| | |
Per share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 21.40 | | | | | $ | 139,100,000 | | |
Underwriting discount(1)
|
| | | $ | 0.856 | | | | | $ | 5,564,000 | | |
Proceeds, before expenses, to us(2)
|
| | | $ | 20.544 | | | | | $ | 133,536,000 | | |
|
BofA Securities
|
| |
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
| Mizuho | | |
Truist Securities
|
| |
Jefferies
|
| |
RBC Capital Markets
|
|
| Barclays | | |
Raymond James
|
| |
Capital One Securities
|
|
|
B. Riley Securities
|
| |
BNP PARIBAS
|
|
| | | | | S-i | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-7 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-21 | | | |
| | | | | S-21 | | | |
| | | | | S-23 | | | |
| | | | | S-23 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 17 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 38 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 67 | | |
| | |
As of June 21,
2017 |
| |
As of June 30,
|
| ||||||||||||||||||||||||||||||
($ millions)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
Net investment in sales-type leases
|
| | | | — | | | | | $ | 160 | | | | | $ | 1,045 | | | | | $ | 1,432 | | | | | $ | 2,912 | | | | | $ | 3,168 | | |
Ground Lease receivables
|
| | | | — | | | | | | — | | | | | $ | 477 | | | | | $ | 680 | | | | | $ | 1,236 | | | | | $ | 1,485 | | |
Pro-rata interest in Ground Leases held as equity method investments
|
| | | | — | | | | | | — | | | | | $ | 343 | | | | | $ | 438 | | | | | $ | 443 | | | | | $ | 472 | | |
Real estate, net (Operating Leases)
|
| | | $ | 265 | | | | | $ | 663 | | | | | $ | 688 | | | | | $ | 727 | | | | | $ | 710 | | | | | $ | 704 | | |
Accumulated depreciation
|
| | | | 1 | | | | | | 13 | | | | | | 19 | | | | | | 25 | | | | | | 31 | | | | | | 37 | | |
Lease intangible assets, net
|
| | | | 123 | | | | | | 235 | | | | | | 241 | | | | | | 240 | | | | | | 223 | | | | | | 214 | | |
Accumulated amortization
|
| | | | 1 | | | | | | 12 | | | | | | 19 | | | | | | 26 | | | | | | 33 | | | | | | 39 | | |
Other assets
|
| | | | — | | | | | | 25 | | | | | | 24 | | | | | | 23 | | | | | | 22 | | | | | | 21 | | |
Current expected credit loss allowance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Lease intangible liabilities, net
|
| | | | (51) | | | | | | (58) | | | | | | (57) | | | | | | (66) | | | | | | (65) | | | | | | (64) | | |
Non-controlling interest
|
| | | | — | | | | | | (2) | | | | | | (2) | | | | | | (2) | | | | | | (2) | | | | | | (9) | | |
Gross book value
|
| | | $ | 339 | | | | | $ | 1,050 | | | | | $ | 2,798 | | | | | $ | 3,524 | | | | | $ | 5,542 | | | | | $ | 6,068 | | |
Forward commitments and future acquisition commitment
|
| | | | — | | | | | | 83 | | | | | | 72 | | | | | | 105 | | | | | | 316 | | | | | | 272 | | |
Aggregate gross book value
|
| | | $ | 339 | | | | | $ | 1,133 | | | | | $ | 2,870 | | | | | $ | 3,629 | | | | | $ | 5,858 | | | | | $ | 6,340 | | |
| | |
Three Months Ended
June 30 |
| |
Six Months Ended
June 30 |
| ||||||||||||||||||
($ thousands)
|
| |
2022
|
| |
2023
|
| |
2022
|
| |
2023
|
| ||||||||||||
Net income attributable to Safehold Inc. common stockholders
|
| | | $ | 22,678 | | | | | $ | 22,130 | | | | | $ | 47,551 | | | | | $ | 26,812 | | |
Add: Merger & Caret related costs and non-recurring
gains(1) |
| | | | 446 | | | | | | 425 | | | | | | 446 | | | | | | 22,023 | | |
Net income excluding merger & Caret related costs and non-recurring gains for the period
|
| | | $ | 23,124 | | | | | $ | 22,555 | | | | | $ | 47,997 | | | | | $ | 48,835 | | |
Underwriter
|
| |
Number of
Shares |
| |||
BofA Securities, Inc.
|
| | | | 1,056,250 | | |
Goldman Sachs & Co. LLC
|
| | | | 836,875 | | |
J.P. Morgan Securities LLC
|
| | | | 836,875 | | |
Morgan Stanley & Co. LLC
|
| | | | 836,875 | | |
Mizuho Securities USA LLC.
|
| | | | 520,000 | | |
Truist Securities, Inc.
|
| | | | 520,000 | | |
Jefferies LLC.
|
| | | | 373,750 | | |
RBC Capital Markets LLC.
|
| | | | 333,125 | | |
Barclays Capital Inc.
|
| | | | 325,000 | | |
Raymond James & Associates, Inc.
|
| | | | 325,000 | | |
Capital One Securities, Inc.
|
| | | | 260,000 | | |
B. Riley Securities, Inc.
|
| | | | 146,250 | | |
BNP Paribas Securities Corp.
|
| | | | 130,000 | | |
Total
|
| | | | 6,500,000 | | |
| | |
Per
Share |
| |
Without
Option |
| |
With
Option |
| |||||||||
Public offering price
|
| | | $ | 21.40 | | | | | $ | 139,100,000 | | | | | $ | 159,965,000 | | |
Underwriting discounts and commissions
|
| | | $ | 0.856 | | | | | $ | 5,564,000 | | | | | $ | 6,398,600 | | |
Proceeds, before expenses, to us
|
| | | $ | 20.544 | | | | | $ | 133,536,000 | | | | | $ | 153,566,400 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 17 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 38 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 67 | | |
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 Fee | |||||||||||||||||||
Fees to be Paid | Equity | Common Stock, $0.01 par value | Rule 457(o) and 457(r) | 7,475,000 | $ | 21.40 | $ | 159,965,000 | 0.00011020 | $ | 17,628.15 | |||||||||||||||
Total Offering Amount | — | $ | 159,965,000 | — | $ | 17,628.15 | ||||||||||||||||||||
Total Fees Previously Paid | — | — | — | — | ||||||||||||||||||||||
Total Fee Offsets | — | — | — | — | ||||||||||||||||||||||
Net Fee Due | — | — | — | $ | 17,628.15 |