| | |
Per note
|
| |
Total
|
| ||||||
Public offering price(1)
|
| | | | 98.957% | | | | | $ | 296,871,000 | | |
Underwriting discount
|
| | | | 0.650% | | | | | $ | 1,950,000 | | |
Proceeds, before expenses, to Safehold GL Holdings LLC
|
| | | | 98.307% | | | | | $ | 294,921,000 | | |
| J.P. Morgan | | | BofA Securities | | |
Goldman Sachs & Co. LLC
|
| |
Truist Securities
|
|
| Mizuho | | | Barclays | | |
SMBC Nikko
|
| |
Morgan Stanley
|
| |
RBC Capital Markets
|
|
| BNP PARIBAS | | |
B. Riley Securities
|
| |
Citizens Capital Markets
|
|
| | | | | S-i | | | |
| | | | | S-1 | | | |
| | | | | S-9 | | | |
| | | | | S-13 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-39 | | | |
| | | | | S-46 | | | |
| | | | | S-46 | | | |
| | | | | S-47 | | | |
| | | | | S-47 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 17 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 38 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 67 | | |
| | |
As of June 22,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
($ millions)
|
| |
2017
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| ||||||||||||||||||
Net investment in sales-type leases
|
| | | | — | | | | | $ | 985 | | | | | $ | 1,306 | | | | | $ | 2,413 | | | | | $ | 3,107 | | | | | $ | 3,255 | | |
Ground Lease receivables
|
| | | | — | | | | | | 397 | | | | | $ | 577 | | | | | $ | 796 | | | | | $ | 1,375 | | | | | $ | 1,622 | | |
Pro-rata interest in Ground Leases held as equity method investments
|
| | | | — | | | | | | 340 | | | | | $ | 345 | | | | | $ | 441 | | | | | $ | 445 | | | | | $ | 493 | | |
Real estate, net (Operating Leases)
|
| | | $ | 265 | | | | | $ | 672 | | | | | $ | 730 | | | | | $ | 713 | | | | | $ | 707 | | | | | $ | 701(1) | | |
Add: Accumulated depreciation
|
| | | | 1 | | | | | | 16 | | | | | | 22 | | | | | | 28 | | | | | | 34 | | | | | | 40 | | |
Add: Lease intangible assets, net
|
| | | | 123 | | | | | | 243 | | | | | | 242 | | | | | | 224 | | | | | | 218 | | | | | | 211 | | |
Add: Accumulated amortization
|
| | | | 1 | | | | | | 16 | | | | | | 23 | | | | | | 29 | | | | | | 36 | | | | | | 43 | | |
Add: Other assets
|
| | | | — | | | | | | 24 | | | | | | 23 | | | | | | 22 | | | | | | 21 | | | | | | 20 | | |
Add: Current expected credit loss allowance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Less: Lease intangible liabilities, net
|
| | | | (51) | | | | | | (57) | | | | | | (66) | | | | | | (65) | | | | | | (65) | | | | | | (64) | | |
Less: Non-controlling interest
|
| | | | — | | | | | | (2) | | | | | | (2) | | | | | | (2) | | | | | | (2) | | | | | | (19) | | |
Gross book value
|
| | | $ | 339 | | | | | $ | 2,634 | | | | | $ | 3,201 | | | | | $ | 4,599 | | | | | $ | 5,876 | | | | | $ | 6,303 | | |
Add: Forward Commitments
|
| | | | — | | | | | | 81 | | | | | | 19 | | | | | | 166 | | | | | | 308 | | | | | | 136 | | |
Aggregate gross book value
|
| | | $ | 339 | | | | | $ | 2,715 | | | | | $ | 3,219 | | | | | $ | 4,764 | | | | | $ | 6,184 | | | | | $ | 6,439 | | |
Less: Accruals to net investment in leases and ground lease receivables
|
| | | | — | | | | | | (7) | | | | | | (42) | | | | | | (101) | | | | | | (176) | | | | | | (265) | | |
Aggregate Cost Basis
|
| | | $ | 339 | | | | | $ | 2,708 | | | | | $ | 3,177 | | | | | $ | 4,664 | | | | | $ | 6,008 | | | | | $ | 6,174 | | |
Less: Forward Commitments
|
| | | | — | | | | | | (81) | | | | | | (19) | | | | | | (166) | | | | | | (308) | | | | | | (136) | | |
Cost Basis
|
| | | $ | 339 | | | | | $ | 2,627 | | | | | $ | 3,159 | | | | | $ | 4,498 | | | | | $ | 5,700 | | | | | $ | 6,038 | | |
| | |
Three Months Ended
December 31 |
| |
Twelve Months Ended
December 31 |
| ||||||||||||||||||
($ thousands)
|
| |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
Net income (loss) attributable to Safehold Inc. common stockholders
|
| | | $ | 41,184 | | | | | $ | 21,795 | | | | | $ | (54,973) | | | | | $ | 135,423 | | |
Add: Impairment of goodwill(1)
|
| | | | — | | | | | | — | | | | | | 145,365 | | | | | | — | | |
Add: Merger & Caret related costs(1)
|
| | | | — | | | | | | 3,322 | | | | | | 22,082 | | | | | | 9,764 | | |
Less: Gain on sale of ground leases(2)
|
| | | | (447) | | | | | | — | | | | | | (447) | | | | | | (55,811) | | |
Less: Non-amortizable hedge gains
|
| | | | (15,191) | | | | | | — | | | | | | (15,191) | | | | | | — | | |
Net income excluding merger & Caret related costs and non-recurring gains for the period
|
| | | $ | 25,547 | | | | | $ | 25,117 | | | | | $ | 96,837 | | | | | $ | 89,376 | | |
Impact attributable to noncontrolling interests
|
| | | | — | | | | | $ | (154) | | | | | | — | | | | | $ | 9,125 | | |
Net income attributable to Safehold Inc. common stockholders excluding merger & Caret related costs and non-recurring gains for the period
|
| | | $ | 25,547 | | | | | $ | 24,964 | | | | | $ | 96,837 | | | | | $ | 98,502 | | |
Weighted average number of shares of common stock – basic
|
| | | | 71,068 | | | | | | 63,587 | | | | | | 66,690 | | | | | | 62,393 | | |
Weighted average number of shares of common stock – diluted for net income excluding merger & Caret related costs and non-recurring gains for the period
|
| | | | 71,115 | | | | | | 63,587 | | | | | | 66,707 | | | | | | 62,394 | | |
Earnings per share excluding merger & Caret related costs and non-recurring gains for the period (basic and diluted)
|
| | | $ | 0.36 | | | | | $ | 0.39 | | | | | $ | 1.45 | | | | | $ | 1.58 | | |
Underwriter
|
| |
Principal
Amount of Notes |
| |||
J.P. Morgan Securities LLC
|
| | | $ | 48,000,000 | | |
BofA Securities, Inc.
|
| | | | 39,000,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 39,000,000 | | |
Truist Securities, Inc.
|
| | | | 39,000,000 | | |
Mizuho Securities USA LLC
|
| | | | 24,000,000 | | |
Barclays Capital Inc.
|
| | | | 18,000,000 | | |
SMBC Nikko Securities America, Inc.
|
| | | | 18,000,000 | | |
Morgan Stanley & Co LLC
|
| | | | 16,500,000 | | |
RBC Capital Markets, LLC
|
| | | | 15,375,000 | | |
Raymond James & Associates, Inc.
|
| | | | 15,000,000 | | |
Capital One Securities, Inc.
|
| | | | 12,000,000 | | |
BNP Paribas Securities Corp.
|
| | | | 6,000,000 | | |
B. Riley Securities, Inc.
|
| | | | 6,000,000 | | |
Citizens JMP Securities, LLC
|
| | | | 4,125,000 | | |
Total
|
| | | $ | 300,000,000 | | |
| | |
Underwriting
Discount |
| |
Total
|
| ||||||
Per note
|
| | | | 0.650% | | | | | $ | 1,950,000 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 17 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 38 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 67 | | |
| J.P. Morgan | | | BofA Securities | | |
Goldman Sachs & Co. LLC
|
| |
Truist Securities
|
|
| Mizuho | | | Barclays | | |
SMBC Nikko
|
| |
Morgan Stanley
|
| |
RBC Capital Markets
|
|
| BNP PARIBAS | | |
B. Riley Securities
|
| |
Citizens Capital Markets
|
|
Exhibit 107
Calculation of Filing Fee Tables
424(b)(5)
(Form Type)
Safehold GL Holdings LLC
Safehold Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered Securities
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee | |
Newly Registered Securities | ||||||||
Safehold GL Holdings LLC | ||||||||
Fees to Be Paid |
Debt | 6.100%
Senior Notes due 2034 |
Rule 457(o)(1) | $300,000,000 | 98.957% | $296,871,000 | 0.00014760 | $43,818.16 |
Safehold Inc. | ||||||||
Fees to Be Paid |
Debt | Guarantees of 6.100% Senior Notes due 2034 (2) |
Rule 457(n) |
— | — | — | — | — |
Total Offering Amounts | $296,871,000 | |||||||
Total Fees Previously Paid | — | |||||||
Total Fee Offsets | — | |||||||
Net Fee Due | $43,818.16 |
(1)The registration fee is calculated in accordance with Rule 457(o) under the Securities Act of 1933, as amended (the “Securities Act”), based on the proposed maximum aggregate offering price. In accordance with Rules 456(b) and 457(r) under the Securities Act, the registrant initially deferred payment of all of the registration fee for the registration statement on Form S-3 (Registration Statement Nos. 333-271113 and 333-271113-01) filed by the registrant with the Securities and Exchange Commission on April 4, 2023.
(2) No separate consideration will be received for the guarantees. Pursuant to Rule 457(n) under the Securities Act, no separate fee is payable with respect to the guarantees being registered hereby.