment in Safe at book value
|
| | | | — | | | | | | — | | | | | | — | | | | | | 554,733 | | | | | | 554,733 | | |
Star Holdings total assets
|
| | | $ | 174,969 | | | | | $ | 89,758 | | | | | $ | 26,300 | | | | | $ | 690,927 | | | | | $ | 1,005,371 | | |
Executive officer
|
| |
Age
|
| |
Position
|
| |
Position held with iStar
|
|
Jay Sugarman | | |
60
|
| |
Chairman and Chief Executive Officer
|
| |
Chairman and Chief Executive Officer
|
|
Marcos Alvarado
|
| |
41
|
| | President and Chief Investment Officer | | | President and Chief Investment Officer | |
Brett Asnas | | |
38
|
| | Chief Financial Officer | | | Chief Financial Officer | |
Name
|
| |
Age
|
| |
Title
|
|
Jay Sugarman | | |
60
|
| | Chief Executive Officer | |
Marcos Alvarado | | |
41
|
| | President and Chief Investment Officer | |
Brett Asnas | | |
38
|
| | Chief Financial Officer | |
Name
|
| |
Age
|
| |
Title
|
|
Clifford De Souza | | |
61
|
| | Trustee | |
Richard Lieb | | |
63
|
| | Trustee | |
Nina Matis | | |
75
|
| | Lead Trustee | |
Name and Address
|
| |
Number of
Common Shares |
| |
Percent of
Common Shares(1) |
| ||||||
BlackRock, Inc(2)
|
| | | | 2,472,883 | | | | | | 18.6% | | |
The Vanguard Group(3)
|
| | | | 2,089,656 | | | | | | 15.7% | | |
NewEdge Wealth, LLC(4)
|
| | | | 678,448 | | | | | | 5.1% | | |
Name
|
| |
Number of
Common Shares |
| |
Percent of
Common Shares(1) |
| ||||||
Jay Sugarman(2)
|
| | | | 452,873 | | | | | | 3.4% | | |
Marcos Alvarado
|
| | | | 11,189 | | | | | | * | | |
Brett Asnas
|
| | | | 6,570 | | | | | | * | | |
Clifford De Souza
|
| | | | 12,899 | | | | | | * | | |
Richard Lieb
|
| | | | 6,370 | | | | | | * | | |
Nina Matis
|
| | | | 16,139 | | | | | | * | | |
All trustees and executive officers as a group (6 persons)
|
| | | | 506,041 | | | | | | 3.8% | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | | |
Financial Statement Schedules: | | | | | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-43 | | |
| | |
As of
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | |
Real estate, at cost
|
| | | $ | 94,593 | | | | | $ | 113,510 | | |
Less: accumulated depreciation
|
| | | | (18,096) | | | | | | (21,360) | | |
Real estate, net
|
| | | | 76,497 | | | | | | 92,150 | | |
Real estate available and held for sale
|
| | | | — | | | | | | 301 | | |
Total real estate
|
| | | | 76,497 | | | | | | 92,451 | | |
Land and development, net
|
| | | | 232,014 | | | | | | 286,810 | | |
Loans receivable and other lending investments, net ($925 and $4,769 of allowances as of December 31, 2022 and 2021, respectively)
|
| | | | 48,655 | | | | | | 332,844 | | |
Loans receivable held for sale
|
| | | | 37,650 | | | | | | — | | |
Other investments
|
| | | | 587,138 | | | | | | 500,410 | | |
Cash and cash equivalents
|
| | | | 4,227 | | | | | | 15,504 | | |
Accrued interest and operating lease income receivable, net
|
| | | | 1,132 | | | | | | 1,813 | | |
Deferred operating lease income receivable, net
|
| | | | 1,137 | | | | | | 3,159 | | |
Deferred expenses and other assets, net
|
| | | | 16,921 | | | | | | 23,772 | | |
Total assets
|
| | | $ | 1,005,371 | | | | | $ | 1,256,763 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities
|
| | | $ | 33,102 | | | | | $ | 32,379 | | |
Total liabilities
|
| | | | 33,102 | | | | | | 32,379 | | |
Commitments and contingencies (refer to Note 10) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Net Parent Investment
|
| | | | 971,543 | | | | | | 1,223,695 | | |
Noncontrolling interests
|
| | | | 726 | | | | | | 689 | | |
Total equity
|
| | | | 972,269 | | | | | | 1,224,384 | | |
Total liabilities and equity
|
| | | $ | 1,005,371 | | | | | $ | 1,256,763 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Operating lease income
|
| | | $ | 12,859 | | | | | $ | 16,824 | | | | | $ | 21,571 | | |
Interest income
|
| | | | 12,340 | | | | | | 29,522 | | | | | | 56,676 | | |
Other income(1)
|
| | | | 37,125 | | | | | | 36,726 | | | | | | 28,189 | | |
Land development revenue
|
| | | | 61,753 | | | | | | 189,103 | | | | | | 164,702 | | |
Total revenues
|
| | | | 124,077 | | | | | | 272,175 | | | | | | 271,138 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 42,042 | | | | | | 51,369 | | | | | | 62,176 | | |
Real estate expense
|
| | | | 49,902 | | | | | | 45,126 | | | | | | 45,616 | | |
Land development cost of sales
|
| | | | 63,441 | | | | | | 171,961 | | | | | | 177,727 | | |
Depreciation and amortization
|
| | | | 4,910 | | | | | | 6,487 | | | | | | 6,095 | | |
General and administrative
|
| | | | 10,937 | | | | | | 46,340 | | | | | | 40,140 | | |
Provision for (recovery of) loan losses
|
| | | | 44,998 | | | | | | (8,085) | | | | | | 8,866 | | |
Impairment of assets
|
| | | | 14,476 | | | | | | 679 | | | | | | 5,790 | | |
Other expense
|
| | | | 494 | | | | | | 515 | | | | | | 271 | | |
Total costs and expenses
|
| | | | 231,200 | | | | | | 314,392 | | | | | | 346,681 | | |
Gain on equity investment
|
| | | | — | | | | | | 17,642 | | | | | | 23,916 | | |
Income from sales of real estate
|
| | | | 25,186 | | | | | | 26,319 | | | | | | 263 | | |
Income (loss) from operations before earnings from equity method investments and other items
|
| | | | (81,937) | | | | | | 1,744 | | | | | | (51,364) | | |
Earnings from equity method investments
|
| | | | 45,626 | | | | | | 83,458 | | | | | | 5,903 | | |
Net income (loss) from operations before income taxes
|
| | | | (36,311) | | | | | | 85,202 | | | | | | (45,461) | | |
Income tax benefit (expense)
|
| | | | — | | | | | | (22,531) | | | | | | 17,483 | | |
Net income (loss)
|
| | | | (36,311) | | | | | | 62,671 | | | | | | (27,978) | | |
Net (income) loss from operations attributable to noncontrolling interests
|
| | | | (37) | | | | | | 74 | | | | | | 196 | | |
Net income (loss) attributable to iStar Included Assets
|
| | | $ | (36,348) | | | | | $ | 62,745 | | | | | $ | (27,782) | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Net income (loss)
|
| | | $ | (36,311) | | | | | $ | 62,671 | | | | | $ | (27,978) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | |
Reclassification of losses on cash flow hedges into earnings upon realization(1)
|
| | | | 871 | | | | | | 729 | | | | | | 413 | | |
Reclassification of losses on available-for-sale securities
|
| | | | 386 | | | | | | — | | | | | | — | | |
Unrealized gains (losses) on available-for-sale securities
|
| | | | (4,623) | | | | | | (357) | | | | | | 1,838 | | |
Unrealized gains (losses) on cash flow hedges
|
| | | | 9,802 | | | | | | 3,239 | | | | | | (5,006) | | |
Other comprehensive income (loss)
|
| | | | 6,436 | | | | | | 3,611 | | | | | | (2,755) | | |
Comprehensive income (loss)
|
| | | | (29,875) | | | | | | 66,282 | | | | | | (30,733) | | |
Comprehensive loss attributable to noncontrolling interests
|
| | | | (37) | | | | | | 74 | | | | | | 196 | | |
Comprehensive income (loss) attributable to iStar Included Assets
|
| | | $ | (29,912) | | | | | $ | 66,356 | | | | | $ | (30,537) | | |
| | |
Net Parent Investment
|
| | | | | | | | | | | | | |||||||||
| | |
Equity
|
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Non controlling
Interests |
| |
Total
Equity |
| ||||||||||||
Balance as of December 31, 2019
|
| | | $ | 1,955,661 | | | | | $ | (6,303) | | | | | $ | 739 | | | | | $ | 1,950,097 | | |
Impact from adoption of new accounting standard (refer to Note 3)
|
| | | | (2,307) | | | | | | — | | | | | | — | | | | | | (2,307) | | |
Net loss
|
| | | | (27,782) | | | | | | — | | | | | | (196) | | | | | | (27,978) | | |
Change in accumulated other comprehensive income (loss)
|
| | | | — | | | | | | (2,755) | | | | | | — | | | | | | (2,755) | | |
Stock-based compensation
|
| | | | 15,256 | | | | | | — | | | | | | — | | | | | | 15,256 | | |
Net transactions with iStar Inc.
|
| | | | (135,145) | | | | | | — | | | | | | — | | | | | | (135,145) | | |
Balance as of December 31, 2020
|
| | | $ | 1,805,683 | | | | | $ | (9,058) | | | | | $ | 543 | | | | | $ | 1,797,168 | | |
Net income (loss)
|
| | | | 62,745 | | | | | | — | | | | | | (74) | | | | | | 62,671 | | |
Change in accumulated other comprehensive income (loss)
|
| | | | — | | | | | | 3,611 | | | | | | — | | | | | | 3,611 | | |
Stock-based compensation
|
| | | | 23,360 | | | | | | — | | | | | | — | | | | | | 23,360 | | |
Net transactions with iStar Inc.
|
| | | | (662,646) | | | | | | — | | | | | | — | | | | | | (662,646) | | |
Distributions to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | (500) | | | | | | (500) | | |
Contributions from noncontrolling interests
|
| | | | — | | | | | | — | | | | | | 794 | | | | | | 794 | | |
Change in noncontrolling interests
|
| | | | — | | | | | | — | | | | | | (74) | | | | | | (74) | | |
Balance as of December 31, 2021
|
| | | $ | 1,229,142 | | | | | $ | (5,447) | | | | | $ | 689 | | | | | $ | 1,224,384 | | |
Net income (loss)
|
| | | | (36,348) | | | | | | — | | | | | | 37 | | | | | | (36,311) | | |
Change in accumulated other comprehensive income (loss)
|
| | | | — | | | | | | 6,436 | | | | | | — | | | | | | 6,436 | | |
Stock-based compensation
|
| | | | (11,806) | | | | | | — | | | | | | — | | | | | | (11,806) | | |
Net transactions with iStar Inc.
|
| | | | (210,434) | | | | | | — | | | | | | — | | | | | | (210,434) | | |
Balance as of December 31, 2022
|
| | | $ | 970,554 | | | | | $ | 989 | | | | | $ | 726 | | | | | $ | 972,269 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (36,311) | | | | | $ | 62,671 | | | | | $ | (27,978) | | |
Adjustments to reconcile net income (loss) to cash flows from operating activities:
|
| | | | | | | | | | | | | | | | | | |
(Recovery of) provision for loan losses
|
| | | | 44,998 | | | | | | (8,085) | | | | | | 8,866 | | |
Impairment of assets
|
| | | | 14,476 | | | | | | 679 | | | | | | 5,790 | | |
Depreciation and amortization
|
| | | | 4,910 | | | | | | 6,487 | | | | | | 6,095 | | |
Stock-based compensation expense
|
| | | | (11,806) | | | | | | 23,360 | | | | | | 15,256 | | |
Amortization of discounts/premiums and deferred interest on loans, net
|
| | | | (6,859) | | | | | | (14,481) | | | | | | (30,737) | | |
Deferred interest on loans received
|
| | | | 8,725 | | | | | | 27,526 | | | | | | 20,661 | | |
Earnings from equity method investments
|
| | | | (45,626) | | | | | | (83,458) | | | | | | (5,903) | | |
Distributions from operations of other investments
|
| | | | 26,317 | | | | | | 29,896 | | | | | | 9,935 | | |
Deferred operating lease income
|
| | | | 431 | | | | | | (257) | | | | | | (450) | | |
Gain on equity investment
|
| | | | — | | | | | | (17,642) | | | | | | (23,916) | | |
Income from sales of real estate
|
| | | | (25,186) | | | | | | (26,319) | | | | | | (263) | | |
Land development revenue in excess of cost of sales
|
| | | | 1,688 | | | | | | (17,142) | | | | | | 13,025 | | |
Other operating activities, net
|
| | | | (2,492) | | | | | | 20,404 | | | | | | (17,634) | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Changes in accrued interest and operating lease income receivable
|
| | | | 491 | | | | | | 5,222 | | | | | | (2,487) | | |
Changes in deferred expenses and other assets, net
|
| | | | 2,506 | | | | | | 1,647 | | | | | | 5,005 | | |
Changes in accounts payable, accrued expenses and other liabilities
|
| | | | (3,620) | | | | | | (1,974) | | | | | | (1,338) | | |
Cash flows provided by (used in) operating activities
|
| | | | (27,358) | | | | | | 8,534 | | | | | | (26,073) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Originations and fundings of loans receivable, net
|
| | | | (6,740) | | | | | | (75,250) | | | | | | (119,368) | | |
Capital expenditures on real estate assets
|
| | | | (676) | | | | | | (677) | | | | | | (2,231) | | |
Capital expenditures on land and development assets
|
| | | | (21,807) | | | | | | (23,929) | | | | | | (40,954) | | |
Repayments of and principal collections on loans receivable and other lending investments, net
|
| | | | 129,109 | | | | | | 270,393 | | | | | | 208,240 | | |
Net proceeds from sales of loans receivable
|
| | | | 75,921 | | | | | | 122,609 | | | | | | 11,000 | | |
Net proceeds from sales of real estate
|
| | | | 39,567 | | | | | | 127,348 | | | | | | 5,953 | | |
Net proceeds from sales of land and development assets
|
| | | | 59,946 | | | | | | 182,723 | | | | | | 161,063 | | |
Net proceeds from sales of other investments
|
| | | | 12,819 | | | | | | 111,429 | | | | | | — | | |
Distributions from other investments
|
| | | | 10,217 | | | | | | 33,304 | | | | | | 13,903 | | |
Contributions to and acquisition of interest in other investments
|
| | | | (81,737) | | | | | | (71,183) | | | | | | (76,671) | | |
Other investing activities, net
|
| | | | 19,444 | | | | | | (3,648) | | | | | | 3,596 | | |
Cash flows provided by investing activities
|
| | | | 236,063 | | | | | | 673,119 | | | | | | 164,531 | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Net transactions with iStar Inc.
|
| | | | (218,280) | | | | | | (675,934) | | | | | | (139,561) | | |
Distributions to noncontrolling interests
|
| | | | — | | | | | | (500) | | | | | | — | | |
Other financing activities
|
| | | | (25) | | | | | | — | | | | | | — | | |
Cash flows used in financing activities
|
| | | | (218,305) | | | | | | (676,434) | | | | | | (139,561) | | |
Changes in cash, cash equivalents and restricted cash
|
| | | | (9,600) | | | | | | 5,219 | | | | | | (1,103) | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 17,074 | | | | | | 11,855 | | | | | | 12,958 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 7,474 | | | | | $ | 17,074 | | | | | $ | 11,855 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid during the period for interest, net of amount capitalized
|
| | | $ | 42,042 | | | | | $ | 51,369 | | | | | $ | 62,176 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Reconciliation of cash and cash equivalents and restricted cash presented on the consolidated statements of cash flows
|
| | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 4,227 | | | | | $ | 15,504 | | | | | $ | 9,427 | | |
Restricted cash included in deferred expenses and other assets, net
|
| | | | 3,247 | | | | | | 1,570 | | | | | | 2,428 | | |
Total cash and cash equivalents and restricted cash
|
| | | $ | 7,474 | | | | | $ | 17,074 | | | | | $ | 11,855 | | |
Supplemental disclosure of non-cash investing and financing activity: | | | | | | | | | | | | | | | | | | | |
Increase in other investments and other assets upon contribution from iStar Inc.
|
| | | $ | 7,846 | | | | | $ | 13,288 | | | | | $ | 4,416 | | |
Fundings and (repayments) of loan receivables and loan participations,
net |
| | | | — | | | | | | (42,501) | | | | | | 6,720 | | |
Accounts payable for capital expenditures on land and development and real
estate assets |
| | | | 828 | | | | | | — | | | | | | — | | |
Transfer of loan receivable to loan receivable held for sale
|
| | | | 37,650 | | | | | | — | | | | | | — | | |
Non-cash proceeds from sale of land and development asset
|
| | | | — | | | | | | 1,200 | | | | | | — | | |
Contributions from noncontrolling interests
|
| | | | — | | | | | | 794 | | | | | | — | | |
| | |
As of
|
| |||||||||
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | |
Real estate, at cost
|
| | | $ | 94,159 | | | | | $ | 93,477 | | |
Less: accumulated depreciation
|
| | | | (18,033) | | | | | | (14,987) | | |
Real estate, net
|
| | | | 76,126 | | | | | | 78,490 | | |
Land and development, net
|
| | | | 128,717 | | | | | | 176,833 | | |
Cash and cash equivalents
|
| | | | 3,754 | | | | | | 10,588 | | |
Deferred operating lease income receivable, net
|
| | | | 6 | | | | | | 3 | | |
Deferred expenses and other assets, net
|
| | | | 6,921 | | | | | | 5,001 | | |
Total assets
|
| | | $ | 215,524 | | | | | $ | 270,915 | | |
LIABILITIES
|
| | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities
|
| | | $ | 24,406 | | | | | $ | 24,744 | | |
Total liabilities
|
| | | | 24,406 | | | | | | 24,744 | | |
| | |
Number
of Shares |
| |
Grant Date
Fair Value Per Share |
| |
Aggregate
Intrinsic Value |
| |||||||||
Nonvested at beginning of period
|
| | | | 754 | | | | | $ | 14.67 | | | | | $ | 19,480 | | |
Granted
|
| | | | 221 | | | | | $ | 24.77 | | | | | | | | |
Vested
|
| | | | (316) | | | | | $ | 11.14 | | | | | | | | |
Forfeited
|
| | | | (25) | | | | | $ | 20.54 | | | | | | | | |
Nonvested at end of period
|
| | | | 634 | | | | | $ | 19.74 | | | | | $ | 4,833 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Net income (loss) from operations before income taxes
|
| | | $ | (36,311) | | | | | $ | 85,202 | | | | | $ | (45,461) | | |
Statutory federal tax rate
|
| | | | 21% | | | | | | 21% | | | | | | 21% | | |
Income tax expense (benefit) at statutory rates
|
| | | | (7,625) | | | | | | 17,892 | | | | | | (9,547) | | |
State income taxes, net of federal benefit
|
| | | | (1,718) | | | | | | 4,337 | | | | | | (2,194) | | |
State net operating loss limitations
|
| | | | (1,047) | | | | | | 449 | | | | | | (801) | | |
Equity adjustments
|
| | | | (3,276) | | | | | | (144) | | | | | | — | | |
Unrealized hedge losses
|
| | | | — | | | | | | — | | | | | | (728) | | |
Mart-to-market adjustments
|
| | | | — | | | | | | — | | | | | | (6,192) | | |
Basis adjustments
|
| | | | — | | | | | | — | | | | | | 2,737 | | |
State franchise and minimum taxes
|
| | | | — | | | | | | (3) | | | | | | 53 | | |
Valuation allowance
|
| | | | 13,666 | | | | | | — | | | | | | (811) | | |
Income tax (benefit) expense
|
| | | $ | — | | | | | $ | 22,531 | | | | | $ | (17,483) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Basis differences
|
| | | $ | 41,598 | | | | | $ | 33,456 | | |
Deferred expense
|
| | | | 4,211 | | | | | | 12,436 | | |
Depreciation
|
| | | | (2,613) | | | | | | (2,083) | | |
Net operating loss carryovers(1)
|
| | | | 50,386 | | | | | | 36,107 | | |
Valuation allowance
|
| | | | (93,582) | | | | | | (79,916) | | |
Deferred tax asset, net
|
| | | $ | — | | | | | $ | — | | |
| | |
As of
|
| |||||||||
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
Land, at cost
|
| | | $ | 5,570 | | | | | $ | 6,831 | | |
Buildings and improvements, at cost
|
| | | | 89,023 | | | | | | 106,679 | | |
Less: accumulated depreciation
|
| | | | (18,096) | | | | | | (21,360) | | |
Real estate, net
|
| | | | 76,497 | | | | | | 92,150 | | |
Real estate available and held for sale(1)
|
| | | | — | | | | | | 301 | | |
Total real estate
|
| | | $ | 76,497 | | | | | $ | 92,451 | | |
Year
|
| |
Amount
|
| |||
2023
|
| | | $ | 4,183 | | |
2024
|
| | | | 4,129 | | |
2025
|
| | | | 4,145 | | |
2026
|
| | | | 4,203 | | |
2027
|
| | | | 1,570 | | |
Thereafter
|
| | | | 1,117 | | |
Total
|
| | | $ | 19,347 | | |
| | |
As of
|
| |||||||||
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
Land and land development, at cost
|
| | | $ | 243,727 | | | | | $ | 297,621 | | |
Less: accumulated depreciation
|
| | | | (11,713) | | | | | | (10,811) | | |
Total land and development, net
|
| | | $ | 232,014 | | | | | $ | 286,810 | | |
| | |
As of
|
| |||||||||
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
Construction loans | | | | | | | | | | | | | |
Senior mortgages
|
| | | $ | 36,249 | | | | | $ | 184,643 | | |
Corporate/Partnership loans
|
| | | | — | | | | | | 618 | | |
Subtotal – gross carrying value of construction loans(1)
|
| | | | 36,249 | | | | | | 185,261 | | |
Loans | | | | | | | | | | | | | |
Senior mortgages
|
| | | | — | | | | | | 14,965 | | |
Subordinate mortgages
|
| | | | 13,331 | | | | | | 12,457 | | |
Subtotal – gross carrying value of loans
|
| | | | 13,331 | | | | | | 27,422 | | |
Other lending investments | | | | | | | | | | | | | |
Held-to-maturity debt securities
|
| | | | — | | | | | | 96,838 | | |
Available-for-sale debt securities
|
| | | | — | | | | | | 28,092 | | |
Subtotal – other lending investments
|
| | | | — | | | | | | 124,930 | | |
Total gross carrying value of loans receivable and other lending investments
|
| | | | 49,580 | | | | | | 337,613 | | |
Allowance for loan losses
|
| | | | (925) | | | | | | (4,769) | | |
Total loans receivable and other lending investments, net
|
| | | $ | 48,655 | | | | | $ | 332,844 | | |
| | |
General Allowance
|
| | | | | | | | | | | | | |||||||||||||||
| | |
Construction
Loans |
| |
Loans
|
| |
Held to
Maturity Debt Securities |
| |
Specific
Allowance |
| |
Total
|
| |||||||||||||||
Year Ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses at beginning of period
|
| | | $ | 1,213 | | | | | $ | 676 | | | | | $ | 2,304 | | | | | $ | 576 | | | | | $ | 4,769 | | |
Provision for (recovery of) loan losses(1)
|
| | | | (725) | | | | | | (239) | | | | | | — | | | | | | 46,034 | | | | | | 45,070 | | |
Transfers
|
| | | | (396) | | | | | | — | | | | | | (2,304) | | | | | | 2,700 | | | | | | — | | |
Charge-offs(1) | | | | | — | | | | | | — | | | | | | — | | | | | | (48,914) | | | | | | (48,914) | | |
Allowance for loan losses at end of period
|
| | | $ | 92 | | | | | $ | 437 | | | | | $ | — | | | | | $ | 396 | | | | | $ | 925 | | |
Year Ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses at beginning of period
|
| | | $ | 6,541 | | | | | $ | 1,643 | | | | | $ | 3,093 | | | | | $ | 743 | | | | | $ | 12,020 | | |
Recovery of loan losses(1)
|
| | | | (5,328) | | | | | | (967) | | | | | | (789) | | | | | | (167) | | | | | | (7,251) | | |
Allowance for loan losses at end of period
|
| | | $ | 1,213 | | | | | $ | 676 | | | | | $ | 2,304 | | | | | $ | 576 | | | | | $ | 4,769 | | |
Year Ended December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses at beginning of period
|
| | | $ | 6,668 | | | | | $ | 265 | | | | | $ | — | | | | | $ | 21,701 | | | | | $ | 28,634 | | |
Adoption of new accounting standard(2)
|
| | | | (353) | | | | | | 98 | | | | | | 20 | | | | | | — | | | | | | (235) | | |
Provision for loan losses(1)
|
| | | | 226 | | | | | | 1,280 | | | | | | 3,073 | | | | | | 4,931 | | | | | | 9,510 | | |
Charge-offs(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25,889) | | | | | | (25,889) | | |
Allowance for loan losses at end of period
|
| | | $ | 6,541 | | | | | $ | 1,643 | | | | | $ | 3,093 | | | | | $ | 743 | | | | | $ | 12,020 | | |
| | |
Individually
Evaluated for Impairment(1) |
| |
Collectively
Evaluated for Impairment |
| |
Total
|
| |||||||||
As of December 31, 2022 | | | | | | | | | | | | | | | | | | | |
Construction loans
|
| | | $ | 29,493 | | | | | $ | 6,756 | | | | | $ | 36,249 | | |
Loans
|
| | | | — | | | | | | 13,331 | | | | | | 13,331 | | |
Less: Allowance for loan losses
|
| | | | (396) | | | | | | (529) | | | | | | (925) | | |
Total
|
| | | $ | 29,097 | | | | | $ | 19,558 | | | | | $ | 48,655 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | |
Construction loans(2)
|
| | | $ | 59,640 | | | | | $ | 125,621 | | | | | $ | 185,261 | | |
Loans(2) | | | | | — | | | | | | 27,422 | | | | | | 27,422 | | |
Held-to-maturity debt securities
|
| | | | — | | | | | | 96,838 | | | | | | 96,838 | | |
Available-for-sale debt securities(3)
|
| | | | — | | | | | | 28,092 | | | | | | 28,092 | | |
Less: Allowance for loan losses
|
| | | | (576) | | | | | | (4,193) | | | | | | (4,769) | | |
Total
|
| | | $ | 59,064 | | | | | $ | 273,780 | | | | | $ | 332,844 | | |
| | |
Year of Origination
|
| | | | | | | |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
Prior to 2018
|
| |
Total
|
| |||||||||||||||||||||
Senior mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,756 | | | | | | — | | | | | | 6,756 | | |
4.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal(1) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,756 | | | | | $ | — | | | | | $ | 6,756 | | |
Corporate/partnership loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Subordinate mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,331 | | | | | | 13,331 | | |
3.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 13,331 | | | | | $ | 13,331 | | |
Total | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,756 | | | | | $ | 13,331 | | | | | $ | 20,087 | | |
| | |
Year of Origination
|
| | | | | | | |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
Prior to 2017
|
| |
Total
|
| |||||||||||||||||||||
Senior mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11,909 | | | | | | — | | | | | | — | | | | | | 11,909 | | |
2.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | 52,161 | | | | | | — | | | | | | — | | | | | | 52,161 | | |
3.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | 58,522 | | | | | | — | | | | | | 3,056 | | | | | | 61,578 | | |
3.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | 14,320 | | | | | | — | | | | | | — | | | | | | 14,320 | | |
4.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal(1) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 136,912 | | | | | $ | — | | | | | $ | 3,056 | | | | | $ | 139,968 | | |
Corporate/partnership loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 618 | | | | | $ | — | | | | | $ | — | | | | | $ | 618 | | |
1.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 618 | | | | | $ | — | | | | | $ | — | | | | | $ | 618 | | |
Subordinate mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,457 | | | | | | 12,457 | | |
3.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year of Origination
|
| | | | | | | |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
Prior to 2017
|
| |
Total
|
| |||||||||||||||||||||
5.0
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 12,457 | | | | | $ | 12,457 | | |
Total | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 137,530 | | | | | $ | — | | | | | $ | 15,513 | | | | | $ | 153,043 | | |
|
| | |
Current
|
| |
Less Than
or Equal to 90 Days |
| |
Greater
Than 90 Days |
| |
Total
Past Due |
| |
Total
|
| |||||||||||||||
As of December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior mortgages
|
| | | $ | 6,756 | | | | | $ | 29,493 | | | | | $ | — | | | | | | 29,493 | | | | | $ | 36,249 | | |
Subordinate mortgages
|
| | | | 13,331 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,331 | | |
Total
|
| | | $ | 20,087 | | | | | $ | 29,493 | | | | | $ | — | | | | | $ | 29,493 | | | | | $ | 49,580 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior mortgages(1)
|
| | | $ | 139,968 | | | | | $ | — | | | | | $ | 59,640 | | | | | | 59,640 | | | | | $ | 199,608 | | |
Corporate/Partnership loans
|
| | | | 618 | | | | | | — | | | | | | — | | | | | | — | | | | | | 618 | | |
Subordinate mortgages
|
| | | | 12,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,457 | | |
Total
|
| | | $ | 153,043 | | | | | $ | — | | | | | $ | 59,640 | | | | | $ | 59,640 | | | | | $ | 212,683 | | |
| | |
As of December 31, 2022
|
| |
As of December 31, 2021
|
| ||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Amortized
Cost |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| ||||||||||||||||||
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior mortgages(1)
|
| | | $ | 29,493 | | | | | $ | 29,358 | | | | | $ | (396) | | | | | $ | 59,640 | | | | | $ | 58,888 | | | | | $ | (576) | | |
Total
|
| | | $ | 29,493 | | | | | $ | 29,358 | | | | | $ | (396) | | | | | $ | 59,640 | | | | | $ | 58,888 | | | | | $ | (576) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||||||||||||||
| | |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| ||||||||||||||||||
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior mortgages
|
| | | $ | 45,032 | | | | | $ | — | | | | | $ | 57,853 | | | | | $ | — | | | | | $ | 50,205 | | | | | $ | 2,145 | | |
Total
|
| | | $ | 45,032 | | | | | $ | — | | | | | $ | 57,853 | | | | | $ | — | | | | | $ | 50,205 | | | | | $ | 2,145 | | |
| | |
Face Value
|
| |
Amortized
Cost Basis |
| |
Net
Unrealized Gain |
| |
Estimated
Fair Value |
| |
Net
Carrying Value |
| |||||||||||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-Sale Securities(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipal debt securities
|
| | | $ | 23,855 | | | | | $ | 23,855 | | | | | $ | 4,237 | | | | | $ | 28,092 | | | | | $ | 28,092 | | |
Held-to-Maturity Securities(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt securities
|
| | | | 100,000 | | | | | | 96,838 | | | | | | — | | | | | | 96,838 | | | | | | 96,838 | | |
Total
|
| | | $ | 123,855 | | | | | $ | 120,693 | | | | | $ | 4,237 | | | | | $ | 124,930 | | | | | $ | 124,930 | | |
| | |
Carrying Value
As of December 31, |
| |
Equity in Earnings (Losses)
For the Years Ended December 31, |
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
Real estate equity investments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Safehold Inc. (“Safe”)(1)
|
| | | $ | 554,733 | | | | | $ | 438,186 | | | | | $ | 33,261 | | | | | $ | 40,647 | | | | | $ | 20,054 | | |
Other real estate equity investments(2)
|
| | | | 32,405 | | | | | | 44,349 | | | | | | 19,624 | | | | | | 36,600 | | | | | | (12,929) | | |
Subtotal
|
| | | | 587,138 | | | | | | 482,535 | | | | | | 52,885 | | | | | | 77,247 | | | | | | 7,125 | | |
Other strategic investments(3)
|
| | | | — | | | | | | 17,875 | | | | | | (7,259) | | | | | | 6,211 | | | | | | (1,222) | | |
Total
|
| | | $ | 587,138 | | | | | $ | 500,410 | | | | | $ | 45,626 | | | | | $ | 83,458 | | | | | $ | 5,903 | | |
| | |
As of December 31,
|
| | | | |
For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| | | | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
Balance Sheets | | | | | | | | | | | | | | | Income Statements | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 5,942,105 | | | | | $ | 5,981,622 | | | | Revenues | | | | $ | 625,162 | | | | | $ | 883,259 | | | | | $ | 129,776 | | |
Total liabilities
|
| | | | 3,745,332 | | | | | | 3,018,488 | | | | Expenses | | | | | (237,343) | | | | | | (253,940) | | | | | | (188,612) | | |
Noncontrolling
interests |
| | | | 23,067 | | | | | | 2,924 | | | |
Net income (loss)
attributable to parent entities |
| | | | 378,557 | | | | | | 629,085 | | | | | | (59,030) | | |
Total equity attributable to parent entities
|
| | | | 2,173,706 | | | | | | 2,960,210 | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of
|
| |||||||||
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
Intangible assets, net(1)
|
| | | $ | 319 | | | | | $ | 1,209 | | |
Restricted cash
|
| | | | 3,247 | | | | | | 1,570 | | |
Operating lease right-of-use assets(2)
|
| | | | 1,860 | | | | | | 2,419 | | |
Other assets(3)
|
| | | | 9,471 | | | | | | 14,185 | | |
Other receivables
|
| | | | 1,895 | | | | | | 3,571 | | |
Leasing costs, net(4)
|
| | | | 129 | | | | | | 818 | | |
Deferred expenses and other assets, net
|
| | | $ | 16,921 | | | | | $ | 23,772 | | |
| | |
As of
|
| |||||||||
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
Other liabilities(1)
|
| | | $ | 26,235 | | | | | | 24,449 | | |
Accrued expenses
|
| | | | 4,861 | | | | | | 5,540 | | |
Operating lease liabilities (see table above)
|
| | | | 2,006 | | | | | | 2,390 | | |
Accounts payable, accrued expenses and other liabilities
|
| | | $ | 33,102 | | | | | $ | 32,379 | | |
| | |
Operating(1)
|
| |||
2023
|
| | | $ | 486 | | |
2024
|
| | | | 486 | | |
2025
|
| | | | 486 | | |
2026
|
| | | | 486 | | |
2027
|
| | | | 162 | | |
Thereafter
|
| | | | — | | |
Total undiscounted cash flows
|
| | | | 2,106 | | |
Present value discount(1)
|
| | | | (100) | | |
Lease liabilities
|
| | | $ | 2,006 | | |
| | |
As of
|
| |||||||||
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
Unrealized gains on available-for-sale securities
|
| | | $ | — | | | | | $ | 4,237 | | |
Unrealized gains (losses) on cash flow hedges
|
| | | | 989 | | | | | | (9,684) | | |
Accumulated other comprehensive loss
|
| | | $ | 989 | | | | | $ | (5,447) | | |
| | |
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, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate, net(1)
|
| | | $ | 811 | | | | | $ | — | | | | | $ | — | | | | | $ | 811 | | |
Impaired land and development(2)
|
| | | | 26,300 | | | | | | — | | | | | | — | | | | | | 26,300 | | |
Loans receivable held for sale (refer to Note 6)
|
| | | | 37,650 | | | | | | — | | | | | | — | | | | | | 37,650 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale securities(3)
|
| | | $ | 28,092 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,092 | | |
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | 28,092 | | | | | $ | 25,274 | | |
Purchases
|
| | | | — | | | | | | 3,375 | | |
Sales and Repayments
|
| | | | (26,752) | | | | | | (200) | | |
Realized gain recorded in other income
|
| | | | 2,897 | | | | | | — | | |
Unrealized losses recorded in other comprehensive income
|
| | | | (4,237) | | | | | | (357) | | |
Ending balance
|
| | | $ | — | | | | | $ | 28,092 | | |
| | |
As of December 31, 2022
|
| |
As of December 31, 2021
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
Carrying
Value |
| |
Fair
Value |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans receivable and other lending investments, net(1)
|
| | | | 49 | | | | | | 46 | | | | | | 333 | | | | | | 345 | | |
Loans receivable held for sale(1) (refer to Note 6)
|
| | | | 38 | | | | | | 38 | | | | | | — | | | | | | — | | |
Cash and cash equivalents(2)
|
| | | | 4 | | | | | | 4 | | | | | | 16 | | | | | | 16 | | |
Restricted cash(2)
|
| | | | 3 | | | | | | 3 | | | | | | 2 | | | | | | 2 | | |
| | |
Net
Lease |
| |
Real Estate
Finance |
| |
Operating
Properties |
| |
Land and
Development |
| |
Corporate/
Other(1) |
| | |
Company
Total |
| ||||||||||||||||||
Year Ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease income
|
| | | $ | — | | | | | $ | — | | | | | $ | 12,454 | | | | | $ | 405 | | | | | $ | — | | | | | | $ | 12,859 | | |
Interest income
|
| | | | — | | | | | | 12,340 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 12,340 | | |
Other income
|
| | | | — | | | | | | 3,570 | | | | | | 27,188 | | | | | | 6,323 | | | | | | 44 | | | | | | | 37,125 | | |
Land development revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | 61,753 | | | | | | — | | | | | | | 61,753 | | |
| | |
Net
Lease |
| |
Real Estate
Finance |
| |
Operating
Properties |
| |
Land and
Development |
| |
Corporate/
Other(1) |
| | |
Company
Total |
| ||||||||||||||||||
Earnings from equity method investments
|
| | | | 33,261 | | | | | | — | | | | | | 14,850 | | | | | | 4,775 | | | | | | (7,260) | | | | | | | 45,626 | | |
Gain on equity investment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Income from sales of real estate
|
| | | | — | | | | | | — | | | | | | 25,186 | | | | | | — | | | | | | — | | | | | | | 25,186 | | |
Total revenue and other earnings
|
| | | | 33,261 | | | | | | 15,910 | | | | | | 79,678 | | | | | | 73,256 | | | | | | (7,216) | | | | | | | 194,889 | | |
Real estate expense
|
| | | | — | | | | | | — | | | | | | (33,900) | | | | | | (16,002) | | | | | | — | | | | | | | (49,902) | | |
Land development cost of sales
|
| | | | — | | | | | | — | | | | | | — | | | | | | (63,441) | | | | | | — | | | | | | | (63,441) | | |
Other expense
|
| | | | — | | | | | | (308) | | | | | | — | | | | | | — | | | | | | (186) | | | | | | | (494) | | |
Allocated interest expense
|
| | | | (17,706) | | | | | | (8,306) | | | | | | (4,649) | | | | | | (10,865) | | | | | | (516) | | | | | | | (42,042) | | |
Allocated general and administrative(2)
|
| | | | (4,574) | | | | | | (4,044) | | | | | | (2,255) | | | | | | (8,197) | | | | | | (3,673) | | | | | | | (22,743) | | |
Segment profit (loss)(3)
|
| | | $ | 10,981 | | | | | $ | 3,252 | | | | | $ | 38,874 | | | | | $ | (25,249) | | | | | $ | (11,591) | | | | | | $ | 16,267 | | |
Other significant items: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for loan losses
|
| | | $ | — | | | | | $ | 44,998 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | $ | 44,998 | | |
Impairment of assets
|
| | | | — | | | | | | — | | | | | | 1,749 | | | | | | 12,727 | | | | | | — | | | | | | | 14,476 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | 3,797 | | | | | | 1,113 | | | | | | — | | | | | | | 4,910 | | |
Capitalized expenditures
|
| | | | — | | | | | | — | | | | | | 881 | | | | | | 20,730 | | | | | | — | | | | | | | 21,611 | | |
Year Ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease income
|
| | | $ | — | | | | | $ | — | | | | | $ | 16,445 | | | | | $ | 379 | | | | | $ | — | | | | | | $ | 16,824 | | |
Interest income
|
| | | | — | | | | | | 29,522 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 29,522 | | |
Other income
|
| | | | — | | | | | | 1,206 | | | | | | 27,342 | | | | | | 6,899 | | | | | | 1,279 | | | | | | | 36,726 | | |
Land development revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | 189,103 | | | | | | — | | | | | | | 189,103 | | |
Earnings (losses) from equity method investments
|
| | | | 40,647 | | | | | | — | | | | | | 15,108 | | | | | | 21,492 | | | | | | 6,211 | | | | | | | 83,458 | | |
Gain on equity investment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,642 | | | | | | | 17,642 | | |
Income from sales of real estate
|
| | | | — | | | | | | — | | | | | | 26,319 | | | | | | — | | | | | | — | | | | | | | 26,319 | | |
Total revenue and other earnings
|
| | | | 40,647 | | | | | | 30,728 | | | | | | 85,214 | | | | | | 217,873 | | | | | | 25,132 | | | | | | | 399,594 | | |
Real estate expense
|
| | | | — | | | | | | — | | | | | | (26,778) | | | | | | (18,348) | | | | | | — | | | | | | | (45,126) | | |
Land development cost of sales
|
| | | | — | | | | | | — | | | | | | — | | | | | | (171,961) | | | | | | — | | | | | | | (171,961) | | |
Other expense
|
| | | | — | | | | | | (515) | | | | | | — | | | | | | — | | | | | | — | | | | | | | (515) | | |
Allocated interest expense
|
| | | | (12,378) | | | | | | (14,830) | | | | | | (6,949) | | | | | | (15,242) | | | | | | (1,970) | | | | | | | (51,369) | | |
Allocated general and administrative(2)
|
| | | | (2,963) | | | | | | (4,736) | | | | | | (2,227) | | | | | | (9,555) | | | | | | (3,499) | | | | | | | (22,980) | | |
Segment profit (loss)(3)
|
| | | $ | 25,306 | | | | | $ | 10,647 | | | | | $ | 49,260 | | | | | $ | 2,767 | | | | | $ | 19,663 | | | | | | $ | 107,643 | | |
Other significant items: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recovery of loan losses
|
| | | $ | — | | | | | $ | (8,085) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | $ | (8,085) | | |
Impairment of assets
|
| | | | — | | | | | | — | | | | | | 679 | | | | | | — | | | | | | — | | | | | | | 679 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | 5,585 | | | | | | 902 | | | | | | — | | | | | | | 6,487 | | |
Capitalized expenditures
|
| | | | — | | | | | | — | | | | | | 655 | | | | | | 24,036 | | | | | | — | | | | | | | 24,691 | | |
Year Ended December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease income
|
| | | $ | — | | | | | $ | — | | | | | $ | 21,215 | | | | | $ | 356 | | | | | $ | — | | | | | | $ | 21,571 | | |
| | |
Net
Lease |
| |
Real Estate
Finance |
| |
Operating
Properties |
| |
Land and
Development |
| |
Corporate/
Other(1) |
| | |
Company
Total |
| ||||||||||||||||||
Interest income
|
| | | | — | | | | | | 56,676 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 56,676 | | |
Other income
|
| | | | — | | | | | | 11,975 | | | | | | 8,065 | | | | | | 6,525 | | | | | | 1,624 | | | | | | | 28,189 | | |
Land development revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | 164,702 | | | | | | — | | | | | | | 164,702 | | |
Earnings (losses) from equity method investments
|
| | | | 20,054 | | | | | | — | | | | | | (16,361) | | | | | | 3,432 | | | | | | (1,222) | | | | | | | 5,903 | | |
Gain on equity investment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,916 | | | | | | | 23,916 | | |
Income from sales of real estate
|
| | | | — | | | | | | — | | | | | | 263 | | | | | | — | | | | | | — | | | | | | | 263 | | |
Total revenue and other earnings
|
| | | | 20,054 | | | | | | 68,651 | | | | | | 13,182 | | | | | | 175,015 | | | | | | 24,318 | | | | | | | 301,220 | | |
Real estate expense
|
| | | | — | | | | | | — | | | | | | (22,936) | | | | | | (22,680) | | | | | | — | | | | | | | (45,616) | | |
Land development cost of sales
|
| | | | — | | | | | | — | | | | | | — | | | | | | (177,727) | | | | | | — | | | | | | | (177,727) | | |
Other expense
|
| | | | — | | | | | | (266) | | | | | | — | | | | | | — | | | | | | (5) | | | | | | | (271) | | |
Allocated interest expense
|
| | | | (10,417) | | | | | | (23,390) | | | | | | (8,951) | | | | | | (17,940) | | | | | | (1,478) | | | | | | | (62,176) | | |
Allocated general and administrative(2)
|
| | | | (2,383) | | | | | | (6,622) | | | | | | (2,591) | | | | | | (9,990) | | | | | | (3,298) | | | | | | | (24,884) | | |
Segment profit (loss)(3)
|
| | | $ | 7,254 | | | | | $ | 38,373 | | | | | $ | (21,296) | | | | | $ | (53,322) | | | | | $ | 19,537 | | | | | | $ | (9,454) | | |
Other significant non-cash items: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for loan losses
|
| | | $ | — | | | | | $ | 8,866 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | $ | 8,866 | | |
Impairment of assets
|
| | | | — | | | | | | — | | | | | | 3,052 | | | | | | 2,738 | | | | | | — | | | | | | | 5,790 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | 5,143 | | | | | | 952 | | | | | | — | | | | | | | 6,095 | | |
Capitalized expenditures
|
| | | | — | | | | | | — | | | | | | 1,636 | | | | | | 30,506 | | | | | | — | | | | | | | 32,142 | | |
As of December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate, net
|
| | | $ | — | | | | | $ | — | | | | | $ | 76,497 | | | | | $ | — | | | | | $ | — | | | | | | $ | 76,497 | | |
Total real estate
|
| | | | — | | | | | | — | | | | | | 76,497 | | | | | | — | | | | | | — | | | | | | | 76,497 | | |
Land and development, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 232,014 | | | | | | — | | | | | | | 232,014 | | |
Loans receivable and other lending investments, net
|
| | | | — | | | | | | 48,655 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 48,655 | | |
Loan receivable held for sale
|
| | | | — | | | | | | 37,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 37,650 | | |
Other investments
|
| | | | 554,733 | | | | | | — | | | | | | 32,405 | | | | | | — | | | | | | — | | | | | | | 587,138 | | |
Total portfolio assets
|
| | | | 554,733 | | | | | | 86,305 | | | | | | 108,902 | | | | | | 232,014 | | | | | | — | | | | | | | 981,954 | | |
Cash and other assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,417 | | |
Total assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1,005,371 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate, net
|
| | | $ | — | | | | | $ | — | | | | | $ | 92,150 | | | | | $ | — | | | | | $ | — | | | | | | $ | 92,150 | | |
Real estate available and held for sale
|
| | | | — | | | | | | — | | | | | | 301 | | | | | | — | | | | | | — | | | | | | | 301 | | |
Total real estate
|
| | | | — | | | | | | — | | | | | | 92,451 | | | | | | — | | | | | | — | | | | | | | 92,451 | | |
Land and development, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 286,810 | | | | | | — | | | | | | | 286,810 | | |
Loans receivable and other lending investments, net
|
| | | | — | | | | | | 332,844 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 332,844 | | |
Other investments
|
| | | | 438,186 | | | | | | — | | | | | | 43,252 | | | | | | 1,096 | | | | | | 17,876 | | | | | | | 500,410 | | |
Total portfolio assets
|
| | | $ | 438,186 | | | | | | 332,844 | | | | | | 135,703 | | | | | | 287,906 | | | | | | 17,876 | | | | | | | 1,212,515 | | |
| | | | | | | | | | | | | | | | | | | | |
| | |
Net
Lease |
| |
Real Estate
Finance |
| |
Operating
Properties |
| |
Land and
Development |
| |
Corporate/
Other(1) |
| | |
Company
Total |
| |||
Cash and other assets
|
| | | | | | | | | | | | | | | | | | | | 44,248 | | |
Total assets
|
| | | | | | | | | | | | | | | | | | | $ | 1,256,763 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Segment profit (loss)
|
| | | $ | 16,267 | | | | | $ | 107,643 | | | | | $ | (9,454) | | |
Less: (Provision for) recovery of loan losses
|
| | | | (44,998) | | | | | | 8,085 | | | | | | (8,866) | | |
Less: Impairment of assets
|
| | | | (14,476) | | | | | | (679) | | | | | | (5,790) | | |
Less: Stock-based compensation
|
| | | | 11,806 | | | | | | (23,360) | | | | | | (15,256) | | |
Less: Depreciation and amortization
|
| | | | (4,910) | | | | | | (6,487) | | | | | | (6,095) | | |
Less: Income tax benefit (expense)
|
| | | | — | | | | | | (22,531) | | | | | | 17,483 | | |
Net income (loss)
|
| | | $ | (36,311) | | | | | $ | 62,671 | | | | | $ | (27,978) | | |
| | |
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, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for loan losses(1)(2)
|
| | | $ | 28,634 | | | | | $ | 8,866 | | | | | $ | 409 | | | | | $ | (25,889) | | | | | $ | 12,020 | | |
Allowance for doubtful accounts(2)
|
| | | | 731 | | | | | | 1,324 | | | | | | — | | | | | | (896) | | | | | | 1,159 | | |
Allowance for deferred tax assets(2)
|
| | | | 80,727 | | | | | | (811) | | | | | | — | | | | | | — | | | | | | 79,916 | | |
| | | | $ | 110,092 | | | | | $ | 9,379 | | | | | $ | 409 | | | | | $ | (26,785) | | | | | $ | 93,095 | | |
For the Year Ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for loan losses(1)(2)
|
| | | $ | 12,020 | | | | | $ | (8,085) | | | | | $ | 834 | | | | | $ | — | | | | | $ | 4,769 | | |
Allowance for doubtful accounts(2)
|
| | | | 1,159 | | | | | | (907) | | | | | | — | | | | | | (198) | | | | | | 54 | | |
Allowance for deferred tax assets(2)
|
| | | | 79,916 | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,916 | | |
| | | | $ | 93,095 | | | | | $ | (8,992) | | | | | $ | 834 | | | | | $ | (198) | | | | | $ | 84,739 | | |
For the Year Ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for loan losses(1)(2)
|
| | | $ | 4,769 | | | | | $ | 45,070 | | | | | $ | — | | | | | $ | (48,914) | | | | | $ | 925 | | |
Allowance for doubtful accounts(2)
|
| | | | 54 | | | | | | 189 | | | | | | — | | | | | | (161) | | | | | | 82 | | |
Allowance for deferred tax assets(2)
|
| | | | 79,916 | | | | | | 13,666 | | | | | | — | | | | | | — | | | | | | 93,582 | | |
| | | | $ | 84,739 | | | | | $ | 58,925 | | | | | $ | — | | | | | $ | (49,075) | | | | | $ | 94,589 | | |
| | | | | | | | | | | |
Initial Cost to
Company |
| |
Cost
Capitalized Subsequent to Acquisition(1) |
| |
Gross Amount Carried
at Close of Period |
| | | | | | | | | | | | | |
Depreciable
Life (Years) |
| ||||||||||||||||||||||||||||||
Location
|
| | | | |
Encumbrances
|
| |
Land
|
| |
Building and
Improvements |
| |
Land
|
| |
Building and
Improvements |
| |
Total
|
| |
Accumulated
Depreciation |
| |
Date
Acquired |
| ||||||||||||||||||||||||||||||||||||
LAND: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
California
|
| | LAN003 | | | | $ | — | | | | | $ | 28,464 | | | | | $ | 2,836 | | | | | $ | (19,453) | | | | | $ | 9,011 | | | | | $ | 2,836 | | | | | $ | 11,847 | | | | | $ | 2,908(2) | | | | | | 2010 | | | | | | — | | |
New Jersey
|
| | LAN006 | | | | | — | | | | | | 43,300 | | | | | | — | | | | | | 36,355 | | | | | | 79,655 | | | | | | — | | | | | | 79,655 | | | | | | 1,255(2) | | | | | | 2009 | | | | | | — | | |
New Jersey
|
| | LAN007 | | | | | — | | | | | | 3,992 | | | | | | — | | | | | | 11,241 | | | | | | 15,233 | | | | | | — | | | | | | 15,233 | | | | | | — | | | | | | 2009 | | | | | | — | | |
New Jersey
|
| | LAN008 | | | | | — | | | | | | 111 | | | | | | 5,954 | | | | | | 2,719 | | | | | | 2,830 | | | | | | 5,954 | | | | | | 8,784 | | | | | | — | | | | | | 2009 | | | | | | — | | |
New York
|
| | LAN009 | | | | | — | | | | | | 58,900 | | | | | | — | | | | | | (32,600) | | | | | | 26,300 | | | | | | — | | | | | | 26,300 | | | | | | — | | | | | | 2011 | | | | | | — | | |
New York
|
| | LAN011 | | | | | — | | | | | | 4,600 | | | | | | — | | | | | | — | | | | | | 4,600 | | | | | | — | | | | | | 4,600 | | | | | | — | | | | | | 2018 | | | | | | — | | |
Virginia
|
| | LAN012 | | | | | — | | | | | | 72,138 | | | | | | — | | | | | | 25,170 | | | | | | 97,308 | | | | | | — | | | | | | 97,308 | | | | | | 7,550(2) | | | | | | 2009 | | | | | | — | | |
Subtotal
|
| | | | | | | — | | | | | | 211,505 | | | | | | 8,790 | | | | | | 23,432 | | | | | | 234,937 | | | | | | 8,790 | | | | | | 243,727 | | | | | | 11,713 | | | | | | | | | | | | | | |
RETAIL: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Illinois
|
| | RET004 | | | | $ | — | | | | | $ | — | | | | | $ | 336 | | | | | $ | 98 | | | | | $ | — | | | | | $ | 434 | | | | | $ | 434 | | | | | $ | 63 | | | | | | 2010 | | | | | | 40.0 | | |
Subtotal
|
| | | | | | | — | | | | | | — | | | | | | 336 | | | | | | 98 | | | | | | — | | | | | | 434 | | | | | | 434 | | | | | | 63 | | | | | | | | | | | | | | |
HOTEL: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New Jersey
|
| | HOT002 | | | | $ | — | | | | | $ | 297 | | | | | $ | 18,299 | | | | | $ | 4,032 | | | | | $ | 297 | | | | | $ | 22,331 | | | | | $ | 22,628 | | | | | $ | 4,333 | | | | | | 2019 | | | | | | 40.0 | | |
New Jersey
|
| | HOT003 | | | | | — | | | | | | 120 | | | | | | 6,548 | | | | | | 23 | | | | | | 120 | | | | | | 6,571 | | | | | | 6,691 | | | | | | 578 | | | | | | 2019 | | | | | | 40.0 | | |
New Jersey
|
| | HOT004 | | | | | — | | | | | | 3,815 | | | | | | 40,194 | | | | | | 4,632 | | | | | | 3,815 | | | | | | 44,827 | | | | | | 48,642 | | | | | | 11,185 | | | | | | 2016 | | | | | | 40.0 | | |
Subtotal
|
| | | | | | | — | | | | | | 4,232 | | | | | | 65,041 | | | | | | 8,687 | | | | | | 4,232 | | | | | | 73,729 | | | | | | 77,961 | | | | | | 16,096 | | | | | | | | | | | | | | |
ENTERTAINMENT: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New Jersey
|
| | ENT060 | | | | $ | — | | | | | $ | 750 | | | | | $ | 10,670 | | | | | $ | 855 | | | | | $ | 750 | | | | | $ | 11,525 | | | | | $ | 12,275 | | | | | $ | 1,586 | | | | | | 2017 | | | | | | 40.0 | | |
New York
|
| | ENT063 | | | | | — | | | | | | 3,277 | | | | | | — | | | | | | 646 | | | | | | 587 | | | | | | 3,336 | | | | | | 3,923 | | | | | | 350 | | | | | | 2013 | | | | | | 40.0 | | |
Subtotal
|
| | | | | | | — | | | | | | 4,027 | | | | | | 10,670 | | | | | | 1,501 | | | | | | 1,337 | | | | | | 14,861 | | | | | | 16,198 | | | | | | 1,936 | | | | | | | | | | | | | | |
TOTAL
|
| | | | | | $ | — | | | | | $ | 219,764 | | | | | $ | 84,837 | | | | | $ | 33,718 | | | | | $ | 240,506 | | | | | $ | 97,814 | | | | | $ | 338,320 | | | | | $ | 29,808(3) | | | | | | | | | | | | | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Balance at January 1
|
| | | $ | 415,963 | | | | | $ | 660,896 | | | | | $ | 817,382 | | |
Improvements and additions
|
| | | | 21,430 | | | | | | 24,691 | | | | | | 32,142 | | |
Dispositions
|
| | | | (85,450) | | | | | | (268,945) | | | | | | (182,838) | | |
Impairments
|
| | | | (13,623) | | | | | | (679) | | | | | | (5,790) | | |
Balance at December 31
|
| | | $ | 338,320 | | | | | $ | 415,963 | | | | | $ | 660,896 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Balance at January 1
|
| | | $ | (36,702) | | | | | $ | (32,643) | | | | | $ | (28,049) | | |
Additions
|
| | | | (4,555) | | | | | | (5,086) | | | | | | (5,482) | | |
Dispositions
|
| | | | 11,449 | | | | | | 1,027 | | | | | | 888 | | |
Balance at December 31
|
| | | $ | (29,808) | | | | | $ | (36,702) | | | | | $ | (32,643) | | |
Type of Loan/Borrower
|
| |
Underlying Property Type
|
| |
Contractual
Interest Accrual Rates |
| |
Contractual
Interest Payment Rates |
| |
Effective
Maturity Dates |
| |
Periodic
Payment Terms(1) |
| |
Prior
Liens |
| |
Face
Amount of Mortgages |
| |
Carrying
Amount of Mortgages(2)(3) |
| ||||||||||||
Senior Mortgages: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrower A
|
| | Apartment/Residential | | |
LIBOR + 5.25%
|
| |
LIBOR + 5.25%
|
| |
June, 2023
|
| | | | IO | | | | | | — | | | | | $ | 6,765 | | | | | $ | 6,756 | | |
Borrower B(4)
|
| |
Mixed Use/Mixed Collateral
|
| |
SOFR + 9.00%
|
| |
SOFR + 9.00%
|
| |
October, 2026
|
| | | | IO | | | | | | — | | | | | | 80,832 | | | | | | 37,650 | | |
Borrower C
|
| | Apartment/Residential | | |
LIBOR + 5.25%
|
| |
LIBOR + 5.25%
|
| |
December, 2022
|
| | | | IO | | | | | | — | | | | | | 29,358 | | | | | | 29,097 | | |
Subordinate Mortgages: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrower D
|
| | Hotel | | | Fixed: 6.80% | | | Fixed: 6.80% | | |
September, 2057
|
| | | | IO | | | | | | — | | | | | | 13,327 | | | | | | 13,331 | | |
Total mortgages
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 130,282 | | | | | $ | 86,834 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Balance at January 1
|
| | | $ | 211,488 | | | | | $ | 496,553 | | | | | $ | 561,761 | | |
Additions: | | | | | | | | | | | | | | | | | | | |
New mortgage loans
|
| | | | — | | | | | | 32,942 | | | | | | 19,975 | | |
Additions under existing mortgage loans
|
| | | | 6,482 | | | | | | 20,958 | | | | | | 72,574 | | |
Other(2)
|
| | | | 4,233 | | | | | | 7,455 | | | | | | 25,867 | | |
Deductions(3): | | | | | | | | | | | | | | | | | | | |
Collections of principal
|
| | | | (111,112) | | | | | | (304,053) | | | | | | (178,662) | | |
Change in provision for loan losses
|
| | | | (24,237) | | | | | | 166 | | | | | | (4,930) | | |
Transfers to real estate and equity investments
|
| | | | — | | | | | | (42,501) | | | | | | — | | |
Amortization of premium
|
| | | | (20) | | | | | | (32) | | | | | | (32) | | |
Balance at December 31
|
| | | $ | 86,834 | | | | | $ | 211,488 | | | | | $ | 496,553 | | |
Exhibit 99.2
THIS NOTICE WILL ENABLE YOU TO ACCESS MATERIALS FOR INFORMATIONAL PURPOSES ONLY Important Notice Regarding the Availability of Materials You are receiving this communication because you hold common stock in iStar Inc. (“iStar”). iStar has released informational materials regarding the separation of its wholly-owned subsidiary, Star Holdings, that are now available for your review. The materials consist of the Information Statement, including any supplements that Star Holdings has prepared in connection with the separation. This notice provides instructions on how to access these materials for informational purposes only. It is not a form for voting and iStar is not soliciting your proxy in connection with the separation. This notice presents only an overview of materials, which contain important information and are available, free of charge, on the Internet or by mail. We encourage you to access and closely review these materials. To effect the separation, iStar will distribute 100% of Star Holdings’ common shares of beneficial interest on a pro rata basis to the holders of iStar common stock. Immediately following the distribution, which will be effective as of the date and time referenced in the Information Statement, Star Holdings will be an independent, publicly traded company. You may view the materials online at www.envisionreports.com/STARINFO and easily request a paper or e-mail copy (see below). See the below for instructions on how to access materials. Materials Available to VIEW or RECEIVE: www.envisionreports.com/STARINFO How to View Online: Visit. www.envisionreports.com/STARINFO How to Request and Receive a PAPER or E-MAIL Copy: If you want to receive a paper or e-mail copy of these materials, you must request one. There is NO charge for requesting a copy. Please choose one of the following methods to make your request: 1) BY INTERNET: www.envisionreports.com/STARINFO 2) BY TELEPHONE: 1-800-317-4445 3) BY E-MAIL*: web.queries@computershare.com * If requesting materials by e-mail, please include your name and address in the body of the email with “STAR Information Statement” in the subject line. Requests, instructions, and other inquiries sent to this e-mail address will NOT be forwarded your investment advisor. Access the Information Statement SCAN this QR code with your smartphone camera or visit www.envisionreports.com/STARINFO 03SJ9B MMMMMMMMMMMM MMMMMMMMM ADAM SAMPLE 1234 S. ILLINOIS ST. APT 123 LYNN MA 01901 000001 |