| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | S-1 | | | |
| | | | S-4 | | | |
| | | | S-7 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-32 | | | |
| | | | S-39 | | | |
| | | | S-39 | | | |
| | | | S-40 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 33 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| EXPERTS | | | | | 59 | | |
| | |
As of June 21,
|
| |
As of September 30,
|
| |||||||||||||||||||||||||||
($ millions)
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| | |||||||||||||||||
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 | | | | ||
Accumulated depreciation
|
| | | | 1 | | | | | | 9 | | | | | | 15 | | | | | | 21 | | | | | | 27 | | | | ||
Lease intangible assets, net
|
| | | | 123 | | | | | | 221 | | | | | | 245 | | | | | | 239 | | | | | | 223 | | | | ||
Accumulated amortization
|
| | | | 1 | | | | | | 7 | | | | | | 14 | | | | | | 21 | | | | | | 27 | | | | ||
Other assets
|
| | | | — | | | | | | — | | | | | | 25 | | | | | | 24 | | | | | | 23 | | | | ||
Lease intangible liabilities, net
|
| | | | (51) | | | | | | (58) | | | | | | (57) | | | | | | (57) | | | | | | (66) | | | | ||
Non-controlling interest
|
| | | | — | | | | | | (2) | | | | | | (2) | | | | | | (2) | | | | | | (2) | | | | ||
Gross book value
|
| | | $ | 339 | | | | | $ | 705 | | | | | $ | 1,450 | | | | | $ | 2,845 | | | | | $ | 3,879 | | | | ||
Forward commitments and future acquisition commitment
|
| | | | — | | | | | | 64 | | | | | | 83 | | | | | | 34 | | | | | | 94 | | | | ||
Aggregate gross book value
|
| | | $ | 339 | | | | | $ | 769 | | | | | $ | 1,534 | | | | | $ | 2,879 | | | | | $ | 3,973 | | | |
| | |
Principal
Amount of Notes |
| |||
Goldman Sachs & Co. LLC
|
| | | | | | |
J.P. Morgan Securities LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Barclays Capital Inc.
|
| | | | | | |
Total
|
| | |
$
|
|
| |
| | |
Per Note
|
| |
Total
|
| ||||||
Underwriting discount
|
| | | | % | | | | | $ | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 33 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| EXPERTS | | | | | 59 | | |
| Goldman Sachs & Co. LLC | | |
J.P. Morgan
|
| |
BofA Securities
|
| |
Barclays
|
|