0001688852false00016888522021-10-212021-10-21

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_______________________________________________________________________________

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 21, 2021

_______________________________________________________________________________

Safehold Inc.

(Exact name of registrant as specified in its charter)

Maryland

    

001-38122

    

30-0971238

(State or other jurisdiction of

incorporation)

(Commission File

Number)

(IRS Employer

Identification Number)

1114 Avenue of the Americas

39th Floor

New York   ,   NY

10036

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code:  (212) 930-9400

 _______________________________________________________________________________

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))

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. ☐

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

    

Trading Symbol(s)

    

Name of each exchange on which registered

Common Stock

 

SAFE

 

NYSE

Item 2.02Results of Operations and Financial Condition.

On October 21, 2021, Safehold Inc. issued an earnings release and made available on its website an earnings presentation for the quarter ended September 30, 2021. A copy of the earnings release and earnings presentation are attached as Exhibit 99.1 and Exhibit 99.2, respectively, hereto and incorporated herein by reference.

The information in this Current Report, including the exhibits hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section.  The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, unless it is specifically incorporated by reference therein.

Item 7.01Regulation FD Disclosure.

On October 21, 2021, Safehold Inc. made available on its website an earnings presentation for the quarter ended September 30, 2021. A copy of the earnings presentation is attached as Exhibit 99.2 hereto and incorporated by reference.

The earnings presentation, including Exhibit 99.2 hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, unless it is specifically incorporated by reference therein.

Item 9.01Financial Statements and Exhibits.

Exhibit 99.1Earnings Release.

Exhibit 99.2Earnings Presentation.

Exhibit 104Inline XBRL for the cover page of this Current Report on Form 8-K.

SIGNATURE

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, thereunto duly authorized.

Safehold Inc.

Date:

October 21, 2021

By:

/s/ GARETT ROSENBLUM

Garett Rosenblum

Chief Accounting Officer

(principal financial officer)

Exhibit 99.1

Graphic

Press Release

Safehold Reports Third Quarter 2021 Results

NEW YORK, October 21, 2021

Safehold Inc. (NYSE: SAFE) reported results for the third quarter 2021.

Highlights from the third quarter earnings announcement include:

¾Revenue of $47.3 million, a 24% increase year-over-year
¾Net income of $20.2 million, a 43% increase year-over-year
¾Earnings per share of $0.38, a 36% increase year-over-year
¾$321 million of originations(1)
¾$624 million of estimated UCA growth
¾$242 million capital raised from equity offering

“Safehold reported a strong third quarter with over $300 million of new originations, growing the portfolio by 9% quarter-over-quarter to $4.0 billion,” said Jay Sugarman, Chairman and Chief Executive Officer. “Following our largest equity raise since IPO, Safehold is well positioned with ample liquidity to finish the year strong.”

SAFE published a presentation detailing these results which can be found on its website, www.safeholdinc.com in the “Investor Relations” section.

The Company will host an earnings conference call reviewing this presentation beginning at 10:00 a.m. ET. This conference call will be broadcast live and can be accessed by all interested parties through Safehold's website and by using the dial-in information listed below:

Dial-In:

877.336.4440

International:

409.207.6984

Access Code:

9109212

(1) Investments in Q3 ’21 include $21m of new forward commitments that have not yet been funded. There can be no assurance that Safehold will complete these transactions.

1114 Avenue of the Americas

New York, NY 10036

T 212.930.9400

E investors@safeholdinc.com


Graphic

A replay of the call will be archived on the Company’s website. Alternatively, the replay can be accessed via dial-in from 2:30 p.m. ET on October 21, 2021 through 12:00 a.m. ET on November 4, 2021 by calling:

Replay:

866.207.1041

International:

402.970.0847

Access Code:

8590415


About Safehold:

Safehold Inc. (NYSE: SAFE) is revolutionizing real estate ownership by providing a new and better way for owners to unlock the value of the land beneath their buildings. Through its modern ground lease capital solution, Safehold helps owners of high quality multifamily, office, industrial, hospitality and mixed-use properties in major markets throughout the United States generate higher returns with less risk. The Company, which is taxed as a real estate investment trust (REIT) and is managed by its largest shareholder, iStar Inc., seeks to deliver safe, growing income and long-term capital appreciation to its shareholders. Additional information on Safehold is available on its website at www.safeholdinc.com.

Company Contact:
Jason Fooks
Senior Vice President
Investor Relations & Marketing
T 212.930.9400
E
investors@safeholdinc.com

1114 Avenue of the Americas

New York, NY 10036
T 212.930.9400
investors@safeholdinc.com


Exhibit 99.2

GRAPHIC

Q3 ’21 EARNINGS RESULTS

GRAPHIC

2 Forward-Looking Statements and Other Matters This presentation may contain forward-looking statements. All statements other than statements of historical fact are forward-looking statements. These forward-looking statements can be identified by the use of words such as “illustrative”, “representative”, “expect”, “plan”, “will”, “estimate”, “project”, “intend”, “believe”, and other similar expressions that do not relate to historical matters. These forward-looking statements reflect the Company’s current views about future events, and are subject to numerous known and unknown risks, uncertainties, assumptions and changes in circumstances that may cause the Company’s actual results to differ significantly from those expressed in any forward-looking statement. The Company does not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: the effect of the COVID-19 pandemic on our business and growth prospects and on our tenants’ business; market demand for ground lease capital; the Company’s ability to source new ground lease investments; the availability of funds to complete new ground lease investments; risks that the rent adjustment clauses in the Company's leases will not adequately keep up with changes in market value and inflation; risks associated with certain tenant and industry concentrations in our portfolio; conflicts of interest and other risks associated with the Company's external management structure and its relationships with iStar and other significant investors; risks associated with using debt to fund the Company’s business activities (including changes in interest rates and/or credit spreads, the ability to source financing at rates below the capitalization rates of our assets, and refinancing and interest rate risks); risks that tenant rights in certain of our ground leases will limit or eliminate the Owned Residual realizations from such properties; general risks affecting the real estate industry and local real estate markets (including, without limitation, the potential inability to enter into or renew ground leases at favorable rates, including with respect to contractual rate increases or participating rent); dependence on the creditworthiness of our tenants and their financial condition and operating performance; competition from other ground lease investors and risks associated with our failure to qualify for taxation as a REIT under the Internal Revenue Code of 1986, as amended. Please refer to the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2020 and any subsequent reports filed with the Securities and Exchange Commission (SEC) for further discussion of these and other investment considerations. The Company expressly disclaims any responsibility to update or revise forward- looking statements, whether as a result of new information, future events or otherwise, except as required by law. Important Note re COVID-19: Readers of this presentation are cautioned that, due to the possibility that the COVID-19 pandemic will have a delayed adverse impact on our financial results, along with the uncertainty created by the pandemic, our results for the period may not be indicative of future results. Similarly, our Ground Rent Coverage and UCA as of September 30, 2021 are likely to decline with respect to certain properties in future periods due to the continuing impact of the pandemic and the fact that certain metrics that we report and monitor may not reflect the full effects of the pandemic as of their dates of determination. Readers are urged to read our Quarterly Report on Form 10-Q for the quarter ended September 30, 2021 when it is filed with the SEC for a more fulsome discussion of our quarterly results, including the "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors" sections included therein. Note: Please refer to the Glossary at the end of this presentation for a list of defined terms and metrics. Investor Relations Contact Jason Fooks 212.930.9400 investors@safeholdinc.com

GRAPHIC

3 Q3 ‘21 Highlights Increased Investments $242m Capital Raised from Equity Offering $879m Cash & Credit Facility Availability(3) 36% Quarterly Y/Y EPS Growth 24% Quarterly Y/Y Revenue Growth Strong Earnings $321m New Ground Lease Investments(1) $624m UCA Growth(2) Capital for Growth Note: Please see “Unrealized Capital Appreciation Details” in the Appendix for more information. (1) Investments in Q3 ’21 include $21m of new forward commitments that have not yet been funded. There can be no assurance that Safehold will complete these transactions. (2) Refers to the UCA contributed from new deals added to the UCA pool in Q3 ’21. Includes one property that was previously included in Q1 ’21 investment activity as a future acquisition commitment but that had not been included in the UCA pool until the purchase was completed in Q3 ’21. (3) Based on cash & cash equivalents and the unused capacity of the new unsecured revolving credit facility as of 9/30/21, which may be fully drawn, subject to certain conditions.

GRAPHIC

4 Earnings Results Q3 ‘21 Q3 ‘20 Y/Y Growth Revenue $47.3m $38.0m +24% Net Income $20.2m $14.2m +43% EPS $0.38 $0.28 +36% YTD ‘21 YTD ‘20 Y/Y Growth $135.0m $115.5m +17% $51.8m $44.0m +18% $0.97 $0.88 +11% Quarterly Results YTD Results

GRAPHIC

5 Investment Activity $321m Originations(1) 4.9% w.a. Underwritten Effective Yield(2) 4.8% w.a. Effective Yield 41% w.a. GLTV(3) 3.2x w.a. Rent Coverage(3) 6 ground lease transactions 5 markets (1 new market) 4 new clients Note: Please see the “Important Note re COVID-19” in the front of this presentation for a statement about metrics this quarter. Refer to Appendix for Portfolio Reconciliation and Glossary for more details. (1) Investments in Q3 ’21 include $21m of new forward commitments that have not yet been funded. There can be no assurance that Safehold will complete these transactions. (2) Investments this quarter include one or more existing ground leases that contain rent escalators based on (i) a percentage of revenues the building generates, (ii) changes in CPI and/or (iii) periodic fair market valuations of the land. For purposes of calculating the Underwritten Effective Yield of such ground leases over their lease term, our underwriting makes assumptions that building revenues, CPI and land values grow by no more than 2% annually. (3) The Company uses estimates of the stabilized Property NOI if it does not receive current tenant information or if the properties are under construction/in transition. These estimates are based on leasing activity at the property, third party appraisals and available market information, such as leasing activity at comparable properties in the relevant market. (4) The portfolio is presented using Aggregate Gross Book Value. As of 9/30/21, the portfolio included $94m of forward commitments that have not yet been funded. Origination Metrics $332m Fundings Quarterly Activity $0.3b $0.8b $1.5b $2.9b $4.0b IPO (6/22/2017) Q3 '18 Q3 '19 Q3 '20 Q3 '21 Portfolio Growth 12x Growth Since IPO(4) $300m Funded $21m Unfunded $32m Funding Prior Investments $300m New Investments

GRAPHIC

6 $20.00 $28.00 $34.00 $46.88 $61.00 $76.00 IPO (6/22/17) FO (8/7/19) FO (11/19/19) FO (3/18/20) FO (11/10/20) FO (9/22/21) Equity Offering 37% Share Price CAGR $242m Equity raised in Q3 ’21 at $76 per share Dates of Equity Offerings

GRAPHIC

7 Portfolio Metrics (Current Portfolio Gross Book Value: $3,879m) Note: Please see the “Important Note re COVID-19” in the front of this presentation for a statement about metrics this quarter. (1) Refer to the Glossary in the Appendix for yield calculations and additional details. (2) The Company uses estimates of the stabilized Property NOI if it does not receive current tenant information or if the properties are under construction/in transition. These estimates are based on leasing activity at the property, third party appraisals and available market information, such as leasing activity at comparable properties in the relevant market. Annualized Yield 5.2% ($204m Annualized In-Place Net Rent) Annualized Cash Yield 3.4% ($127m Annualized In-Place Cash Rent) Yield Metrics(1) Lease Term Property Type W.A. Rent Coverage 3.4x W.A. GLTV 40% Credit Metrics(2) >60 yrs 91% <20 yrs 6% 20-60 yrs 3% Lease Term Remaining w/ Ext. (W.A. 90 Years) Office 53% Multifamily 31% Hotel 15% Other 1% Underlying Property

GRAPHIC

8 Geographic Breakdown (Current Portfolio Gross Book Value $3,879m) Detroit Milwaukee Central 2% Minneapolis Nashville West 26% Southwest 7% Southeast 11% Northeast 39% Mid-Atlantic 15% Washington, D.C. Philadelphia Atlanta Raleigh-Durham Orlando Tampa Miami Sarasota Austin Dallas San Antonio Los Angeles San Francisco San Jose Portland Seattle Honolulu Salt Lake City New Haven New York Phoenix San Diego Denver Jacksonville Houston - New

GRAPHIC

9 Unsecured Revolver $165m Pro-Rata Held by JVs $272m Unsecured Notes $400m Non-Recourse Secured $1,498m Total $2.3b Capital Structure (1) Excludes outstanding borrowings under the Company’s unsecured revolving credit facility. (2) Based on SAFE closing share price of $71.89 on September 30, 2021. Interest Rates and Spreads(1) Q3 '21 Portfolio Annualized Yield 5.2% Effective Interest Rate 3.7% Effective spread 151 bps Portfolio Annualized Cash Yield 3.4% Cash Interest Rate 3.1% Cash spread 27 bps Debt and Liquidity Metrics Q3 '21 Total debt $2,335m Total book equity $1,669m Equity market cap(2) $4,066m Total debt / book equity 1.4x Total debt / equity market cap 0.6x Unencumbered assets $1,418m Cash & credit facility availability $879m Equity Offering Debt Overview Baa1 Moody’s (Stable Outlook) ($835m remaining capacity) 25 year w.a. maturity(1) Credit Ratings $242m Equity raised at $76 per share BBB+ Fitch (Stable Outlook)

GRAPHIC

10 $6.7b $5.1b $2.8b $1.6b $0.4b Q3 '21 Q3 '20 Q3 '19 Q3 '18 IPO (6/22/2017) Note: Please see the “Important Note re COVID-19” in the front of this presentation for a statement about metrics this quarter. Please see “Unrealized Capital Appreciation Details” in the Appendix for more information. Pictures of properties that are currently under development are presented as renderings. (1) Refers to the UCA contributed from new deals added to the UCA pool in Q3 ’21. Includes one property that was previously included in Q1 ’21 investment activity as a future acquisition commitment but that had not been included in the UCA pool until the purchase was completed in Q3 ’21. Unrealized Capital Appreciation 89% CAGR +$624m 7 new properties added to UCA in Q3 ’21(1)

GRAPHIC

11 APPENDIX

GRAPHIC

12 Income Statements Appendix Note: Figures in thousands except for share amounts. For the three months ended Sept 30, For the nine months ended Sept 30, 2021 2020 2021 2020 Revenues: Operating lease income $16,992 $17,195 $51,367 $55,088 Interest income from sales-type leases 30,145 20,583 83,244 59,315 Other income 144 222 390 1,115 Total revenues $47,281 $38,000 $135,001 $115,518 Costs and expenses: Interest expense $20,932 $16,430 $57,259 $47,811 Real estate expense 719 493 2,038 1,828 Depreciation and amortization 2,390 2,361 7,160 7,064 General and administrative 6,658 5,302 21,388 16,924 Other expense 350 34 740 194 Total costs and expenses $31,049 $24,620 $88,585 $73,821 Income from operations before other items $16,232 $13,380 $46,416 $41,697 Loss on early extinguishment of debt - - (216) - Earnings from equity method investments 2,244 832 4,012 2,472 Selling profit from sales-type leases 1,833 - 1,833 - Net income $20,309 $14,212 $52,045 $44,169 Net (income) attributable to non-controlling interests (105) (49) (201) (145) Net income attributable to Safehold Inc. $20,204 $14,163 $51,844 $44,024 and allocable to common shareholders Weighted avg. share count (basic) 53,498 51,153 53,347 50,158 Weighted avg. share count (diluted) 53,511 51,162 53,359 50,167 Earnings per share (basic & diluted) $0.38 $0.28 $0.97 $0.88

GRAPHIC

13 Balance Sheets Appendix Note: Figures in thousands. September 30, 2021 December 31, 2020 Assets: Real estate: Real estate, at cost $740,971 $752,420 Less: accumulated depreciation (26,835) (22,314) Real estate, net $714,136 $730,106 Real estate-related intangibles assets, net 222,606 242,166 Total real estate, net and real estate-related intangible assets, net $936,742 $972,272 Net investment in sales-type leases 1,801,986 1,305,519 Ground Lease receivables 691,378 577,457 Equity investments in Ground Leases 171,532 129,614 Cash and cash equivalents 43,870 56,948 Restricted cash 3,831 39,519 Deferred operating lease income receivable 109,373 93,307 Deferred expenses and other assets, net 66,270 34,334 Total assets $3,824,982 $3,208,970 Liabilities: Accounts payable, accrued expenses, and other liabilities $62,492 $76,673 Real estate-related intangible liabilities, net 65,638 66,268 Debt obligations, net 2,028,195 1,684,726 Total liabilities $2,156,325 $1,827,667 Equity: Safehold Inc. shareholders' equity: Common stock $566 $532 Additional paid-in capital 1,658,972 1,412,107 Retained earnings 48,455 23,945 Accumulated other comprehensive loss (42,015) (57,461) Total Safehold Inc. shareholders' equity $1,665,978 $1,379,123 Noncontrolling interests $2,679 $2,180 Total equity $1,668,657 $1,381,303 Total liabilities and equity $3,824,982 $3,208,970

GRAPHIC

14 Portfolio Reconciliation Appendix Note: $ in millions. Figures in the reconciliation table may not foot due to rounding. IPO (6/22/17) 9/30/18 9/30/19 9/30/20 9/30/21 Net investment in Sales-Type Leases - - $465 $1,089 $1,802 Ground Lease receivables - - $73 $480 $691 Pro-rata interest in Ground Leases held as equity method investments - - - $344 $439 Real estate, net (Operating Leases) $265 $527 $673 $687 $714 Add: Accumulated depreciation 1 9 15 21 27 Add: Lease intangible assets, net 123 221 245 239 223 Add: Accumulated amortization 1 7 14 21 27 Add: Other assets - - 25 24 23 Less: Lease intangible liabilities, net (51) (58) (57) (57) (66) Less: Non-controlling interest - (2) (2) (2) (2) Gross Book Value $339 $705 $1,450 $2,845 $3,879 Add: Forward Commitments - 64 83 34 94 Aggregate Gross Book Value $339 $769 $1,534 $2,879 $3,973 Less: Accruals to net investment in leases and ground lease receivables - - (2) (33) (87) Aggregate Cost Basis $339 $769 $1,531 $2,847 $3,886 Less: Forward Commitments - (64) (83) (34) (94) Cost Basis $339 $705 $1,448 $2,813 $3,792

GRAPHIC

15 Unrealized Capital Appreciation Details Appendix Refer to the Glossary in the Appendix for a definition of Owned Residual Portfolio, Unrealized Capital Appreciation (“UCA”), and “Combined Property Value” (“CPV”). SAFE relies in part on CBRE’s appraisals of the CPV of our portfolio in calculating UCA. SAFE may utilize management’s estimate of CPV for ground lease investments recently acquired that CBRE has not yet appraised. For unfunded commitments on construction deals, CPV represents the cost to build inclusive of the ground lease. For a Ground Lease in our portfolio, CBRE estimates its CPV by determining a hypothetical value of the as-improved subject property as of the date of the report, based on an assumed ownership structure different from the actual ownership structure. At our request, CBRE’s analysis does not take into account the in-place Ground Lease or other contractual obligations and is based on the hypothetical condition that the property is leased at market rent at stabilized levels, where applicable, as of the valuation date, without consideration of any costs to achieve stabilization through lease up and associated costs. In determining the CPV of each property, CBRE has utilized the sales comparison approach, based on sales of comparable properties, adjusted for differences, and the income capitalization approach, based on the subject property’s income-producing capabilities. The assumptions applied to determine values for these purposes vary by property type and are selected for use based on a number of factors, including information supplied by our tenants, market data and other factors. We currently intend that the CPV associated with each Ground Lease in our portfolio will be valued approximately every 12 calendar months and no less frequently than every 24 months. The calculation of the estimated UCA in our Owned Residual Portfolio is subject to a number of limitations and qualifications. We do not typically receive full financial statements prepared in accordance with U.S. GAAP for the commercial properties being operated on the land subject to our Ground Leases. In some cases, we are prohibited by confidentiality provisions in our Ground Leases from disclosing information that we receive from our tenants to CBRE. Additionally, we do not independently investigate or verify the information supplied by our tenants, but rather assume the accuracy and completeness of such information and the appropriateness of the accounting methodology or principles, assumptions, estimates and judgments made by our tenants in providing the information to us. Our calculation of UCA in our Owned Residual Portfolio is not subject to U.S. GAAP and will not be subject to independent audit. We conduct rolling property valuations; therefore, our estimated UCA and CPV may not reflect the full impact of the COVID-19 pandemic and may decline materially in the future. There can be no assurance that we will realize any incremental value from the UCA in our Owned Residual Portfolio or that the market price of our common stock will reflect any value attributable thereto. We will generally not be able to realize value from UCA through near term transactions, as properties are leased to tenants pursuant to long-term leases. For more information on UCA, including additional limitations and qualifications, Please refer to our Current Report on Form 8-K filed with the SEC on October 21, 2021 and “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2020, as updated from time to time in our subsequent periodic reports, filed with the SEC. The Company formed a wholly-owned subsidiary called “CARET” that is structured to track and capture UCA to the extent UCA is realized upon expiration of our ground leases, sale of our land and ground leases or certain other specified events. Under a shareholder-approved plan, management was granted up to 15% of CARET units, which remain subject to time-based vesting. See the Company’s 2021 proxy statement for additional information on the long-term incentive plan.

GRAPHIC

16 Glossary Aggregate Cost Basis Represents Cost Basis plus unfunded commitments. For unfunded commitments, it represents the aggregate future amount to be paid under the commitments. Aggregate Gross Book Value Represents the Current Portfolio plus unfunded commitments. For unfunded commitments, it represents the aggregate future amount to be paid under the commitments. Annualized Cash Yield Calculated as the annualized base Cash Rent plus Percentage Rent divided by Cost Basis. Annualized Yield Calculated as the annualized base Net Rent plus Percentage Rent divided by GBV. Cash Interest Rate The current cash interest rate of debt. Cash Rent Represents base ground lease income recognized excluding straight-line rent, amortization of lease intangibles, and non-cash income from sales-type leases. Combined Property Value (CPV) The current combined value of the land, buildings and improvements relating to a commercial property, as if there was no ground lease on the land at the property. CPV is generally based on independent appraisals; however, the Company will use actual sales prices/management estimates for recently acquired and originated ground leases for which appraisals are not yet available. In relation to unfunded commitments, CPV represents the total cost associated with the acquisition, development, and construction of the project. Cost Basis Represents the historical purchase price of an asset, including capitalized acquisition costs. Current Portfolio Represents the portfolio of assets owned at the date indicated, measured using Gross Book Value. Does not include unfunded commitments. Effective Interest Rate Represents the all-in stated interest rate over the term of debt based on the contractual future payments owed excluding the effect of debt premium, discount and deferred financing costs. Effective Yield Computed similarly to effective yield on a bond, using the rate implicit in the lease based on the contractual future minimum cash flows and a residual equal to our cost of the land. GAAP Rent Current period revenue from operating and sales-type leases recognized under GAAP. Gross Book Value (GBV) Represents Cost Basis plus accrued interest on sales-type leases. Ground Lease-to-Value (GLTV) Calculated as the Aggregate GBV divided by CPV. Safehold uses this metric to assess risk and our seniority level in a real estate capital structure. Similar to the concept of the LTV metric used in the loan market. Ground Lease+ Commitment Safehold’s commitment to purchase ground leases from iStar contingent on certain development and timing criteria. Net Rent GAAP Rent less depreciation & amortization. This includes the amortization of a right of use asset recorded as real estate expense (totals $1.0m annualized). Includes our proportionate share of GAAP rent and amortization from our equity method investment. Owned Residual Portfolio Represents the portfolio of properties under which Safehold owns a ground lease and reflects Safehold’s right to the land, property and tenant improvements at the end of the lease. The current value of the Owned Residual Portfolio is typically represented by the Combined Property Value or CPV of our portfolio. Percentage Rent Represents TTM cash percentage rent paid by the property. Property NOI Represents the net operating income (NOI) of the building/Safehold’s ground lease tenant prior to paying ground lease rent. Rent Coverage The ratio of Property NOI as provided by the building owner or estimated Property NOI to the annualized Cash Rent due to Safehold. The Company uses estimates of the stabilized Property NOI if it does not receive current tenant information and for properties under construction or transition, in each case based on leasing activity at the property and available market information, including leasing activity at comparable properties in the relevant market. Safehold™/Safehold™ Ground Lease A ground lease originated and structured by Safehold. Underwritten Effective Yield The Effective Yield of a ground lease using our underwriting assumptions. This includes estimated land value, revenue, and CPI grow by no more than 2%. Unrealized Capital Appreciation (UCA) Calculated as the difference between CPV and the portfolio’s Aggregate Cost Basis. The Company tracks UCA because we believe it provides relevant information with regard to the three key investment characteristics of our ground leases: (1) the safety of our position in a tenant’s capital structure; (2) the quality of the long-term cash flows generated by our portfolio rent that increases over time; and (3) increases and decreases in CPV of the portfolio that will ultimately revert to us. Appendix