| | |
Per share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 59.00 | | | | | $ | 118,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 2.36 | | | | | $ | 4,720,000 | | |
Proceeds, before expenses, to us(2)
|
| | | $ | 56.64 | | | | | $ | 113,280,000 | | |
| | | | | S-1 | | | |
| | | | | S-5 | | | |
| | | | | S-7 | | | |
| | | | | S-13 | | | |
| | | | | S-14 | | | |
| | | | | S-20 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-21 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 33 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 59 | | |
($ millions)
|
| |
As of June 21,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
|
2017
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||
Net investment in sales-type leases
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 985 | | | | | $ | 1,306 | | | | | $ | 2,413 | | |
Ground Lease receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 397 | | | | | $ | 577 | | | | | $ | 796 | | |
Pro-rata interest in Ground Leases held as equity method investments
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | 340 | | | | | $ | 345 | | | | | $ | 441 | | |
Real estate, net (Operating Leases)
|
| | | $ | 265 | | | | | $ | 409 | | | | | $ | 660 | | | | | $ | 672 | | | | | $ | 730 | | | | | $ | 713 | | |
Accumulated depreciation
|
| | | | 1 | | | | | | 4 | | | | | | 10 | | | | | | 16 | | | | | | 22 | | | | | | 28 | | |
Lease intangible assets, net
|
| | | | 123 | | | | | | 139 | | | | | | 263 | | | | | | 243 | | | | | | 242 | | | | | | 224 | | |
Accumulated amortization
|
| | | | 1 | | | | | | 3 | | | | | | 9 | | | | | | 16 | | | | | | 23 | | | | | | 29 | | |
Other assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | 23 | | | | | | 22 | | |
Lease intangible liabilities, net
|
| | | | (51) | | | | | | (58) | | | | | | (58) | | | | | | (57) | | | | | | (66) | | | | | | (65) | | |
Non-controlling interest
|
| | | | — | | | | | | — | | | | | | (2) | | | | | | (2) | | | | | | (2) | | | | | | (2) | | |
Gross book value
|
| | | $ | 339 | | | | | $ | 497 | | | | | $ | 883 | | | | | $ | 2,634 | | | | | $ | 3,201 | | | | | $ | 4,599 | | |
Forward commitments and future acquisition commitment
|
| | | | — | | | | | | 34 | | | | | | 64 | | | | | | 81 | | | | | | 19 | | | | | | 166 | | |
Aggregate gross book value
|
| | | $ | 339 | | | | | $ | 531 | | | | | $ | 947 | | | | | $ | 2,715 | | | | | $ | 3,219 | | | | | $ | 4,764 | | |
Underwriter
|
| |
Number of
Shares |
| |||
Morgan Stanley & Co. LLC
|
| | | | 361,250 | | |
BofA Securities, Inc.
|
| | | | 281,250 | | |
Goldman Sachs & Co. LLC
|
| | | | 281,250 | | |
J.P. Morgan Securities LLC
|
| | | | 281,250 | | |
Barclays Capital Inc.
|
| | | | 150,000 | | |
Mizuho Securities USA LLC
|
| | | | 150,000 | | |
Truist Securities, Inc.
|
| | | | 150,000 | | |
Capital One Securities, Inc.
|
| | | | 100,000 | | |
Raymond James & Associates, Inc.
|
| | | | 100,000 | | |
SMBC Nikko Securities America, Inc.
|
| | | | 100,000 | | |
Berenberg Capital Markets LLC
|
| | | | 45,000 | | |
Total
|
| | | | 2,000,000 | | |
| | |
Per
Share |
| |
Without
Option |
| |
With
Option |
| |||||||||
Public offering price
|
| | | $ | 59.00 | | | | | $ | 118,000,000 | | | | | $ | 135,700,000 | | |
Underwriting discounts and commissions
|
| | | $ | 2.36 | | | | | $ | 4,720,000 | | | | | $ | 5,428,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 56.64 | | | | | $ | 113,280,000 | | | | | $ | 130,272,000 | | |
Exhibit 107
Calculation of Filing Fee Tables
424(b)(2)
(Form Type)
Safehold Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered Securities
Security Type | Security Class Title | Fee Calculation Rule | Amount Registered | Proposed Maximum Offering Price Per Share | Proposed Maximum Aggregate Offering Price | | Fee Rate | Amount of Registration | ||||||||||||||||||
Fees to be Paid | Equity | Common Stock, $0.01 par value | Rule 457(o) and 457(r) | 2,300,000 | $ | 59.00 | $ | 135,700,000 | 0.0000927 | $ | 12,579.39 | |||||||||||||||
Total Offering Amount | — | $ | 135,700,000 | — | $ | 12,579.39 | ||||||||||||||||||||
Total Fees Previously Paid | — | — | — | — | ||||||||||||||||||||||
Total Fee Offsets | — | — | — | — | ||||||||||||||||||||||
Net Fee Due | — | — | — | $ | 12,579.39 |