Safehold Inc. - Annual Report: 2019 (Form 10-K)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________________________________________________________________
FORM 10-K
(Mark One) | |
☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the fiscal year ended | |
December 31, 2019 | |
OR | |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to | |
Commission File No. 1-15371
_______________________________________________________________________________
iStar Inc.
(Exact name of registrant as specified in its charter)
Maryland | 95-6881527 | ||
(State or other jurisdiction of incorporation or organization) | (I.R.S. 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
_______________________________________________________________________________
Securities registered pursuant to Section 12(b) of the Act:
Title of each class: | Trading Symbol(s) | Name of Exchange on which registered: | ||
Common Stock, $0.001 par value | STAR | New York Stock Exchange | ||
8.00% Series D Cumulative Redeemable Preferred Stock, $0.001 par value | STAR-PD | New York Stock Exchange | ||
7.65% Series G Cumulative Redeemable Preferred Stock, $0.001 par value | STAR-PG | New York Stock Exchange | ||
7.50% Series I Cumulative Redeemable Preferred Stock, $0.001 par value | STAR-PI | New York Stock Exchange | ||
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☒ No ☐
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒
Indicate by check mark whether the registrant: (i) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the registrant was required to file such reports); and (ii) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer | Accelerated filer | Non-accelerated filer | Smaller reporting company | Emerging growth company | ||||
☒ | ☐ | ☐ | ☐ | ☐ | ||||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
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. ☐
As of June 30, 2019 the aggregate market value of iStar Inc. common stock, $0.001 par value per share, held by non-affiliates (1) of the registrant was approximately $735.2 million, based upon the closing price of $12.42 on the New York Stock Exchange composite tape on such date.
As of February 21, 2020, there were 77,491,574 shares of common stock outstanding.
(1) | For purposes of this Annual Report only, includes all outstanding common stock other than common stock held directly by the registrant's directors and executive officers. |
DOCUMENTS INCORPORATED BY REFERENCE
1. | Portions of the registrant's definitive proxy statement for the registrant's 2020 Annual Meeting, to be filed within 120 days after the close of the registrant's fiscal year, are incorporated by reference into Part III of this Annual Report on Form 10-K. |
TABLE OF CONTENTS
Page | ||
PART I
Item 1. Business
Explanatory Note for Purposes of the "Safe Harbor Provisions" of Section 21E of the Securities Exchange Act of 1934, as amended
Certain statements in this report, other than purely historical information, including estimates, projections, statements relating to our business plans, objectives and expected operating results, and the assumptions upon which those statements are based, are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements are included with respect to, among other things, iStar Inc.'s current business plan, business strategy, portfolio management, prospects and liquidity. These forward-looking statements generally are identified by the words "believe," "project," "expect," "anticipate," "estimate," "intend," "strategy," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results or outcomes to differ materially from those contained in the forward-looking statements. Important factors that iStar Inc. believes might cause such differences are discussed in the section entitled, "Risk Factors" in Part I, Item 1a of this Form 10-K or otherwise accompany the forward-looking statements contained in this Form 10-K. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. In assessing all forward-looking statements, readers are urged to read carefully all cautionary statements contained in this Form 10-K.
Overview
iStar Inc. (references to the "Company," "we," "us" or "our" refer to iStar Inc.) finances, invests in and develops real estate and real estate related projects as part of its fully-integrated investment platform. The Company also manages entities focused on ground lease ("Ground Lease") and net lease investments. The Company has invested over $40 billion over the past two decades and is structured as a real estate investment trust ("REIT") with a diversified portfolio focused on larger assets located in major metropolitan markets. The Company's primary reportable business segments are net lease, real estate finance, operating properties and land and development.
1
As of December 31, 2019, based on our gross book value, including the carrying value of our equity method investments exclusive of accumulated depreciation, our total investment portfolio has the following characteristics:
Net Lease: The net lease portfolio includes the Company's traditional net lease investments and its Ground Lease investments made primarily through Safehold Inc. ("SAFE"), a publicly traded REIT focused exclusively on Ground Leases that we launched in 2017 and manage pursuant to a management agreement, both of which we believe offer stable long-term cash flows. We own our traditional net lease properties directly and through ventures that we manage. As of December 31, 2019, we owned approximately 65.2% of SAFE's outstanding common stock. During the year ended December 31, 2019, the Company's largest net lease tenant accounted for approximately 11.8% of the Company's revenues.
Real Estate Finance: The real estate finance portfolio is comprised of senior and mezzanine real estate loans that may be either fixed-rate or variable-rate and are structured to meet the specific financing needs of borrowers. The Company's portfolio also includes leasehold loans (including leasehold loans to SAFE's tenants), preferred equity investments and senior and subordinated loans to business entities and may be either secured or unsecured. The Company's loan portfolio includes whole loans and loan participations.
Operating Properties: The operating properties portfolio is comprised of commercial and residential properties, which represent a pool of assets across a broad range of geographies and property types. The Company generally seeks to reposition or redevelop its transitional properties with the objective of maximizing their value through the infusion of capital and/or concentrated asset management efforts. The commercial properties within this portfolio include retail, hotel and other property types. The residential properties within this portfolio are generally luxury condominium projects located in major U.S. cities where the Company's strategy is to sell individual condominium units through retail distribution channels.
Land & Development: The land and development portfolio is primarily comprised of land entitled for master planned communities and waterfront and urban infill land parcels located throughout the United States. Master planned communities represent large-scale residential projects that the Company will entitle, plan and/or develop and may sell through retail channels to homebuilders or in bulk ("MPCs"). The communities also typically have a smaller portion of their land reserved for future commercial development. Waterfront parcels are generally entitled for residential projects and urban infill parcels are generally entitled for mixed-use projects. The Company may develop these properties itself, or in partnership with commercial real estate developers, or may sell the properties.
2
The Company's primary sources of revenues are rent and reimbursements that tenants pay to lease the Company's properties, interest that borrowers pay on loans, land development revenue from lot and parcel sales, proceeds from asset sales and income from management fees and equity investments.
Investment Strategy
Throughout our more than 20-year history, we have focused on providing capital to the commercial real estate sector in a differentiated way that emphasizes custom-tailored solutions over commoditized products. We have adjusted the allocation of our capital and resources from time to time based on market conditions. Our Ground Lease strategy is the most recent example of our historical approach. We believe that investment and financing opportunities in the Ground Lease sector currently offer more attractive risk adjusted returns than other investment opportunities, and should enable us to benefit from the unique insights and competitive advantages we have gained through the launch of SAFE.
In originating new investments, the Company's strategy is to focus on the following:
• | Targeting custom-tailored opportunities where customers require flexible financial solutions and "one-call" responsiveness, such as a joint offering of a SAFE Ground Lease and an iStar leasehold loan; |
• | Acquiring a fee simple interest in a commercial property that we intend to bifurcate into a SAFE Ground Lease to be acquired by SAFE and a leasehold interest which we may sell or hold for investment; |
• | Avoiding commodity businesses where there is significant direct competition from other providers of capital; |
• | Developing direct relationships with borrowers and corporate customers in addition to sourcing transactions through intermediaries; |
• | Adding value beyond simply providing capital by offering borrowers and corporate customers specific lending and Ground Lease expertise, flexibility, certainty of closing and continuing relationships beyond the closing of a particular transaction; |
• | Taking advantage of market anomalies in the real estate capital markets when, in the Company's view, credit is mispriced by other providers of capital; and |
• | Evaluating relative risk adjusted returns across multiple investment markets. |
We have been actively seeking to reduce the level of our "legacy assets," which refer primarily to properties that we took back from defaulting borrowers in the financial crisis. As we sell these assets, we expect to use the net proceeds primarily to make additional investments in our net lease business, including Ground Leases, and for general corporate purposes.
Financing Strategy
We use leverage to enhance our return on assets. Our principal financing sources are our revolving credit facility and term loan, individual mortgage loans and unsecured bonds issued in capital markets transactions. We took advantage of favorable interest rate and liquidity conditions in 2019 to refinance and pay down outstanding debt through the issuance of an aggregate of $1.325 billion of unsecured notes. The refinancings reduced our interest costs and improved our debt maturity profile. We have no corporate debt maturities through September 2022. In addition, substantially all of our Series J preferred stock was converted by the holders thereof into approximately 16.5 million shares of our common stock, which increased our equity base.
As a result of these and other transactions, the three principal national credit rating agencies have raised the ratings on our corporate, senior unsecured and senior secured debt one or more times since the third quarter of 2017.
Going forward, the Company will seek to raise capital through a variety of means, which may include unsecured and secured debt financing, debt refinancings, asset sales, sales of interests in business lines, issuances of equity, joint ventures and other third party capital arrangements. A more detailed discussion of the Company's current liquidity and capital resources is provided in Item 7—"Management's Discussion and Analysis of Financial Condition and Results of Operations."
Underwriting Process
The Company reviews investment opportunities with its investment professionals, as well as representatives from its legal, credit, risk management and capital markets departments. The Company has developed a process for screening potential investments called the Six Point Methodologysm. Through this proprietary process, the Company internally evaluates an investment opportunity by: (1) evaluating the source of the opportunity; (2) evaluating the quality of the collateral, corporate credit or lessee, as well as the market and industry dynamics; (3) evaluating the borrower equity, corporate sponsorship and/or guarantors; (4) determining the optimal legal and financial structure for the transaction given its risk profile; (5) performing an alternative investment test; and (6) evaluating the liquidity of the investment. The Company intends to use a similar screening methodology for leasehold loans to tenants of SAFE and related party transactions with SAFE. The Company maintains an internal investment committee, and certain investments, including related party transactions and leasehold loans to tenants of SAFE, are subject to the approval of the Board of Directors or a committee thereof.
3
Hedging Strategy
The Company finances its business with a combination of fixed-rate and variable-rate debt and its asset base consists of fixed-rate and variable-rate investments. Its variable-rate assets and liabilities are intended to be matched against changes in variable interest rates. This means that as interest rates increase, the Company earns more on its variable-rate lending assets and pays more on its variable-rate debt obligations and, conversely, as interest rates decrease, the Company earns less on its variable-rate lending assets and pays less on its variable-rate debt obligations. When the Company's variable-rate debt obligations differ from its variable-rate lending assets, the Company may utilize derivative instruments to limit the impact of changing interest rates on its net income. The Company also uses derivative instruments to limit its exposure to changes in currency rates in respect of certain investments denominated in foreign currencies. The derivative instruments the Company uses are typically in the form of interest rate swaps, interest rate caps and foreign exchange contracts.
Policies with Respect to Other Activities
The Company's investment, financing and corporate governance policies (including conflicts of interests policies) are managed under the ultimate supervision of the Company's Board of Directors. The Company can amend, revise or eliminate these policies at any time without a vote of its shareholders. The Company intends to originate and manage investments in a manner consistent with the requirements of the Internal Revenue Code of 1986, as amended (the "Code") for the Company to qualify as a REIT.
Investment Restrictions or Limitations
The Company does not have any prescribed allocation among investments or product lines. Instead, the Company focuses on corporate and real estate credit underwriting to develop an analysis of the risk/reward trade-offs in determining the pricing and advisability of each particular transaction.
The Company believes that it is not, and intends to conduct its operations so as not to become, regulated as an investment company under the Investment Company Act. The Company engages primarily in the non-investment company businesses of investing in, financing and developing real estate and real estate-related projects, generally through subsidiaries and affiliated companies, including SAFE. Subject to applicable limitations resulting from the Company's intentions to continue to qualify as a REIT and remain exempt from registration as an investment company, the Company may make additional investments in the securities of other REITs, other entities engaged in real estate activities or other issuers, including for the purpose of exercising control over such entities.
Competition
The Company operates in a competitive market. See Item 1a—Risk factors—"We compete with a variety of financing and leasing sources for our customers," for a discussion of how we may be affected by competition.
Regulation
The operations of the Company are subject, in certain instances, to supervision and regulation by state and federal governmental authorities and may be subject to various laws and judicial and administrative decisions imposing various requirements and restrictions, which, among other things: (1) regulate credit granting activities; (2) establish maximum interest rates, finance charges and other charges; (3) require disclosures to customers; (4) govern secured transactions; (5) set collection, foreclosure, repossession and claims-handling procedures and other trade practices; (6) govern privacy of customer information; and (7) regulate anti-terror and anti-money laundering activities. Although most states do not regulate commercial finance, certain states impose limitations on interest rates and other charges and on certain collection practices and creditor remedies, and require licensing of lenders and financiers and adequate disclosure of certain contract terms. The Company is also required to comply with certain provisions of the Equal Credit Opportunity Act that are applicable to commercial loans.
In the judgment of management, existing statutes and regulations have not had a material adverse effect on the business conducted by the Company. It is not possible at this time to forecast the exact nature of any future legislation, regulations, judicial decisions, orders or interpretations, nor their impact upon the future business, financial condition or results of operations or prospects of the Company.
The Company has elected and expects to continue to qualify to be taxed as a REIT under Section 856 through 860 of the Code. As a REIT, the Company must generally distribute at least 90% of its net taxable income, excluding capital gains, to its shareholders each year. In addition, the Company must distribute 100% of its net taxable income (including net capital gains) each year to eliminate U.S. corporate federal income taxes payable by it. REITs are also subject to a number of organizational and operational requirements in order to elect and maintain REIT qualification. These requirements include specific share ownership tests and asset and gross income tests. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject
4
to U.S. federal income tax on its net taxable income at regular corporate tax rates. Even if the Company qualifies for taxation as a REIT, the Company may be subject to state and local taxes and to U.S. federal income tax and excise tax on its undistributed income.
Code of Conduct
The Company has adopted a code of conduct that sets forth the principles of conduct and ethics to be followed by our directors, officers and employees (the "Code of Conduct"). The purpose of the Code of Conduct is to promote honest and ethical conduct, compliance with applicable governmental rules and regulations, full, fair, accurate, timely and understandable disclosure in periodic reports, prompt internal reporting of violations of the Code of Conduct and a culture of honesty and accountability. A copy of the Code of Conduct has been provided to each of our directors, officers and employees, who are required to acknowledge that they have received and will comply with the Code of Conduct. A copy of the Company's Code of Conduct has been previously filed with the SEC and is incorporated by reference in this Annual Report on Form 10-K as Exhibit 14.0. The Code of Conduct is also available on the Company's website at www.istar.com. The Company will disclose to shareholders material changes to its Code of Conduct, or any waivers for directors or executive officers, if any, within four business days of any such event. As of December 31, 2019, there have been no amendments to the Code of Conduct and the Company has not granted any waivers from any provision of the Code of Conduct to any directors or executive officers.
Employees
As of February 21, 2020, the Company had 155 employees and believes it has good relationships with its employees. The Company's employees are not represented by any collective bargaining agreements.
Additional Information
We maintain a website at www.istar.com. The information on our website is not incorporated by reference in this report, and our web address is included only as an inactive textual reference. In addition to this Annual Report on Form 10-K, the Company files quarterly and special reports, proxy statements and other information with the SEC. Through the Company's corporate website, www.istar.com, the Company makes available free of charge its annual proxy statement, annual reports to stockholders, annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act as soon as reasonably practicable after the Company electronically files such material with, or furnishes it to, the SEC. These documents also may be accessed through the SEC's electronic data gathering, analysis and retrieval system via electronic means, including on the SEC's homepage, which can be found at www.sec.gov.
Item 1a. Risk Factors
In addition to the other information in this report, you should consider carefully the following risk factors in evaluating an investment in the Company's securities. Any of these risks or the occurrence of any one or more of the uncertainties described below could have a material adverse effect on the Company's business, financial condition, results of operations, cash flows and market price of the Company's common stock. The risks set forth below speak only as of the date of this report and the Company disclaims any duty to update them except as required by law. For purposes of these risk factors, the terms "our Company," "we," "our" and "us" refer to iStar Inc. and its consolidated subsidiaries, unless the context indicates otherwise.
Risks Related to Our Business
Changes in general economic conditions and other factors outside our control may adversely affect our business.
Our success is generally dependent upon economic conditions in the United States, and in particular, the geographic areas in which our investments are located. Substantially all businesses, including ours, were negatively affected by the previous economic recession and resulting illiquidity and volatility in the credit and commercial real estate markets. The commercial real estate and credit markets remain volatile and sensitive to factors outside our control, including changes in interest rates, domestic political conditions, geopolitical conditions and other factors. It is not possible for us to predict whether these trends will continue in the future or quantify the impact of these or other trends on our financial results. Deterioration in any of such factors could have a material adverse effect on our financial performance, liquidity and our ability to meet our debt obligations.
5
Our credit ratings will impact our borrowing costs.
Our borrowing costs and our access to the debt capital markets depend significantly on our credit ratings. Our unsecured corporate credit ratings from major national credit rating agencies are currently below investment grade. Having below investment grade credit ratings makes our borrowing costs higher than they would be with an investment grade rating and makes restrictive covenants in our public debt instruments operative. These restrictive covenants are described below in "Covenants in our indebtedness could limit our flexibility and adversely affect our financial condition."
Covenants in our indebtedness could limit our flexibility and adversely affect our financial condition.
Our outstanding unsecured debt securities contain corporate level covenants that include a covenant to maintain a ratio of unencumbered assets to unsecured indebtedness of at least 1.2x and a restriction on debt incurrence based upon the effect of the debt incurrence on our fixed charge coverage ratio, subject to certain permitted debt baskets. If any of our covenants are breached and not cured within applicable cure periods, the breach could result in acceleration of our debt securities unless a waiver or modification is agreed upon with the requisite percentage of the bondholders. Limitations on our ability to incur new indebtedness under the fixed charge coverage ratio may limit the amount of new investments we make.
Our revolving credit facility with a maximum capacity of $350.0 million (our "Revolving Credit Facility") and our $650.0 million senior term loan (our "Senior Term Loan") contain certain covenants, including covenants relating to collateral coverage, restrictions on fundamental changes, transactions with affiliates, matters relating to the liens granted to the lenders and the delivery of information to the lenders. In particular, our Senior Term Loan requires the Company to maintain collateral coverage of at least 1.25x outstanding borrowings on the facility and our Revolving Credit Facility requires us to maintain both collateral coverage of at least 1.5x outstanding borrowings on the facility and a consolidated ratio of cash flow to fixed charges of at least 1.5x. We may not pay common dividends if the Company is in default under the Senior Term Loan or the Revolving Credit Facility or would fail to comply with the covenants in such agreements after giving effect to the dividend.
Our Senior Term Loan and Revolving Credit Facility contain cross default provisions that would allow the lenders to declare an event of default and accelerate our indebtedness to them if we fail to pay amounts due in respect of our other recourse indebtedness in excess of specified thresholds or if the lenders under such other indebtedness are otherwise permitted to accelerate such indebtedness for any reason. The indentures governing our unsecured public debt securities permit the bondholders to declare an event of default and accelerate our indebtedness to them if our other recourse indebtedness in excess of specified thresholds is not paid at final maturity or if such indebtedness is accelerated. The covenants described above could limit our flexibility and make it more difficult and/or expensive to refinance our existing indebtedness. A default by us on our indebtedness would have a material adverse effect on our business, liquidity and the market price of our common stock.
We have made a significant commitment to the Ground Lease business. Our future success will depend in large part on our ability to execute our Ground Lease strategy, which is subject to risks.
In 2019, we announced that we would focus our business activities primarily on scaling SAFE's portfolio through our position as SAFE's largest stockholder and investment manager and by offering leasehold financing and equity to Ground Lease customers. We have made a significant investment in SAFE's common stock and have dedicated a significant majority of our personnel to working on Ground Lease transactions. There is no assurance that we will be able to achieve our objectives for the Ground Lease business. Our Ground Lease strategy is subject to a number of risks, including the following:
• | the size of the market for Ground Leases may not meet our estimates. Potential tenants may prefer to own both the land and the improvements they intend to develop, rehabilitate or own. Negative publicity about the experience of tenants with non-Safehold Ground Leases may also discourage potential tenants; |
• | as and when interest rates increase, there may be less activity generally in real estate transactions, including leasing, development and financing, and less financing available for SAFE to refinance its debt obligations or for potential tenants to finance their leasehold interests; |
• | if SAFE suffers adverse business developments, the market value of our investment in SAFE will likely decline and may decline materially, the management fees we receive from SAFE may not grow as anticipated and/or SAFE may reduce its distributions to stockholders, including us, all of which may adversely affect our stock price and our ability to pay distributions; |
• | there are potential conflicts of interests in our relationship with SAFE, as discussed further below under "There are various conflicts of interest in our relationship with SAFE, including our executive officers and/or directors who are also officers and/or directors of SAFE, which could result in decisions that are not in the best interests of our stockholders" |
• | we have waived or elected not to seek reimbursement in full for certain expenses that we have incurred on SAFE's behalf while it is in its growth stage, and will likely continue to do so while we foster SAFE's growth; and |
• | if we terminate our management agreement with SAFE for convenience, we will be prohibited from competing with SAFE for one year after such termination. |
6
We have significant indebtedness and funding commitments and limitations on our liquidity and ability to raise capital may adversely affect us.
Sufficient liquidity is critical to our ability to grow and to meet our scheduled debt payments, make additional investments in SAFE, pay distributions and satisfy funding commitments to borrowers. We have relied on proceeds from the issuance of unsecured debt, secured borrowings, repayments from our loan assets and proceeds from asset sales to fund our operations and other activities, and we expect to continue to rely primarily on these sources of liquidity for the foreseeable future. Our ability to access capital in 2020 and beyond will be subject to a number of factors, many of which are outside of our control, such as general economic conditions, changes in interest rates and conditions prevailing in the credit and real estate markets. There can be no assurance that we will have access to liquidity when needed or on terms that are acceptable to us. We may also encounter difficulty in selling assets or executing capital raising strategies on acceptable terms in a timely manner, which could impact our ability to make scheduled repayments on our outstanding debt. Failure to repay or refinance our borrowings as they come due would be an event of default under the relevant debt instruments, which could result in a cross default and acceleration of our other outstanding debt obligations. Failure to meet funding commitments could cause us to be in default of our financing commitments to borrowers. Any of the foregoing could have a material adverse effect on our business, liquidity and the market price of our common stock.
We may utilize derivative instruments to hedge risk, which may adversely affect our borrowing cost and expose us to other risks.
The derivative instruments we may use are typically in the form of interest rate swaps, interest rate caps and foreign exchange contracts. Interest rate swaps effectively change variable-rate debt obligations to fixed-rate debt obligations or fixed-rate debt obligations to variable-rate debt obligations. Interest rate caps limit our exposure to rising interest rates. Foreign exchange contracts limit or offset our exposure to changes in currency rates in respect of certain investments denominated in foreign currencies.
Our use of derivative instruments also involves the risk that a counterparty to a hedging arrangement could default on its obligation and the risk that we may have to pay certain costs, such as transaction fees or breakage costs, if a hedging arrangement is terminated by us. As a matter of policy, we enter into hedging arrangements with counterparties that are large, creditworthy financial institutions typically rated at least "A/A2" by S&P and Moody's, respectively.
Developing an effective strategy for dealing with movements in interest rates and foreign currencies is complex and no strategy can completely insulate us from risks associated with such fluctuations. There can be no assurance that any hedging activities will have the desired beneficial impact on our results of operations or financial condition.
Significant increases in interest rates could have an adverse effect on our operating results.
Our operating results depend in part on the difference between the interest and related income earned on our assets and the interest expense incurred in connection with our interest bearing liabilities. Changes in the general level of interest rates prevailing in the financial markets will affect the spread between our interest earning assets and interest bearing liabilities subject to the impact of interest rate floors and caps, as well as the amounts of floating rate assets and liabilities. Any significant compression of the spreads between interest earning assets and interest bearing liabilities could have a material adverse effect on us. While interest rates remain low by historical standards, rates are generally expected to rise in the coming years, although there is no certainty as to the amount by which they may rise. In the event of a significant rising interest rate environment, rates could exceed the interest rate floors that exist on certain of our floating rate debt and create a mismatch between our floating rate loans and our floating rate debt that could have a significant adverse effect on our operating results. An increase in interest rates could also, among other things, reduce the value of our fixed-rate interest bearing assets and our ability to realize gains from the sale of such assets. In addition, rising interest rates may adversely affect the value of our investment in SAFE. Rising interest rates also tend to negatively impact the residential mortgage market, which in turn may adversely affect the value of and demand for our land assets, including our residential development projects. Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political conditions, and other factors beyond our control.
Changes in the method for determining LIBOR or a replacement of LIBOR may affect the value of the financial obligations to be held or issued by us that are linked to LIBOR and could affect our results of operations or financial condition.
In July 2017, the U.K. Financial Conduct Authority announced that it intends to stop persuading or compelling banks to submit LIBOR rates after 2021. We are unable to predict the effect of any changes, any establishment of alternative reference rates or any other reforms to LIBOR or any replacement of LIBOR that may be enacted in the United Kingdom or elsewhere. Such changes, reforms or replacements relating to LIBOR could have an adverse impact on the market for or value of any LIBOR-linked securities, loans, derivatives and other financial obligations or extensions of credit held by or due to us or on our overall financial condition or results of operations.
7
We are required to make a number of judgments in applying accounting policies, and different estimates and assumptions could result in changes to our financial condition and results of operations.
Material estimates that are particularly susceptible to significant change underlie our determination of the reserve for loan losses, which is based primarily on the estimated fair value of loan collateral, as well as the valuation of real estate assets and deferred tax assets. While we have identified those accounting policies that are considered critical and have procedures in place to facilitate the associated judgments, different assumptions in the application of these policies could have a material adverse effect on our financial performance and results of operations and actual results may differ materially from our estimates.
The carrying values of our assets held for investment are not determined based upon the prices at which they could be sold currently.
As discussed further in the notes to our consolidated financial statements, we record our real estate and land and development assets at cost less accumulated depreciation and amortization. If we hold a property for use or investment, we will only review it for impairment in value if events or changes in circumstances indicate that the carrying amount of the property may not be recoverable, based on management's determination that the aggregate future cash flows to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Management's estimates of cash flows considers factors such as expected future operating income trends, as well as the effects of demand, competition and other economic factors. The carrying values of our real estate and land and development assets are not indicative of the prices at which we would be able to sell the properties, if we had to do so before the end of their intended holding period. If we changed our investment intent and decided to sell a property that was being held for investment, including in distressed circumstances as a means of raising liquidity, there can be no assurance that we would not realize losses on such sales, which losses could have a material adverse effect on our business, financial results, liquidity and the market price of our common stock. We intend to accelerate the monetization of assets in our legacy portfolio. We continue to hold other legacy assets for investment, and there can be no assurance that we will not recognize impairment on such assets, or non-legacy assets in the future.
Changes in accounting rules will affect our financial reporting.
The Financial Accounting Standards Board ("FASB") has issued new accounting standards that will affect our financial reporting.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses: Measurement of Credit Losses on Financial Instruments ("ASU 2016-13") which was issued to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments held by a reporting entity. This amendment replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. ASU 2016-13 is effective for interim and annual reporting periods beginning after December 15, 2019. On January 1, 2020, upon the adoption of ASU 2016-13, we expect to record an increase to our general reserve of approximately $12.0 million on our loan portfolio and our net investment in leases, which will be recorded as a decrease to shareholders' equity on January 1, 2020.
Changes in accounting standards could affect the comparability of our reported results with prior periods and our ability to comply with financial covenants under our debt instruments. We may also need to change our accounting systems and processes to enable us to comply with the new standards, which may be costly.
For additional information regarding new accounting standards, refer to Note 3 to our consolidated financial statements under the heading "New accounting pronouncements."
8
Our reserves for loan losses may prove inadequate, which could have a material adverse effect on our financial results.
We maintain loan loss reserves to offset potential future losses. Our general loan loss reserve reflects management's then-current estimation of the probability and severity of losses within our portfolio. In addition, our determination of asset-specific loan loss reserves relies on material estimates regarding the fair value of loan collateral. Estimation of ultimate loan losses, provision expenses and loss reserves is a complex and subjective process. As such, there can be no assurance that management's judgment will prove to be correct and that reserves will be adequate over time to protect against potential future losses. Such losses could be caused by factors including, but not limited to, unanticipated adverse changes in the economy or events adversely affecting specific assets, borrowers, industries in which our borrowers operate or markets in which our borrowers or their properties are located. In particular, during the previous financial crisis, the weak economy and disruption of the credit markets adversely impacted the ability and willingness of many of our borrowers to service their debt and refinance our loans to them at maturity. If our reserves for credit losses prove inadequate we may suffer additional losses which would have a material adverse effect on our financial performance, liquidity and the market price of our common stock.
We have suffered losses when a borrower defaults on a loan and the underlying collateral value is not sufficient, and we may suffer additional losses in the future.
We have suffered losses arising from borrower defaults on our loan assets and we may suffer additional losses in the future. In the event of a default by a borrower on a non-recourse loan, we will only have recourse to the real estate-related assets collateralizing the loan. If the underlying collateral value is less than the loan amount, we will suffer a loss. Conversely, we sometimes make loans that are unsecured or are secured only by equity interests in the borrowing entities. These loans are subject to the risk that other lenders may be directly secured by the real estate assets of the borrower. In the event of a default, those collateralized lenders would have priority over us with respect to the proceeds of a sale of the underlying real estate. In cases described above, we may lack control over the underlying asset collateralizing our loan or the underlying assets of the borrower prior to a default, and as a result the value of the collateral may be reduced by acts or omissions by owners or managers of the assets.
We sometimes obtain individual or corporate guarantees from borrowers or their affiliates. In cases where guarantees are not fully or partially secured, we typically rely on financial covenants from borrowers and guarantors which are designed to require the borrower or guarantor to maintain certain levels of creditworthiness. Where we do not have recourse to specific collateral pledged to satisfy such guarantees or recourse loans, or where the value of the collateral proves insufficient, we will only have recourse as an unsecured creditor to the general assets of the borrower or guarantor, some or all of which may be pledged to satisfy other lenders. There can be no assurance that a borrower or guarantor will comply with its financial covenants, or that sufficient assets will be available to pay amounts owed to us under our loans and guarantees. As a result of these factors, we may suffer additional losses which could have a material adverse effect on our financial performance, liquidity and the market price of our common stock.
In the event of a borrower bankruptcy, we may not have full recourse to the assets of the borrower in order to satisfy our loan. In addition, certain of our loans are subordinate to other debts of the borrower. If a borrower defaults on our loan or on debt senior to our loan, or in the event of a borrower bankruptcy, our loan will be satisfied only after the senior debt receives payment. Where debt senior to our loan exists, the presence of intercreditor arrangements may limit our ability to amend our loan documents, assign our loans, accept prepayments, exercise our remedies (through "standstill" periods) and control decisions made in bankruptcy proceedings relating to borrowers. Bankruptcy and borrower litigation can significantly increase collection costs and losses and the time necessary to acquire title to the underlying collateral, during which time the collateral may decline in value, causing us to suffer additional losses.
If the value of collateral underlying our loan declines or interest rates increase during the term of our loan, a borrower may not be able to obtain the necessary funds to repay our loan at maturity through refinancing. Decreasing collateral value and/or increasing interest rates may hinder a borrower's ability to refinance our loan because the underlying property cannot satisfy the debt service coverage requirements necessary to obtain new financing. If a borrower is unable to repay our loan at maturity, we could suffer additional loss which may adversely impact our financial performance.
We may acquire a commercial property with the intent to sell the land to SAFE and to sell or lease the leasehold interest to a third party. If we are unable to sell or lease the leasehold interest, we will be exposed to the risks of ownership of operating properties.
We may acquire commercial properties with the intent to separate the property into an ownership interest in land that is sold to SAFE and an interest in the buildings and improvements thereon that is sold or leased to a third party. There may be instances where we are unable to find a purchaser or lessee for the improvements, in which case we will be subject to the risks of owning operating properties.
9
The ownership and operation of commercial properties will expose us to risks, including, without limitation:
• | adverse changes in international, regional or local economic and demographic conditions; |
• | tenant vacancies and market pressures to offer tenant incentives to sign or renew leases; |
• | adverse changes in the financial position or liquidity of tenants; |
• | the inability to collect rent from tenants; |
• | tenant bankruptcies; |
• | higher costs resulting from capital expenditures and property operating expenses; |
• | civil disturbances, hurricanes and other natural disasters, or terrorist acts or acts of war, which may result in uninsured or underinsured losses; |
• | liabilities under environmental laws; |
• | risks of loss from casualty or condemnation; |
• | changes in, and changes in enforcement of, laws, regulations and governmental policies, including, without limitation, health, safety, environmental, zoning and tax laws; and |
• | the other risks described under "We are subject to additional risks associated with owning and developing property." |
Upon taking ownership of a commercial property, we may be required to contribute ownership of the land to a taxable REIT subsidiary ("TRS"), which would subsequently seek to sell the land to SAFE and lease or sell a leasehold interest in such commercial property to a third party. Any gain from the sale of land would be subject to corporate income tax.
We are subject to additional risks associated with loan participations.
Some of our loans are participation interests or co-lender arrangements in which we share the rights, obligations and benefits of the loan with other lenders. We may need the consent of these parties to exercise our rights under such loans, including rights with respect to amendment of loan documentation, enforcement proceedings in the event of default and the institution of, and control over, foreclosure proceedings. Similarly, a majority of the participants may be able to take actions to which we object but to which we will be bound if our participation interest represents a minority interest. We may be adversely affected by this lack of full control.
We are subject to additional risk associated with owning and developing real estate.
We own a number of assets that previously served as collateral on defaulted loans. These assets are predominantly land and development assets and operating properties. These assets expose us to additional risks, including, without limitation:
• | We must incur costs to carry these assets and in some cases make repairs to defects in construction, make improvements to, or complete the assets, which requires additional liquidity and results in additional expenses that could exceed our original estimates and impact our operating results. |
• | Real estate projects are not liquid and, to the extent we need to raise liquidity through asset sales, we may be limited in our ability to sell these assets in a short-time frame. |
• | Uncertainty associated with economic conditions, rezoning, obtaining governmental permits and approvals, concerns of community associations, reliance on third party contractors, increasing commodity costs and threatened or pending litigation may materially delay our completion of rehabilitation and development activities and materially increase their cost to us. |
• | The values of our real estate investments are subject to a number of factors outside of our control, including changes in the general economic climate, changes in interest rates and the availability of attractive financing, over-building or decreasing demand in the markets where we own assets, and changes in law and governmental regulations. |
The residential market has experienced significant downturns that could recur and adversely affect us.
As of December 31, 2019, we owned land and residential condominiums with a net carrying value of $589.2 million. The housing market in the United States has previously been affected by weakness in the economy, high unemployment levels and low consumer confidence. It is possible another downturn could occur again in the near future and adversely impact our portfolio, and accordingly our financial performance. In addition, rising interest rates tend to negatively impact the residential mortgage market, which in turn may adversely affect the value of and demand for our land assets including our residential development projects.
We may experience losses if the creditworthiness of our tenants deteriorates and they are unable to meet their lease obligations.
We own properties leased to tenants of our real estate assets and receive rents from tenants during the contracted term of such leases. We underwrite the credit of prospective borrowers and tenants and often require them to provide some form of credit support such as corporate guarantees, letters of credit and/or cash security deposits. Although our loans and real estate assets are
10
geographically diverse and the borrowers and tenants operate in a variety of industries, to the extent we have a significant concentration of interest or operating lease revenues from any single borrower or customer, the inability of that borrower or tenant to make its payment could have a material adverse effect on us. For the year ended December 31, 2019, our five largest borrowers or tenants of net lease assets collectively accounted for approximately 19.8% of our revenues, of which our largest customer accounted for approximately 11.8%. A tenant's ability to pay rent is determined by its creditworthiness, among other factors. If a tenant's credit deteriorates, the tenant may default on its obligations under our lease and may also become bankrupt. The bankruptcy or insolvency of our tenants or other failure to pay is likely to adversely affect the income produced by our real estate assets. If a tenant defaults, we may experience delays and incur substantial costs in enforcing our rights as landlord. If a tenant files for bankruptcy, we may not be able to evict the tenant solely because of such bankruptcy or failure to pay. A court, however, may authorize a tenant to reject and terminate its lease with us. In such a case, our claim against the tenant for unpaid, future rent would be subject to a statutory cap that might be substantially less than the remaining rent owed under the lease. In addition, certain amounts paid to us within 90 days prior to the tenant's bankruptcy filing could be required to be returned to the tenant's bankruptcy estate. In any event, it is highly unlikely that a bankrupt or insolvent tenant would pay in full amounts it owes us under a lease that it intends to reject. In other circumstances, where a tenant's financial condition has become impaired, we may agree to partially or wholly terminate the lease in advance of the termination date in consideration for a lease termination fee that is likely less than the total contractual rental amount. Without regard to the manner in which the lease termination occurs, we are likely to incur additional costs in the form of tenant improvements and leasing commissions in our efforts to lease the space to a new tenant. In any of the foregoing circumstances, our financial performance could be materially adversely affected.
We are subject to risks relating to our asset concentration.
Our portfolio consists primarily of real estate, commercial real estate loans and our investment in SAFE. Refer to "Item 7. Management's Discussion and Analysis - Portfolio Overview" for our asset concentrations by property type and geographic location. In addition, our largest tenant represented 11.8% of our total revenues for the year ended December 31, 2019. Through our investment in SAFE, we are also exposed to asset concentrations in SAFE's portfolio. For the year ended December 31, 2019, 19.6% of SAFE's total revenues came from hotel properties and two of SAFE's tenants individually represented more than 10% of its revenues for the year, the tenant of its Ground Lease at 1111 Pennsylvania Avenue in Washington D.C. and the tenant of its Park Hotels Portfolio. Many property types were adversely affected by the previous economic recession and we may suffer additional losses on our assets due to these concentrations.
Lease expirations, lease defaults and lease terminations may adversely affect our revenue.
Lease expirations and lease terminations may result in reduced revenues if the lease payments received from replacement tenants are less than the lease payments received from the expiring or terminating corporate tenants. In addition, lease defaults or lease terminations by one or more significant tenants or the failure of tenants under expiring leases to elect to renew their leases could cause us to experience long periods of vacancy with no revenue from a facility and to incur substantial capital expenditures and/or lease concessions in order to obtain replacement tenants. Leases representing approximately 13.4% of our annualized in-place operating lease income and interest income from sales-type leases are scheduled to expire during the next five years.
We compete with a variety of financing and leasing sources for our customers.
The financial services industry and commercial real estate markets are highly competitive and have become more competitive in recent years. Our competitors include finance companies, other REITs, commercial banks and thrift institutions, investment banks and hedge funds, among others. SAFE's competitors include those same entities, as well as private individuals and pension funds. These competitors may seek to compete aggressively with us or SAFE on a number of factors including transaction pricing, terms and structure. We and SAFE may have difficulty competing to the extent we are unwilling to match the competitors' deal terms in order to maintain our or SAFE's profit margins and/or credit standards. To the extent that we match competitors' pricing, terms or structure, we or SAFE may experience decreased interest margins and/or increased risk of credit losses, which could have a material adverse effect on our or SAFE's financial performance, liquidity and the market price of our common stock.
We face significant competition within our net leasing business from other owners, operators and developers of properties, many of which own properties similar to ours in markets where we operate. Such competition may affect our ability to attract and retain tenants and reduce the rents we are able to charge. These competing properties may have vacancy rates higher than our properties, which may result in their owners offering lower rental rates than we would or providing greater tenant improvement allowances or other leasing concessions. This combination of circumstances could adversely affect our revenues and financial performance.
11
We are subject to certain risks associated with investing in real estate, including potential liabilities under environmental laws and risks of loss from weather conditions, man-made or natural disasters, climate change and terrorism.
Under various U.S. federal, state and local environmental laws, ordinances and regulations, a current or previous owner of real estate (including, in certain circumstances, a secured lender that succeeds to ownership or control of a property) may become liable for the costs of removal or remediation of certain hazardous or toxic substances at, on, under or in its property. Those laws typically impose cleanup responsibility and liability without regard to whether the owner or control party knew of or was responsible for the release or presence of such hazardous or toxic substances. The costs of investigation, remediation or removal of those substances may be substantial. The owner or control party of a site may be subject to common law claims by third parties based on damages and costs resulting from environmental contamination emanating from a site. Certain environmental laws also impose liability in connection with the handling of or exposure to asbestos-containing materials, pursuant to which third parties may seek recovery from owners of real properties for personal injuries associated with asbestos-containing materials. While a secured lender is not likely to be subject to these forms of environmental liability, when we foreclose on real property, we become an owner and are subject to the risks of environmental liability. Additionally, our net lease assets and SAFE's Ground Leases generally require the tenants to undertake the obligation for environmental compliance and indemnify us and SAFE from liability with respect thereto. There can be no assurance that the tenants will have sufficient resources to satisfy their obligations to us.
Weather conditions and man-made or natural disasters such as hurricanes, tornadoes, earthquakes, floods, droughts, fires and other environmental conditions can damage properties we own. As of December 31, 2019, approximately 18.2% of the carrying value of our assets was located in the western and northwestern United States, geographic areas at higher risk for earthquakes. Additionally, we own properties located near the coastline and the value of our properties will potentially be subject to the risks associated with long-term effects of climate change. A significant number of our properties are located in major urban areas which, in recent years, have been high risk geographical areas for terrorism and threats of terrorism. Certain forms of terrorism including, but not limited to, nuclear, biological and chemical terrorism, political risks, environmental hazards and/or Acts of God may be deemed to fall completely outside the general coverage limits of our insurance policies or may be uninsurable or cost prohibitive to justify insuring against. Furthermore, if the U.S. Terrorism Risk Insurance Program Reauthorization Act is repealed or not extended or renewed upon its expiration, the cost for terrorism insurance coverage may increase and/or the terms, conditions, exclusions, retentions, limits and sublimits of such insurance may be materially amended, and may effectively decrease the scope and availability of such insurance to the point where it is effectively unavailable. Future weather conditions, man-made or natural disasters, effects of climate change or acts of terrorism could adversely impact the demand for, and value of, our assets and could also directly impact the value of our assets through damage, destruction or loss, and could thereafter materially impact the availability or cost of insurance to protect against these events. Although we believe our owned real estate and the properties collateralizing our loan assets are adequately covered by insurance, we cannot predict at this time if we or our borrowers will be able to obtain appropriate coverage at a reasonable cost in the future, or if we will be able to continue to pass along all of the costs of insurance to our tenants. The foregoing risks also apply generally to SAFE's properties and the buildings thereon owned by SAFE's tenants. Any weather conditions, man-made or natural disasters, terrorist attack or effect of climate change, whether or not insured, could have a material adverse effect on our or SAFE's financial performance, liquidity and the market price of our or SAFE's common stock. In addition, there is a risk that one or more of our property insurers may not be able to fulfill their obligations with respect to claims payments due to a deterioration in its financial condition.
Transactions between iStar and SAFE were negotiated between related parties and their terms may not be as favorable to us as if they had been negotiated with an unaffiliated third party.
Transactions between iStar and SAFE were negotiated between related parties and their terms may not be as favorable to us as if they had been negotiated with an unaffiliated third party. In addition, we may choose not to enforce, or to enforce less vigorously, our rights under agreements with SAFE because of our desire to maintain our ongoing relationship with SAFE.
There are various potential conflicts of interest in our relationship with SAFE, including our executive officers and/or directors who are also officers and/or directors of SAFE, which could result in decisions that are not in the best interest of our stockholders.
Conflicts of interest may exist or could arise in the future with SAFE, including our executive officers and/or directors who are also directors or officers of SAFE. Conflicts may include, without limitation: conflicts arising from the enforcement of agreements between us and SAFE; conflicts in the amount of time that our officers and employees will spend on our affairs versus SAFE's affairs; conflicts in determining whether to seek reimbursement from SAFE of certain expenses we incur on its behalf; and conflicts in future transactions that we may pursue with SAFE. Transactions between iStar and SAFE would be subject to certain approvals of our independent directors; however, there can be no assurance that such approval will be successful in achieving terms and conditions as favorable to us as would be available from a third party. Two directors of iStar also serve on SAFE's our board of directors, including Jay Sugarman, who is the chief executive officer of SAFE and our chief executive officer.
12
Our directors and executive officers have duties to our company under applicable Maryland law, and our executive officers and our directors who are also directors or officers of SAFE also have duties to SAFE under applicable Maryland law. Those duties may come in conflict from time to time. We have duties as the manager of SAFE which may come in conflict with our duties to our stockholders from time to time. In addition, conflicts of interest may exist or could arise in the future with our duties to Net Lease Venture II and our duties to SAFE as its manager in connection with future investment opportunities.
From time to time we make investments in companies over which we do not have control. Some of these companies operate in industries that differ from our current operations, with different risks than investing in real estate.
From time to time we make debt or equity investments in other companies that we may not control or over which we may not have sole control, including SAFE and our Net Lease Venture II. Although these businesses generally have a significant real estate component, some of them may operate in businesses that are different from our primary or historical business segments. Consequently, investments in these businesses, among other risks, subject us to the operating and financial risks of new business lines or industries other than real estate and to the risk that we do not have sole control over the operations of these businesses.
From time to time we may make additional investments in or acquire other entities that may subject us to similar risks. Investments in entities over which we do not have sole control, including SAFE and our Net Lease Venture II, present additional risks such as having differing objectives than our partners or the entities in which we invest, or becoming involved in disputes, or competing with those persons. In addition, we rely on the internal controls and financial reporting controls of these entities and their failure to maintain effectiveness or comply with applicable standards may adversely affect us.
Declines in the market values of our equity investments that are not publicly traded may adversely affect periodic reported results.
Certain of our equity investments other than SAFE, are in funds or companies that are not publicly traded and their fair value may not be readily determinable. We may periodically estimate the fair value of these investments, based upon available information and management's judgment. Because such valuations are inherently uncertain, they may fluctuate over short periods of time. In addition, our determinations regarding the fair value of these investments may be materially higher than the values that we ultimately realize upon their disposal, which could result in losses that have a material adverse effect on our financial performance, the market price of our common stock and our ability to pay dividends.
Quarterly results may fluctuate and may not be indicative of future quarterly performance.
Our quarterly operating results could fluctuate; therefore, reliance should not be placed on past quarterly results as indicative of our performance in future quarters. Factors that could cause quarterly operating results to fluctuate include, among others, variations in SAFE's performance and the market price of its common stock, variations in loan and real estate portfolio performance, levels of non-performing assets and related provisions, market values of investments, costs associated with debt, general economic conditions, the state of the real estate and financial markets and the degree to which we encounter competition in our markets.
Our ability to retain and attract key personnel is critical to our success.
Our success depends on our ability to retain our senior management and the other key members of our management team and recruit additional qualified personnel. We rely in part on equity compensation to retain and incentivize our personnel. In addition, if members of our management join competitors or form competing companies, the competition could have a material adverse effect on our business. Efforts to retain or attract professionals may result in additional compensation expense, which could affect our financial performance.
Security breaches and other disruptions could compromise our information and expose us to liability, which would cause our business and reputation to suffer.
In the ordinary course of our business, we collect and store sensitive data, including intellectual property, our proprietary business information and that of our customers, and personally identifiable information of our customers and employees, in our data centers and on our networks. The secure processing, maintenance and transmission of this information is critical to our operations and business strategy. Despite our security measures, our information technology and infrastructure may be vulnerable to attacks by hackers or breached due to employee error, malfeasance or other disruptions. Any such breach could compromise our networks and the information stored there could be accessed, publicly disclosed, lost or stolen. Any such access, disclosure or other loss of information could result in legal claims or proceedings, liability under laws that protect the privacy of personal information, disrupt our operations and the services we provide to customers, and damage our reputation, which could have a material adverse effect on our business.
13
We may change certain of our policies without stockholder approval.
Our charter does not set forth specific percentages of the types of investments we may make. We can amend, revise or eliminate our investment financing and conflict of interest policies at any time at our discretion without a vote of our shareholders. A change in these policies could have a material adverse effect on our financial performance, liquidity and the market price of our common stock.
Certain provisions in our charter may inhibit a change in control.
Generally, to maintain our qualification as a REIT under the Code, not more than 50% in value of our outstanding shares of stock may be owned, directly or indirectly, by five or fewer individuals at any time during the last half of our taxable year. The Code defines "individuals" for purposes of the requirement described in the preceding sentence to include some types of entities. Under our charter, no person may own more than 9.8% of our outstanding shares of stock, with some exceptions. The restrictions on transferability and ownership may delay, deter or prevent a change in control or other transaction that might involve a premium price or otherwise be in the best interest of the security holders.
We would be subject to adverse consequences if we fail to qualify as a REIT.
We believe that we have been organized and operated in a manner so as to qualify for taxation as a REIT for U.S. federal income tax purposes commencing with our taxable year ended December 31, 1998. Our qualification as a REIT, however, has depended and will continue to depend on our ability to meet various requirements concerning, among other things, the ownership of our outstanding stock, the nature of our assets, the sources of our income and the amount of our distributions to our shareholders. Our compliance with the REIT income and quarterly asset requirements also depends upon our ability to manage successfully the composition of our income and assets on an ongoing basis. Our ability to satisfy these asset tests depends upon our analysis of the characterization of our assets for U.S. federal income tax purposes and fair market values of our assets. The fair market values of certain of our assets are not susceptible to a precise determination.
If we were to fail to qualify as a REIT for any taxable year, we would not be allowed a deduction for distributions to our shareholders in computing our net taxable income and would be subject to U.S. federal income tax on our net taxable income at regular corporate rates and applicable state and local taxes. We would also be disqualified from treatment as a REIT for the four subsequent taxable years following the year during which our REIT qualification was lost unless we were entitled to relief under certain Code provisions and obtained a ruling from the IRS. If disqualified and unable to obtain relief, we may need to borrow money or sell assets to pay taxes. As a result, cash available for distribution would be reduced for each of the years involved. Furthermore, it is possible that future economic, market, legal, tax or other considerations may cause our REIT qualification to be revoked. This could have a material adverse effect on our business and the market price of our common stock.
To qualify as a REIT, we may be forced to borrow funds, sell assets or take other actions during unfavorable market conditions.
To qualify as a REIT, we generally must distribute to our shareholders at least 90% of our net taxable income, excluding net capital gains each year, and we will be subject to U.S. federal income tax, as well as applicable state and local taxes, to the extent that we distribute less than 100% of our net taxable income each year. In addition, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions paid by us in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.
In the event that principal, premium or interest payments with respect to a particular debt instrument that we hold are not made when due, we may nonetheless be required to continue to recognize the unpaid amounts as taxable income. In addition, we may be allocated taxable income in excess of cash flow received from some of our partnership investments. We are generally required to take certain amounts into income no later than the time such amounts are reflected on our financial statements. The application of this rule may require the accrual of income earlier than would be the case under the otherwise applicable tax rules; however, recently released proposed Treasury Regulations generally would exclude, among other items, original issue discount (whether or not de minimis) and market discount from the applicability of this rule. Although the proposed Treasury Regulations generally will not be effective until taxable years beginning after the date on which they are issued in final form, we generally are permitted to elect to rely on the proposed Treasury Regulations currently. Also, in certain circumstances our ability to deduct interest expenses for U.S. federal income tax purposes may be limited. From these and other potential timing differences between income recognition or expense deduction and cash receipts or disbursements, there is a significant risk that we may have substantial taxable income in excess of cash available for distribution. In order to qualify as a REIT and avoid the payment of income and excise taxes, we may need to borrow funds or take other actions to meet our REIT distribution requirements for the taxable year in which the phantom income is recognized.
14
Complying with the REIT requirements may cause us to forego and/or liquidate otherwise attractive investments.
In order to meet the income, asset and distribution tests under the REIT rules, we may be required to take or forego certain actions. For instance, we may not be able to make certain investments and we may have to liquidate other investments. In addition, we may be required to make distributions to shareholders at disadvantageous times or when we do not have funds readily available for distribution. These actions could have the effect of reducing our income and amounts available for distribution to our shareholders.
Certain of our business activities may potentially be subject to the prohibited transaction tax, which could reduce the return on your investment.
For so long as we qualify as a REIT, our ability to dispose of certain properties may be restricted under the REIT rules, which generally impose a 100% penalty tax on any gain recognized on "prohibited transactions," which refers to the disposition of property that is deemed to be inventory or held primarily for sale to customers in the ordinary course of our business, subject to certain exceptions. Whether property is inventory or otherwise held primarily for sale depends on the particular facts and circumstances. The Code provides a safe harbor that, if met, allows a REIT to avoid being treated as engaged in a prohibited transaction. No assurance can be given that any property that we sell will not be treated as property held for sale to customers, or that we can comply with the safe harbor. The 100% tax does not apply to gains from the sale of foreclosure property or to property that is held through a taxable REIT subsidiary ("TRS") or other taxable corporation, although such income will be subject to tax in the hands of the corporation at regular corporate rates. We intend to structure our activities to avoid prohibited transaction characterization.
Certain of our activities, including our use of TRSs, are subject to taxes that could reduce our cash flows.
Even if we qualify as a REIT for U.S. federal income tax purposes, we will be required to pay some U.S. federal, state, local and non-U.S. taxes on our income and property, including taxes on any undistributed income, taxes on income from certain activities conducted as a result of foreclosures, and property and transfer taxes. We would be required to pay taxes on net taxable income that we fail to distribute to our shareholders. In addition, we may be required to limit certain activities that generate non-qualifying REIT income, such as land development and sales of condominiums, and/or we may be required to conduct such activities through TRS. We hold a significant amount of assets in our TRS, including assets that we have acquired through foreclosure, assets that may be treated as dealer property and other assets that could adversely affect our ability to qualify as a REIT if held at the REIT level. As a result, we will be required to pay income taxes on the taxable income generated by these assets. Furthermore, we will be subject to a 100% penalty tax to the extent our economic arrangements with our TRS are not comparable to similar arrangements among unrelated parties. We will also be subject to a 100% tax to the extent we derive income from the sale of assets to customers in the ordinary course of business other than through our TRS. To the extent we or our TRS are required to pay U.S. federal, state, local or non-U.S. taxes, we will have less cash available for distribution to our shareholders.
We have substantial net operating loss carryforwards which we use to offset our tax and distribution requirements. Net operating losses that have arisen in taxable years beginning after December 31, 2017 and thereafter are only able to offset up to 80% of our net taxable income (after the application of the dividends paid deduction) and may not be carried back. In the event that we experience an "ownership change" for purposes of Section 382 of the Code, our ability to use these losses will be limited. An "ownership change" is determined through a set of complex rules which track the changes in ownership that occur in our common stock for a trailing three year period. We have experienced volatility and significant trading in our common stock in recent years. The occurrence of an ownership change is generally beyond our control and, if triggered, may increase our tax and distribution obligations for which we may not have sufficient cash flow.
A failure to comply with the limits on our ownership of and relationship with our TRS would jeopardize our REIT qualification and may result in the application of a 100% excise tax.
No more than 20% of the value of a REIT's total assets may consist of stock or securities of one or more TRS. This requirement limits the extent to which we can conduct activities through TRS or expand the activities that we conduct through TRS. The values of some of our assets, including assets that we hold through TRSs may not be subject to precise determination, and values are subject to change in the future. In addition, we hold certain mortgage and mezzanine loans within one or more of our TRS that are secured by real property. We treat these loans as qualifying assets for purposes of the REIT asset tests to the extent that such mortgage loans are secured by real property and such mezzanine loans are secured by an interest in a limited liability company that holds real property. We received from the IRS a private letter ruling which holds that we may exclude such loans from the limitation that securities from TRS must constitute no more than 20% of our total assets. We are entitled to rely upon this private letter ruling only to the extent that we did not misstate or omit a material fact in the ruling request and that we continue to operate in accordance with the material facts described in such request, and no assurance can be given that we will always be able to do so. To the extent that any loan is recharacterized as equity, it would increase the amount of non-real estate securities that we have
15
in our TRS and could adversely affect our ability to meet the limitation described above. If we were not able to exclude such loans to our TRS from the limitation described above, our ability to meet the REIT asset tests and other REIT requirements could be adversely affected. Accordingly, there can be no assurance that we have met or will be able to continue to comply with the TRS limitation.
In addition, we may from time to time need to make distributions from a TRS in order to keep the value of our TRS below the TRS limitation. TRS dividends, however, generally will not constitute qualifying income for purposes of the 75% REIT gross income test. While we will monitor our compliance with both this income test and the limitation on the percentage of our total assets represented by TRS securities, and intend to conduct our affairs so as to comply with both, the two may at times be in conflict with one another. For example, it is possible that we may wish to distribute a dividend from a TRS in order to reduce the value of our TRS to comply with limitation, but we may be unable to do so without simultaneously violating the 75% REIT gross income test.
Although there are other measures we can take in such circumstances to remain in compliance with the requirements for REIT qualification, there can be no assurance that we will be able to comply with both of these tests in all market conditions.
Legislative or regulatory tax changes related to REITs could materially and adversely affect us.
The U.S. federal income tax laws and regulations governing REITs and their stockholders, as well as the administrative interpretations of those laws and regulations, are constantly under review and may be changed at any time, possibly with retroactive effect. No assurance can be given as to whether, when, or in what form, the U.S. federal income tax laws applicable to us and our stockholders may be enacted. Changes to the U.S. federal income tax laws and interpretations of U.S. federal tax laws could adversely affect an investment in our common stock.
The Tax Cuts and Jobs Act, which was signed into law on December 22, 2017, made significant changes to the U.S. federal income tax laws applicable to businesses and their owners, including REITs and their stockholders. Certain key provisions of the Tax Cuts and Jobs Act that could impact us and our stockholders include the following:
• | Reduced Tax Rates. The highest individual U.S. federal income tax rate on ordinary income is reduced from 39.6% to 37% (through taxable years ending in 2025), and the maximum corporate income tax rate is reduced from 35% to 21%. In addition, individuals, trust, and estates that own our stock are permitted to deduct up to 20% of dividends received from us (other than dividends that are designated as capital gain dividends or qualified dividend income), generally resulting in an effective maximum U.S. federal income tax rate of 29.6% on such dividends (through taxable years ending in 2025). Further, the amount that we are required to withhold on distributions to non-U.S. stockholders that are treated as attributable to gains from our sale or exchange of U.S. real property interests is reduced from 35% to 21%. |
• | Net Operating Losses. We and our TRSs may not use net operating losses generated beginning in 2018 to offset more than 80% of our taxable income (determined without regard to the dividends paid deduction). Net operating losses generated beginning in 2018 can be carried forward indefinitely but can no longer be carried back. |
• | Limitation on Interest Deductions. The amount of net interest expense that certain taxpayers, including us and our TRSs, may deduct for a taxable year is limited to the sum of: (i) the taxpayer's business interest income for the taxable year; and (ii) 30% of the taxpayer's "adjusted taxable income" for the taxable year. For taxable years beginning before January 1, 2022, adjusted taxable income means earnings before interest, taxes, depreciation, and amortization ("EBITDA"); for taxable years beginning on or after January 1, 2022, adjusted taxable income is limited to earnings before interest and taxes ("EBIT"). Certain electing businesses, including electing real estate businesses, may elect out of the foregoing limitation. |
• | Alternative Minimum Tax. The corporate alternative minimum tax is eliminated. |
Income Accrual. We are required to recognize certain items of income for U.S. federal income tax purposes no later than we would report such items on our financial statements. As discussed in Item 1a-Risk factors-"To qualify as a REIT, we may be forced to borrow funds, sell assets or take other actions during unfavorable market conditions", earlier recognition of income for U.S. federal income tax purposes could impact our ability to satisfy the REIT distribution requirements. However, recently released proposed Treasury Regulations generally would exclude, among other items, original issue discount (whether or not de minimis) and market discount from the applicability of this rule. Although the proposed Treasury Regulations generally will not be effective until taxable years beginning after the date on which they are issued in final form, we generally are permitted to elect to rely on the proposed Treasury Regulations currently.
16
Stockholders are urged to consult with their tax advisors regarding any legislative, regulatory or administrative developments on an investment in the Company's common stock.
Our Investment Company Act exemption limits our investment discretion and loss of the exemption would adversely affect us.
We believe that we currently are not, and we intend to operate our company so that we will not be, regulated as an investment company under the Investment Company Act. We believe we are not an investment company under Section 3(a)(1)(A) of the Investment Company Act because we do not engage primarily, or hold ourselves out as being engaged primarily, in the business of investing, reinvesting or trading in securities. The Company engages primarily in the non-investment company businesses of investing in, financing and developing real estate and real estate-related projects, generally through subsidiaries and affiliated companies, including SAFE. Maintaining our exemption from regulation as an investment company under the Investment Company Act limits our ability to invest in assets that otherwise would meet our investment strategies.
We will need to monitor our investments and income to ensure that we continue to satisfy our exemption from the Investment Company Act, but there can be no assurance that we will be able to avoid the need to register as an Investment Company. If it were established that we were an unregistered investment company, there would be a risk that we would be subject to monetary penalties and injunctive relief in an action brought by the SEC, that we would be unable to enforce contracts with third parties, or that third parties could seek to obtain rescission of transactions and that we would be subject to limitations on corporate leverage that would have an adverse impact on our investment returns. This would have a material adverse effect on our financial performance and the market price of our securities.
Our bylaws designate the Circuit Court for Baltimore City, Maryland as the sole and exclusive forum for some litigation, which could limit the ability of stockholders to obtain a favorable judicial forum for disputes with our company.
Our bylaws provide that, unless we consent in writing to the selection of an alternative forum, the sole and exclusive forum for: (a) any derivative action or proceeding brought on our behalf; (b) any action asserting a claim of breach of any duty owed by us or by any director or officer or other employee to us or to our stockholders; (c) any action asserting a claim against us or any director or officer or other employee arising pursuant to any provision of the Maryland General Corporation Law or our charter or bylaws; or (d) any action asserting a claim against us or any director or officer or other employee that is governed by the internal affairs doctrine shall be the Circuit Court for Baltimore City, Maryland, or, if that Court does not have jurisdiction, the United States District Court for the District of Maryland, Baltimore Division. This forum selection provision may limit the ability of stockholders of our company to obtain a judicial forum that they find favorable for disputes with our company or our directors, officers, employees, if any, or other stockholders.
Item 1b. Unresolved Staff Comments
None.
Item 2. Properties
The Company's principal executive and administrative offices are located at 1114 Avenue of the Americas, New York, NY 10036. Its telephone number and web address are (212) 930-9400 and www.istar.com, respectively. The lease for the Company's principal executive and administrative offices expires in February 2021. The Company's principal regional offices are located in the Atlanta, Georgia; Hartford, Connecticut; and Los Angeles, California metropolitan areas.
See Item 1—"Net Lease," and "Operating Properties" for a discussion of properties held by the Company for investment purposes and Item 8—"Financial Statements and Supplemental Data—Schedule III," for a detailed listing of such properties.
Item 3. Legal Proceedings
The Company and/or one or more of its subsidiaries is party to various pending litigation matters that are considered ordinary routine litigation incidental to the Company's business as a finance and investment company focused on the commercial real estate industry, including foreclosure-related proceedings. The Company believes it is not a party to, nor are any of its properties the subject of, any pending legal proceeding that would have a material adverse effect on the Company’s consolidated financial statements.
Item 4. Mine Safety Disclosures
Not applicable.
17
PART II
Item 5. Market for Registrant's Equity and Related Share Matters
The Company's common stock trades on the New York Stock Exchange ("NYSE") under the symbol "STAR." The Company had 1,533 holders of record of common stock as of February 21, 2020. This figure does not represent the actual number of beneficial owners of our common stock because shares of our common stock are frequently held in “street name” by securities dealers and others for the benefit of beneficial owners who may vote the shares and who would report dividends paid by us in their taxable income.
Issuer Purchases of Equity Securities
The following table sets forth the information with respect to purchases made by or on behalf of the Company of its common stock during the three months ended December 31, 2019.
Total Number of Shares Purchased(1) | Average Price Paid per Share | Total Number of Shares Purchased as Part of a Publicly Announced Plan | Maximum Dollar Value of Shares that May Yet be Purchased Under the Plans(1) | |||||||
October 1 to October 31, 2019 | — | $ | — | — | $ | 50,000,000 | ||||
November 1 to November 30, 2019 | — | $ | — | — | $ | 50,000,000 | ||||
December 1 to December 31, 2019 | 1,118,131 | $ | 14.18 | — | $ | 34,159,707 | ||||
_______________________________________________________________________________
(1) | We may repurchase shares in negotiated transactions or open market transactions, including through one or more trading plans. |
Disclosure of Equity Compensation Plan Information
Plans Category | (a) Number of securities to be issued upon exercise of outstanding options, warrants and rights | (b) Weighted-average exercise price of outstanding options, warrants and rights | (c) Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | |||||
Equity compensation plans approved by security holders-restricted stock awards(1)(2) | 843,089 | N/A | 2,758,215 | |||||
_______________________________________________________________________________
(1) | Restricted Stock—The amount shown in column (a) includes 598,729 unvested restricted stock units which may vest in the future based on the employees' continued service to the Company (see Item 8—"Financial Statements and Supplemental Data—Note 15" for a more detailed description of the Company's restricted stock grants). Substantially all of the restricted stock units included in column (a) are required to be settled on a net, after-tax basis (after deducting shares for minimum required statutory withholdings); therefore, the actual number of shares issued will be less than the gross amount of the awards. The amount shown in column (a) also includes 244,360 of common stock equivalents and restricted stock awarded to our non-employee directors in consideration of their service to the Company as directors. Common stock equivalents represent rights to receive shares of common stock at the date the common stock equivalents are settled. Common stock equivalents have dividend equivalent rights beginning on the date of grant. The amount in column (c) represents the aggregate amount of stock options, shares of restricted stock units or other performance awards that could be granted under compensation plans approved by the Company's security holders after giving effect to previously issued awards of stock options, shares of restricted stock units and other performance awards (see Item 8—"Financial Statements and Supplemental Data—Note 15" for a more detailed description of the Company's Long-Term Incentive Plans). |
(2) | The amount shown in column (a) does not include a currently indeterminable number of shares that may be issued upon the satisfaction of performance and vesting conditions of awards made under the Company's Performance Incentive Plan ("iPIP") approved by shareholders. In no event may the number of shares issued exceed the amount available in column (c) unless shareholders authorize additional shares (see Item 8—"Financial Statements and Supplemental Data—Note 15" for a more detailed description of iPIP.) |
18
Item 6. Selected Financial Data
The following table sets forth selected financial data on a consolidated historical basis for the Company. This information should be read in conjunction with the discussions set forth in Item 7—"Management's Discussion and Analysis of Financial Condition and Results of Operations."
For the Years Ended December 31, | ||||||||||||||||||||
2019 | 2018 | 2017 | 2016 | 2015 | ||||||||||||||||
(In thousands, except per share data and ratios) | ||||||||||||||||||||
OPERATING DATA: | ||||||||||||||||||||
Operating lease income | $ | 206,388 | $ | 208,192 | $ | 187,684 | $ | 191,180 | $ | 211,207 | ||||||||||
Interest income | 77,654 | 97,878 | 106,548 | 129,153 | 134,687 | |||||||||||||||
Interest income from sales-type leases(1) | 20,496 | — | — | — | — | |||||||||||||||
Other income | 55,363 | 82,342 | 188,091 | 46,514 | 49,924 | |||||||||||||||
Land development revenue | 119,595 | 409,710 | 196,879 | 88,340 | 100,216 | |||||||||||||||
Total revenue | 479,496 | 798,122 | 679,202 | 455,187 | 496,034 | |||||||||||||||
Interest expense | 183,919 | 183,751 | 194,686 | 221,398 | 224,639 | |||||||||||||||
Real estate expense | 92,426 | 139,289 | 147,617 | 137,522 | 146,509 | |||||||||||||||
Land development cost of sales | 109,663 | 350,181 | 180,916 | 62,007 | 67,382 | |||||||||||||||
Depreciation and amortization | 58,259 | 58,699 | 49,033 | 51,660 | 62,045 | |||||||||||||||
General and administrative | 98,609 | 92,135 | 98,882 | 84,027 | 81,277 | |||||||||||||||
Provision for (recovery of) loan losses | 6,482 | 16,937 | (5,828 | ) | (12,514 | ) | 36,567 | |||||||||||||
Impairment of assets | 13,419 | 147,108 | 32,379 | 14,484 | 10,524 | |||||||||||||||
Other expense | 13,120 | 6,040 | 20,954 | 5,883 | 6,374 | |||||||||||||||
Total costs and expenses | 575,897 | 994,140 | 718,639 | 564,467 | 635,317 | |||||||||||||||
Income from sales of real estate | 236,623 | 126,004 | 92,049 | 105,296 | 93,816 | |||||||||||||||
Income (loss) from operations before earnings from equity method investments and other items | 140,222 | (70,014 | ) | 52,612 | (3,984 | ) | (45,467 | ) | ||||||||||||
Loss on early extinguishment of debt, net | (27,724 | ) | (10,367 | ) | (14,724 | ) | (1,619 | ) | (281 | ) | ||||||||||
Earnings (losses) from equity method investments | 41,849 | (5,007 | ) | 13,015 | 77,349 | 32,153 | ||||||||||||||
Selling profit from sales-type leases(1) | 180,416 | — | — | — | — | |||||||||||||||
Gain on consolidation of equity method investment(1) | — | 67,877 | — | — | — | |||||||||||||||
Income (loss) from continuing operations before income taxes | 334,763 | (17,511 | ) | 50,903 | 71,746 | (13,595 | ) | |||||||||||||
Income tax (expense) benefit | (438 | ) | (815 | ) | 948 | 10,166 | (7,639 | ) | ||||||||||||
Income (loss) from continuing operations | 334,325 | (18,326 | ) | 51,851 | 81,912 | (21,234 | ) | |||||||||||||
Income from discontinued operations | — | — | 4,939 | 18,270 | 15,077 | |||||||||||||||
Gain from discontinued operations | — | — | 123,418 | — | — | |||||||||||||||
Net income (loss) | 334,325 | (18,326 | ) | 180,208 | 100,182 | (6,157 | ) | |||||||||||||
Net (income) loss attributable to noncontrolling interests | (10,283 | ) | (13,936 | ) | (4,526 | ) | (4,876 | ) | 3,722 | |||||||||||
Net income (loss) attributable to iStar Inc. | 324,042 | (32,262 | ) | 175,682 | 95,306 | (2,435 | ) | |||||||||||||
Preferred dividends | (32,495 | ) | (32,495 | ) | (64,758 | ) | (51,320 | ) | (51,320 | ) | ||||||||||
Net (income) loss allocable to HPU holders and Participating Security holders(2) | — | — | — | (14 | ) | 1,080 | ||||||||||||||
Net income (loss) allocable to common shareholders | $ | 291,547 | $ | (64,757 | ) | $ | 110,924 | $ | 43,972 | $ | (52,675 | ) | ||||||||
Per common share data(3): | ||||||||||||||||||||
Income (loss) attributable to iStar Inc. from continuing operations: | ||||||||||||||||||||
Basic | $ | 4.51 | $ | (0.95 | ) | $ | (0.25 | ) | $ | 0.35 | $ | (0.79 | ) | |||||||
Diluted | $ | 3.73 | $ | (0.95 | ) | $ | (0.25 | ) | $ | 0.35 | $ | (0.79 | ) | |||||||
Net income (loss) attributable to iStar Inc.: | ||||||||||||||||||||
Basic | $ | 4.51 | $ | (0.95 | ) | $ | 1.56 | $ | 0.60 | $ | (0.62 | ) | ||||||||
Diluted | $ | 3.73 | $ | (0.95 | ) | $ | 1.56 | $ | 0.60 | $ | (0.62 | ) | ||||||||
Dividends declared per common share | $ | 0.39 | $ | 0.18 | $ | — | $ | — | $ | — | ||||||||||
_______________________________________________________________________________
(1) | Refer to Note 3 and Note 5 for more information on "Interest income from sales-type leases" and "Selling profit from sales-type leases." Refer to Note 8 for more information on "Gain on consolidation of equity method investment." |
(2) | All of the Company's outstanding HPUs were repurchased and retired on August 13, 2015. Participating Security holders were non-employee directors who held unvested common stock equivalents and restricted stock awards granted under the Company's Long Term Incentive Plans that were eligible to participate in dividends (see Item 8—"Financial Statements and Supplemental Data—Note 15 and 16). |
(3) | See Item 8—"Financial Statements and Supplemental Data—Note 16." |
19
For the Years Ended December 31, | ||||||||||||||||||||
2019 | 2018 | 2017 | 2016 | 2015 | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Weighted average common shares outstanding—basic | 64,696 | 67,958 | 71,021 | 73,453 | 84,987 | |||||||||||||||
Weighted average common shares outstanding—diluted | 80,666 | 67,958 | 71,021 | 73,835 | 84,987 | |||||||||||||||
Cash flows from (used in): | ||||||||||||||||||||
Operating activities | $ | (45,625 | ) | $ | (24,128 | ) | $ | 101,543 | $ | 29,489 | $ | (57,827 | ) | |||||||
Investing activities | (398,096 | ) | 778,859 | 263,071 | 465,028 | 191,578 | ||||||||||||||
Financing activities | (178,629 | ) | (457,939 | ) | (41,480 | ) | (877,655 | ) | 112,185 | |||||||||||
As of December 31, | ||||||||||||||||||||
2019 | 2018 | 2017 | 2016 | 2015 | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
BALANCE SHEET DATA: | ||||||||||||||||||||
Total real estate | $ | 1,535,869 | $ | 1,793,570 | $ | 1,350,619 | $ | 1,624,805 | $ | 1,776,890 | ||||||||||
Net investment in leases(1) | 418,915 | — | — | — | — | |||||||||||||||
Land and development, net | 580,545 | 598,218 | 860,311 | 945,565 | 1,001,963 | |||||||||||||||
Loans receivable and other lending investments, net | 827,861 | 988,224 | 1,300,655 | 1,450,439 | 1,601,985 | |||||||||||||||
Total assets | 5,085,109 | 5,014,277 | 4,731,078 | 4,825,514 | 5,597,792 | |||||||||||||||
Debt obligations, net | 3,387,080 | 3,609,086 | 3,476,400 | 3,389,908 | 4,118,823 | |||||||||||||||
Total equity(2) | 1,237,960 | 1,064,115 | 914,249 | 1,059,684 | 1,101,330 | |||||||||||||||
_______________________________________________________________________________
(1) | Refer to Note 5. |
(2) | Total equity includes $197.5 million and $201.1 million, respectively, of noncontrolling interests as of December 31, 2019 and 2018. |
20
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
Please read the following discussion of our consolidated operating results, financial condition and liquidity together with our consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K. Our discussion of 2017 results is included in Part II, Item 7 of our 2018 Annual Report on Form 10-K. Our historical results may not be indicative of our future performance. Certain prior year amounts have been reclassified in our consolidated financial statements and the related notes to conform to the current period presentation.
Executive Overview
Our activities in 2019 primarily focused on improving our credit profile, seeking to simplify our business and scaling our Ground Lease platform.
• | Improved Credit Profile: In 2019, we refinanced or repaid an aggregate $1.5 billion of indebtedness, primarily using net proceeds from issuances of $1.325 billion in aggregate principal amount of new unsecured notes in capital markets transactions and proceeds from asset sales. In addition, a purchaser of a portfolio of net lease assets assumed $228.0 million of indebtedness collateralized by those assets (refer to Note 4). Through these transactions we reduced our interest costs and improved our debt maturity. We have no corporate debt maturities through September 2022. We also enhanced our equity base with the issuance of approximately 16.5 million shares of common stock upon conversions of our Series J preferred stock by the holders thereof. Our efforts to improve our credit profile have resulted in one or more ratings upgrades from each of the three principal national ratings agencies since the third quarter of 2017. |
• | Simplifying Our Business: During 2019, we further reduced the size of our legacy asset portfolio by 10% based on gross book value. As of December 31, 2019, the aggregate gross book value of our legacy asset portfolio was $901 million. We intend to continue to reduce the size of the legacy portfolio. We have used the net proceeds from these sales to make additional investments in our Ground Lease business, to pay down debt and for other working capital purposes and we expect these trends to continue. |
• | Scaling Our Ground Lease Business: In early 2019, we announced that we would focus our new business activities on scaling our Ground Lease business. In January 2019, we made an additional $250.0 million equity investment in SAFE at a price of $20.00 per share, amended and restated our management agreement with SAFE and entered into certain governance arrangements with SAFE. Since that January 2019 transaction, we participated alongside public investors in two equity offerings by SAFE in which we invested an aggregate $298.0 million. SAFE invested the net proceeds of these equity offerings in additional Ground Leases and increased its portfolio from $947 million as of December 31, 2018 to $2.7 billion as of December 31, 2019. As of December 31, 2019, we owned 65.2% of SAFE's outstanding common stock and the market value of our shares of SAFE was $1.3 billion. We believe that our Ground Lease strategy is consistent with our history of innovation in the commercial real estate finance and net lease sectors. |
In addition to the activities described above, we also saw opportunities in the net lease sector. In July 2018, we entered into Net Lease Venture II with total capital commitments of $526 million and an investment strategy similar to the Net Lease Venture. We have an equity interest in the new venture of approximately 51.9% and are responsible for managing the venture in exchange for management and incentive fees. Through December 31, 2019, we have made contributions of $42 million to Net Lease Venture II, which acquired approximately $122 million of investments.
For the year ended December 31, 2019, we recorded net income allocable to common shareholders of $291.5 million, compared to a net loss of $64.8 million during the prior year. Adjusted income allocable to common shareholders for the year ended December 31, 2019 was $291.3 million, compared to $143.1 million during the prior year (see "Adjusted Income" for a reconciliation of adjusted income to net income).
As of December 31, 2019, we had $307.2 million of cash and $350.0 million of credit facility availability. We have no corporate debt maturities through September 2022 and expect to use our unrestricted cash balance primarily to fund future investment activities and for general working capital needs.
21
Portfolio Overview
As of December 31, 2019, based on our gross book value, including the carrying value of our equity method investments exclusive of accumulated depreciation, our total investment portfolio has the following characteristics:
22
As of December 31, 2019, based on carrying values exclusive of accumulated depreciation and general loan loss reserves, our total investment portfolio has the following property/collateral type and geographic characteristics ($ in thousands):
Property/Collateral Types | Real Estate Finance | Net Lease | Operating Properties | Land & Development | Total | % of Total | |||||||||||||||||
Office / Industrial | $ | 65,037 | $ | 1,177,949 | $ | 97,941 | $ | — | $ | 1,340,927 | 28.5 | % | |||||||||||
Entertainment / Leisure | — | 932,119 | 16,068 | — | 948,187 | 20.1 | % | ||||||||||||||||
Ground Leases | — | 762,301 | — | — | 762,301 | 16.2 | % | ||||||||||||||||
Land and Development | 93,721 | — | — | 633,019 | 726,740 | 15.4 | % | ||||||||||||||||
Mixed Use / Mixed Collateral | 209,991 | — | 39,538 | — | 249,529 | 5.3 | % | ||||||||||||||||
Hotel | 167,137 | — | 76,749 | — | 243,886 | 5.2 | % | ||||||||||||||||
Multifamily | 130,014 | — | 33,241 | — | 163,255 | 3.5 | % | ||||||||||||||||
Condominium | 79,826 | — | 8,650 | — | 88,476 | 1.9 | % | ||||||||||||||||
Other Property Types | 23,896 | 57,348 | — | — | 81,244 | 1.7 | % | ||||||||||||||||
Retail | 20,833 | — | 40,229 | — | 61,062 | 1.3 | % | ||||||||||||||||
Strategic Investments | — | — | — | — | 43,254 | 0.9 | % | ||||||||||||||||
Total | $ | 790,455 | $ | 2,929,717 | $ | 312,416 | $ | 633,019 | $ | 4,708,861 | 100.0 | % | |||||||||||
Geographic Region | Real Estate Finance | Net Lease | Operating Properties | Land & Development | Total | % of Total | |||||||||||||||||
Northeast | $ | 305,084 | $ | 813,333 | $ | 93,173 | $ | 309,268 | $ | 1,520,858 | 32.4 | % | |||||||||||
West | 253,215 | 476,128 | 56,380 | 73,295 | 859,018 | 18.2 | % | ||||||||||||||||
Mid-Atlantic | 12,543 | 477,829 | — | 128,417 | 618,789 | 13.1 | % | ||||||||||||||||
Southwest | 14,889 | 408,641 | 105,163 | 50,915 | 579,608 | 12.3 | % | ||||||||||||||||
Central | 70,733 | 418,582 | 44,691 | 31,500 | 565,506 | 12.0 | % | ||||||||||||||||
Southeast | 49,012 | 325,758 | 13,009 | 39,624 | 427,403 | 9.1 | % | ||||||||||||||||
Various | 84,979 | 9,446 | — | — | 94,425 | 2.0 | % | ||||||||||||||||
Strategic Investments | — | — | — | — | 43,254 | 0.9 | % | ||||||||||||||||
Total | $ | 790,455 | $ | 2,929,717 | $ | 312,416 | $ | 633,019 | $ | 4,708,861 | 100.0 | % | |||||||||||
Real Estate Finance
Our real estate finance business targets sophisticated and innovative owner/operators of real estate and real estate related projects by providing one-stop capabilities that encompass financing alternatives ranging from full envelope senior loans to mezzanine and preferred equity capital positions. Our real estate finance portfolio consists of senior mortgage loans that are secured by commercial and residential real estate assets where we are the first lien holder, subordinated mortgage loans that are secured by second lien or junior interests in commercial and residential real estate assets, leasehold loans to Ground Lease tenants, including tenants of SAFE, and corporate/partnership loans, which represent mezzanine or subordinated loans to entities for which we do not have a lien on the underlying asset, but may have a pledge of underlying equity ownership of such assets. Our real estate finance portfolio includes loans on stabilized and transitional properties, Ground Leases and ground-up construction projects. In addition, we have preferred equity investments and debt securities classified as other lending investments.
23
Our real estate finance portfolio included the following ($ in thousands):
As of December 31, | |||||||||||||
2019 | 2018 | ||||||||||||
Total | % of Total | Total | % of Total | ||||||||||
Performing loans: | |||||||||||||
Senior mortgages | $ | 534,765 | 64.1 | % | $ | 694,025 | 69.4 | % | |||||
Corporate/partnership loans | 119,818 | 14.4 | % | 148,583 | 14.8 | % | |||||||
Subordinate mortgages | 10,876 | 1.3 | % | 10,161 | 1.0 | % | |||||||
Subtotal | 665,459 | 79.8 | % | 852,769 | 85.2 | % | |||||||
Non-performing loans(1): | |||||||||||||
Senior mortgages | 16,119 | 1.9 | % | 26,329 | 2.6 | % | |||||||
Subtotal | 16,119 | 1.9 | % | 26,329 | 2.6 | % | |||||||
Total carrying value of loans | 681,578 | 81.7 | % | 879,098 | 87.8 | % | |||||||
Other lending investments(2) | 153,216 | 18.3 | % | 122,126 | 12.2 | % | |||||||
Total carrying value | 834,794 | 100.0 | % | 1,001,224 | 100.0 | % | |||||||
General reserve for loan losses | (6,933 | ) | (13,000 | ) | |||||||||
Total loans receivable and other lending investments, net | $ | 827,861 | $ | 988,224 | |||||||||
_______________________________________________________________________________
(1) | Non-performing loans are presented net of asset-specific loan loss reserves of $21.7 million and $40.4 million, respectively, as of December 31, 2019 and 2018. |
(2) | As of December 31, 2019, includes a $44.3 million financing receivable related to the acquisition of bowling centers from one of our lessees (refer to Note 5). |
Portfolio Activity—During the year ended December 31, 2019, the Company invested $266.9 million (including capitalized deferred interest and excluding seller financing originations) in its real estate finance portfolio and received repayments and proceeds from sales of $457.3 million (including the receipt of previously capitalized deferred interest). We also charged-off $19.2 million from the specific reserve due to the resolution of a non-performing loan and $12.0 million due to the deterioration of the collateral on a separate non-performing loan.
24
Summary of Interest Rate Characteristics—Our loans receivable and other lending investments had the following interest rate characteristics ($ in thousands):
As of December 31, | ||||||||||||||||||||
2019 | 2018 | |||||||||||||||||||
Carrying Value | % of Total | Weighted Average Accrual Rate | Carrying Value | % of Total | Weighted Average Accrual Rate | |||||||||||||||
Fixed-rate loans and other lending investments | $ | 207,422 | 24.9 | % | 7.2 | % | $ | 179,122 | 17.9 | % | 7.7 | % | ||||||||
Variable-rate loans(1) | 611,253 | 73.2 | % | 6.2 | % | 795,772 | 79.5 | % | 6.2 | % | ||||||||||
Non-performing loans(2) | 16,119 | 1.9 | % | N/A | 26,330 | 2.6 | % | N/A | ||||||||||||
Total carrying value | 834,794 | 100.0 | % | 1,001,224 | 100.0 | % | ||||||||||||||
General reserve for loan losses | (6,933 | ) | (13,000 | ) | ||||||||||||||||
Total loans receivable and other lending investments, net | $ | 827,861 | $ | 988,224 | ||||||||||||||||
__________________________________________________________________________
(1) | As of December 31, 2019 and 2018, includes $400.4 million and $461.3 million, respectively, of loans with a weighted average LIBOR floor of 1.3% and 1.1%, respectively. |
(2) | Non-performing loans are presented net of asset-specific loan loss reserves of $21.7 million and $40.4 million, respectively, as of December 31, 2019 and 2018. |
Summary of Maturities—As of December 31, 2019, our loans receivable and other lending investments had the following maturities ($ in thousands):
Year of Maturity(1) | Number of Loans Maturing | Carrying Value | % of Total | |||||||
2020 | 9 | $ | 322,194 | 38.6 | % | |||||
2021 | 11 | 327,673 | 39.2 | % | ||||||
2022 | — | — | — | % | ||||||
2023 | 1 | 84,981 | 10.2 | % | ||||||
2024 | 1 | 4,715 | 0.6 | % | ||||||
2025 and thereafter | 2 | 34,773 | 4.2 | % | ||||||
Total performing loans and other securities | 24 | $ | 774,336 | 92.8 | % | |||||
Other lending investments | 2 | 44,339 | 5.3 | % | ||||||
Non-performing loans(2) | 1 | 16,119 | 1.9 | % | ||||||
Total carrying value | 27 | $ | 834,794 | 100.0 | % | |||||
General reserve for loan losses | (6,933 | ) | ||||||||
Total loans receivable and other lending investments, net | $ | 827,861 | ||||||||
_______________________________________________________________________________
(1) | Year of maturity represents the initial maturity and does not include any extension options. As of December 31, 2019, our real estate finance portfolio had a weighted average remaining term, exclusive of any borrower extension options, of 2.3 years. |
(2) | Non-performing loans are presented net of asset-specific loan loss reserves of $21.7 million. |
25
The tables below summarize our loan portfolio, excluding securities and other lending investments, and the reserves for loan losses associated with our loan portfolio ($ in thousands):
December 31, 2019 | ||||||||||||||||||
Number | Gross Carrying Value | Reserve for Loan Losses | Carrying Value | % of Total | Reserve for Loan Losses as a % of Gross Carrying Value | |||||||||||||
Performing loans | 22 | $ | 665,460 | $ | (6,933 | ) | $ | 658,527 | 97.6% | 1.0% | ||||||||
Non-performing loans | 1 | 37,820 | (21,701 | ) | 16,119 | 2.4% | 57.4% | |||||||||||
Total | 23 | $ | 703,280 | $ | (28,634 | ) | $ | 674,646 | 100.0% | 4.1% | ||||||||
December 31, 2018 | ||||||||||||||||||
Number | Gross Carrying Value | Reserve for Loan Losses | Carrying Value | % of Total | Reserve for Loan Losses as a % of Gross Carrying Value | |||||||||||||
Performing loans | 35 | $ | 852,768 | $ | (13,000 | ) | $ | 839,768 | 97.0% | 1.5% | ||||||||
Non-performing loans | 3 | 66,725 | (40,395 | ) | 26,330 | 3.0% | 60.5% | |||||||||||
Total | 38 | $ | 919,493 | $ | (53,395 | ) | $ | 866,098 | 100.0% | 5.8% | ||||||||
Performing Loans—The table below summarizes our performing loans gross of reserves ($ in thousands):
December 31, 2019 | December 31, 2018 | ||||||
Senior mortgages | $ | 534,765 | $ | 694,025 | |||
Corporate/Partnership loans | 119,818 | 148,583 | |||||
Subordinate mortgages | 10,877 | 10,160 | |||||
Total | $ | 665,460 | $ | 852,768 | |||
Weighted average LTV | 61 | % | 63 | % | |||
Yield | 8.8 | % | 9.2 | % | |||
Non-Performing Loans—We designate loans as non-performing at such time as: (1) the loan becomes 90 days delinquent; (2) the loan has a maturity default; or (3) management determines it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan. All non-performing loans are placed on non-accrual status and income is only recognized in certain cases upon actual cash receipt. As of December 31, 2019, we had one non-performing loan with a carrying value of $16.1 million compared to non-performing loans with an aggregate carrying value of $26.3 million as of December 31, 2018. We expect that our level of non-performing loans will fluctuate from period to period.
Reserve for Loan Losses—The reserve for loan losses was $28.6 million as of December 31, 2019, or 4.1% of total loans, compared to $53.4 million or 5.8% as of December 31, 2018. For the year ended December 31, 2019, the provision for loan losses included a $12.5 million provision resulting primarily from the deterioration of the collateral for one of our loans, partially offset by a $6.0 million decrease in the general reserve. We expect that our level of reserve for loan losses will fluctuate from period to period. Due to the volatility of the commercial real estate market, the process of estimating collateral values and reserves requires the use of significant judgment. We currently believe there is adequate collateral and reserves to support the carrying values of the loans.
The reserve for loan losses includes an asset-specific component and a formula-based component. An asset-specific reserve is established for an impaired loan when the estimated fair value of the loan's collateral less costs to sell is lower than the carrying value of the loan. As of December 31, 2019, asset-specific reserves decreased to $21.7 million compared to $40.4 million as of December 31, 2018.
The formula-based general reserve is derived from estimated principal default probabilities and loss severities applied to groups of performing loans based upon risk ratings assigned to loans with similar risk characteristics during our quarterly loan portfolio assessment. During this assessment, we perform a comprehensive analysis of our loan portfolio and assign risk ratings to loans that incorporate management's current judgments and future expectations about their credit quality
26
based on all known and relevant factors that may affect collectability. We consider, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. We estimate loss rates based on historical realized losses experienced within our portfolio and take into account current economic conditions affecting the commercial real estate market when establishing appropriate time frames to evaluate loss experience.
The general reserve decreased to $6.9 million or 1.0% of performing loans as of December 31, 2019, compared to $13.0 million or 1.5% of performing loans as of December 31, 2018. The decrease was primarily attributable to a decrease in the size of our loan portfolio and an overall improvement in the risk ratings of our loan portfolio.
Net Lease
Our net lease business seeks to create stable cash flows through long-term net leases primarily to single tenants on our properties. We target mission-critical facilities leased on a long-term basis to tenants, offering structured solutions that combine our capabilities in underwriting, lease structuring, asset management and build-to-suit construction. Leases typically provide for expenses at the facility to be paid by the tenant on a triple net lease basis. Under a typical net lease agreement, the tenant agrees to pay a base monthly operating lease payment and most or all of the facility operating expenses (including taxes, utilities, maintenance and insurance). We generally intend to hold net lease assets for long-term investment. However, we may dispose of assets if we deem the disposition to be in our best interests.
The net lease segment includes our Ground Lease investments, made primarily through SAFE, and our traditional net lease investments.
SAFE—SAFE is a publicly-traded company that originates and acquires Ground Leases in order to generate attractive long-term risk-adjusted returns. We believe its business has characteristics comparable to a high-grade fixed income investment business, but with certain unique advantages. Relative to alternative fixed income investments generally, SAFE's Ground Leases typically benefit from built-in growth derived from contractual rent increases, and the opportunity to realize value from residual rights to acquire the buildings and other improvements on its land at no additional cost. We believe that these features offer us the opportunity through our ownership in SAFE to realize superior risk-adjusted total returns when compared to certain alternative highly-rated investments. As of December 31, 2019, we owned approximately 65.2% of SAFE's common stock outstanding.
We account for our investment in SAFE as an equity method investment (refer to Note 8). We act as SAFE's external manager pursuant to a management agreement. The management agreement generally provides for a base management fee that ranges from a minimum of 1.0% to a maximum of 1.5% as SAFE's Total Equity (as defined in the agreement) increases. The management fee is payable in cash or at SAFE's election (as determined by SAFE's independent directors), SAFE common stock. The initial term of the management agreement ends on June 30, 2023 during which the agreement is non-terminable, except for certain cause events. After the initial term, the agreement will be automatically renewed for additional one year terms, subject to certain rights of SAFE's independent directors to terminate the agreement based on the manager's materially detrimental long-term performance or, beginning with the seventh annual renewal term after the initial term, unfair management fees that the manager declines to renegotiate. SAFE will be obligated to pay the manager a termination fee equal to three times the annual management fee paid in respect of the last completed fiscal year prior to the termination.
We are party to an exclusivity agreement with SAFE pursuant to which we agreed, subject to certain exceptions, that we will not acquire, originate, invest in, or provide financing for a third party’s acquisition of, a Ground Lease unless we have first offered that opportunity to SAFE and a majority of its independent directors has declined the opportunity. We are also party to a stockholders agreement with SAFE that:
• | limits our discretionary voting power to 41.9% of the outstanding voting power of SAFE's Common Stock until our aggregate ownership of SAFE common stock is less than 41.9%; |
• | requires us to cast all of our voting power in favor of three director nominees to SAFE's board who are independent of each of us and SAFE for three years; |
• | subjects us to certain standstill provisions for two years; |
• | restricts our ability to transfer shares of SAFE common stock issued in exchange for Investor Units, or "Exchange Shares," for one year after their issuance; |
• | prohibits us from transferring shares of SAFE common stock representing more than 20% of the outstanding SAFE common stock in one transaction or a series of related transactions to any person or group, other than |
27
pursuant to a widely distributed public offering, unless SAFE's other stockholders have participation rights in the transaction; and
• | provides us certain preemptive rights. |
Net Lease Venture—In February 2014, the Company partnered with a sovereign wealth fund to form a venture to acquire and develop net lease assets and gave a right of first refusal to the venture on all new net lease investments that met specified investment criteria (refer to Note 8 in our consolidated financial statements for more information on our Net Lease Venture). The Net Lease Venture's investment period expired on June 30, 2018 and the remaining term of the venture extends through February 13, 2022, subject to two, one-year extension options at the discretion of us and our partner. We obtained control over the Net Lease Venture when the investment period expired on June 30, 2018 and consolidated the assets and liabilities of the venture, which had previously been accounted for as an equity method investment.
Net Lease Venture II—In July 2018, we entered into Net Lease Venture II with similar investment strategies as the Net Lease Venture (refer to Note 8). The Net Lease Venture II has a right of first offer on all new net lease investments (excluding Ground Leases) originated by us. We have an equity interest in the new venture of approximately 51.9%, which is accounted for as an equity method investment, and are responsible for managing the venture in exchange for a management fee and incentive fee.
As of December 31, 2019, our consolidated net lease portfolio totaled $2.2 billion. Our net lease portfolio, including the carrying value of our equity method investments in SAFE and Net Lease Venture II, exclusive of accumulated depreciation, totaled $2.9 billion. The table below provides certain statistics for our net lease portfolio.
Consolidated Real Estate(1) | Net Lease Venture II | SAFE | ||||||||||
Ownership % | 100.0 | % | 51.9 | % | 65.2 | % | ||||||
Gross book value (millions)(2) | $ | 2,153 | $ | 139 | $ | 2,634 | ||||||
% Leased | 99.2 | % | 100.0 | % | 100.0 | % | ||||||
Square feet (thousands) | 15,917 | 1,998 | N/A | |||||||||
Weighted average lease term (years)(3) | 17.6 | 6.7 | 89.7 | |||||||||
Weighted average yield(4) | 7.9 | % | 10.5 | % | 4.4 | % | ||||||
_______________________________________________________________________________
(1)We own 51.9% of the Net Lease Venture which is consolidated in our GAAP financial statements (refer to Note 8).
(2) | Gross book value represents the acquisition cost of real estate and any additional capital invested into the property by us. For SAFE, includes its 54.8% pro rata share of its unconsolidated equity method investment. |
(3) | Weighted average lease term is calculated using GAAP rent and the initial maturity and does not include extension options. For SAFE, includes its 54.8% pro rata share of its unconsolidated equity method investment. |
(4)Yield for SAFE is calculated over the trailing twelve months and excludes management fees earned by us.
Portfolio Activity—During the year ended December 31, 2019, we invested approximately $583.1 million in SAFE common stock through a series of private placements and open market transactions.
Also during the year ended December 31, 2019, we acquired three net lease assets for an aggregate $220.3 million, inclusive of closing costs, and made contributions of $25.6 million to Net Lease Venture II.
During the year ended December 31, 2019, we sold a portfolio of net lease assets with an aggregate carrying value of $220.4 million and recognized gains of $219.7 million in "Income from sales of real estate" in our consolidated statements of operations. In connection with the sale of this portfolio of assets the buyer assumed a $228.0 million non-recourse mortgage.
28
Summary of Lease Expirations—As of December 31, 2019, future lease expirations on our net lease assets, excluding our equity method investments in SAFE and Net Lease Venture II, are as follows ($ in thousands):
Year of Lease Expiration | Number of Leases Expiring | Annualized In-Place Operating Lease Income and Interest Income from Sales-type Leases | % of Annualized In-Place Operating Lease Income and Interest Income from Sales-type Leases | % of Total Revenue(1) | Square Feet of Leases Expiring (in thousands) | |||||||||||
2020 | 1 | $ | 2,228 | 1.2 | % | 0.4 | % | 153 | ||||||||
2021 | 2 | 4,087 | 2.3 | % | 0.8 | % | 133 | |||||||||
2022 | 1 | 7,204 | 4.0 | % | 1.4 | % | 484 | |||||||||
2023 | 2 | 3,953 | 2.2 | % | 0.8 | % | 29 | |||||||||
2024 | 2 | 5,746 | 3.2 | % | 1.1 | % | 235 | |||||||||
2025 | 1 | 7,383 | 4.1 | % | 1.4 | % | 410 | |||||||||
2026 | 5 | 10,129 | 5.6 | % | 2.0 | % | 640 | |||||||||
2027 | 1 | 622 | 0.3 | % | 0.1 | % | 153 | |||||||||
2028 | 3 | 1,948 | 1.1 | % | 0.4 | % | 189 | |||||||||
2029 | 1 | 5,768 | 3.2 | % | 1.1 | % | 396 | |||||||||
2030 and thereafter | 18 | 131,912 | 72.8 | % | 25.6 | % | 13,095 | |||||||||
Total | 37 | $ | 180,980 | 100.0 | % | 35.1 | % | 15,917 | ||||||||
Weighted average remaining lease term (in years)(2) | 17.6 | |||||||||||||||
_______________________________________________________________________________
(1) | Reflects the percentage of annualized operating lease income and interest income from sales-type leases for leases in-place as a percentage of annualized total revenue. |
(2) | Represents the initial maturity and does not include extension options. |
Operating Properties
Our operating properties portfolio is comprised of commercial and residential properties, which represent a pool of assets across a broad range of geographies and collateral types including retail, hotel and other properties. The operating properties are primarily part of our legacy portfolio, and generally represent properties that we acquired in foreclosures of loans on which the borrowers defaulted during the financial crisis. The Company generally seeks to reposition or redevelop transitional properties with the objective of maximizing their value through the infusion of capital and/or intensive asset management efforts. Upon stabilization, the Company will generally look to monetize these assets if favorable conditions exist for maximizing value, or if the Company determines that the future prospects of the property indicate that the Company would be better served by disposing of the asset and investing the cash in new assets, paying down debt or otherwise using the cash.
The Company's operating properties portfolio, including equity method investments, included the following ($ in thousands):
As of December 31, | ||||||||
2019 | 2018 | |||||||
Real estate, at cost | $ | 214,048 | $ | 252,323 | ||||
Less: accumulated depreciation | (13,911 | ) | (17,798 | ) | ||||
Real estate, net | $ | 200,137 | $ | 234,525 | ||||
Real estate available and held for sale | 8,650 | 21,496 | ||||||
Other investments | 61,686 | 65,643 | ||||||
Total portfolio assets | $ | 270,473 | $ | 321,664 | ||||
As of December 31, 2019, our operating property portfolio, including the carrying value of our equity method investments, exclusive of accumulated depreciation, totaled $312.4 million.
29
Portfolio Activity—We have been aggressively monetizing our operating properties and during the year ended December 31, 2019, we sold commercial and residential operating properties with an aggregate carrying value of $73.1 million and recognized gains of $11.9 million in "Income from sales of real estate" in our consolidated statements of operations. We also invested $5.6 million in our operating properties and made contributions of $11.3 million to our operating property equity method investments.
As of December 31, 2019, future lease expirations on commercial properties within the operating properties portfolio, excluding hotels and other investments, were as follows ($ in thousands):
Year of Lease Expiration | Number of Leases Expiring | Annualized In-Place Operating Lease Income | % of In-Place Operating Lease Income | % of Total Revenue(1) | Square Feet of Leases Expiring (in thousands) | |||||||||||
2020(2) | 48 | $ | 950 | 11.0 | % | 0.2 | % | 11 | ||||||||
2021 | 11 | 375 | 4.3 | % | 0.1 | % | 9 | |||||||||
2022 | 18 | 491 | 5.7 | % | 0.1 | % | 9 | |||||||||
2023 | 7 | 177 | 2.0 | % | — | % | 4 | |||||||||
2024 | 1 | 118 | 1.4 | % | — | % | 1 | |||||||||
2025 | 9 | 1,213 | 14.0 | % | 0.2 | % | 39 | |||||||||
2026 | 3 | 427 | 4.9 | % | 0.1 | % | 10 | |||||||||
2027 | 37 | 3,851 | 44.6 | % | 0.7 | % | 33 | |||||||||
2028 | 1 | 87 | 1.0 | % | 0.1 | % | 2 | |||||||||
2029 | 2 | 888 | 10.4 | % | 0.2 | % | 17 | |||||||||
2030 and thereafter | 1 | 63 | 0.7 | % | — | % | 2 | |||||||||
Total | 138 | $ | 8,640 | 100.0 | % | 1.7 | % | 137 | ||||||||
Weighted average remaining lease term (in years) | 5.9 | |||||||||||||||
_______________________________________________________________________________
(1) | Reflects the percentage of annualized operating lease income for leases in-place as a percentage of annualized total revenue. |
(2) | Includes office leases expiring in commercial properties as well as month-to-month and short term license agreements within our retail properties. |
Land and Development
As of December 31, 2019, the Company's land and development portfolio, including equity method investments, includes master planned communities, infill land parcels and waterfront land parcels located throughout the United States. The Company's land and development portfolio included the following ($ in thousands):
As of December 31, | ||||||||
2019 | 2018 | |||||||
Land and development, net | $ | 580,545 | $ | 598,218 | ||||
Other investments | 42,866 | 65,312 | ||||||
Total | $ | 623,411 | $ | 663,530 | ||||
Portfolio Activity—During the year ended December 31, 2019, we sold land parcels and residential lots and units and recognized $119.6 million in "Land development revenue" and $109.7 million in "Land development cost of sales" in our consolidated statement of operations.
30
The following table presents a land and development portfolio rollforward for the year ended December 31, 2019 and certain land and development statistics.
Land and Development Portfolio Rollforward | |||||||||||||||
(in millions) | |||||||||||||||
Asbury Ocean Club and Asbury Park Waterfront | Magnolia Green | All Others | Total Segment | ||||||||||||
Beginning balance(1) | $ | 240.1 | $ | 109.5 | $ | 248.6 | $ | 598.2 | |||||||
Asset sales(2) | (45.2 | ) | (16.7 | ) | (43.3 | ) | (105.2 | ) | |||||||
Capital expenditures | 69.0 | 22.3 | 7.7 | 99.0 | |||||||||||
Other(3) | (29.3 | ) | (2.2 | ) | 20.0 | (11.5 | ) | ||||||||
Ending balance(1) | $ | 234.6 | $ | 112.9 | $ | 233.0 | $ | 580.5 | |||||||
_______________________________________________________________________
(1)As of December 31, 2019 and 2018, Total Segment excludes $42.9 million and $65.3 million, respectively, of equity method investments.
(2) | Represents gross book value of the assets sold, rather than proceeds received. |
(3) | For Asbury Ocean Club and Asbury Park Waterfront, other represents assets transferred to the operating properties segment. For All Others, includes the acquisition of a land and development asset from an unconsolidated entity in which we owned a noncontrolling 50% equity interest (refer to Note 6). |
Following is a description of some of our major land and development projects that we are holding for further development. There can be no assurance that we will not change our current strategy for any of the projects described below:
Asbury Ocean Club and Asbury Park Waterfront
iStar owns 35 acres of oceanfront property in the Asbury Park waterfront redevelopment area in Asbury Park, N.J. iStar serves as the master developer and its land holdings represent approximately 70% of the undeveloped land along the waterfront. Over the past several years, iStar has strategically developed a limited number of residential and commercial projects to re-establish the local housing market and drive momentum for future growth. The existing redeveloper agreement with the city permits up to approximately 2,500 additional units, comprised of for-sale residential homes, hotel keys and multi-family apartments. Future projects are positioned to be developed by iStar or in conjunction with joint venture partners. These individual land parcels could also be sold to third party developers.
Asbury Ocean Club is a 16-story mixed-use project comprised of 130 residential condominium units, a 54-unit boutique hotel, 24,000 square feet of retail space, a 15,000 square foot spa, 26,000 square feet of outdoor amenity space and 410 structured parking spaces, located at 1101 Ocean Avenue in Asbury Park, New Jersey. The project was completed in the summer of 2019.
Magnolia Green
Magnolia Green is a 3,500 unit multi-generational master planned community just outside of Richmond, Virginia with distinct phases designed for people in different life stages, from first home buyers to empty nesters. Built on nearly 1,900 acres, Magnolia Green is a community with home designs from the area's top builders. The community’s amenity package features an 18-hole Jack Nicklaus designed golf course and a full-service golf clubhouse, aquatic center and a new tennis facility completed in 2019.
31
Results of Operations for the Year Ended December 31, 2019 compared to the Year Ended December 31, 2018
For the Years Ended December 31, | |||||||||||
2019 | 2018 | $ Change | |||||||||
(in thousands) | |||||||||||
Operating lease income | $ | 206,388 | $ | 208,192 | $ | (1,804 | ) | ||||
Interest income | 77,654 | 97,878 | (20,224 | ) | |||||||
Interest income from sales-type leases | 20,496 | — | 20,496 | ||||||||
Other income | 55,363 | 82,342 | (26,979 | ) | |||||||
Land development revenue | 119,595 | 409,710 | (290,115 | ) | |||||||
Total revenue | 479,496 | 798,122 | (318,626 | ) | |||||||
Interest expense | 183,919 | 183,751 | 168 | ||||||||
Real estate expenses | 92,426 | 139,289 | (46,863 | ) | |||||||
Land development cost of sales | 109,663 | 350,181 | (240,518 | ) | |||||||
Depreciation and amortization | 58,259 | 58,699 | (440 | ) | |||||||
General and administrative | 98,609 | 92,135 | 6,474 | ||||||||
Provision for loan losses | 6,482 | 16,937 | (10,455 | ) | |||||||
Impairment of assets | 13,419 | 147,108 | (133,689 | ) | |||||||
Other expense | 13,120 | 6,040 | 7,080 | ||||||||
Total costs and expenses | 575,897 | 994,140 | (418,243 | ) | |||||||
Income from sales of real estate | 236,623 | 126,004 | 110,619 | ||||||||
Loss on early extinguishment of debt, net | (27,724 | ) | (10,367 | ) | (17,357 | ) | |||||
Earnings (losses) from equity method investments | 41,849 | (5,007 | ) | 46,856 | |||||||
Selling profit from sales-type leases | 180,416 | — | 180,416 | ||||||||
Gain from consolidation of equity method investment | — | 67,877 | (67,877 | ) | |||||||
Income tax benefit (expense) | (438 | ) | (815 | ) | 377 | ||||||
Net income (loss) | $ | 334,325 | $ | (18,326 | ) | $ | 352,651 | ||||
Revenue—Operating lease income, which primarily includes income from net lease assets and commercial operating properties, decreased to $206.4 million in 2019 from $208.2 million in 2018. The following tables summarizes our operating lease income by segment ($ in millions).
2019 | 2018 | Change | ||||||||||
Net Lease(1) | $ | 177.7 | $ | 152.0 | $ | 25.7 | ||||||
Operating Properties(2) | 28.4 | 55.7 | (27.3 | ) | ||||||||
Land and Development | 0.3 | 0.5 | (0.2 | ) | ||||||||
Total | $ | 206.4 | $ | 208.2 | $ | (1.8 | ) | |||||
______________________________________________________________
(1) | Change primarily due to a $42.6 million increase from the consolidation of the Net Lease Venture on June 30, 2018, an increase of $17.0 million from acquiring new assets in 2019, partially offset by a decrease of $15.8 million from the reclassification of certain operating leases as sales-type leases in May 2019 (refer to Note 5) and $18.1 million from asset sales and lease amendments. |
(2) | Change primarily due to asset sales in 2019 and 2018. |
32
The following table shows certain same store statistics for our Net Lease segment. Same store assets are defined as assets we owned on or prior to January 1, 2018 and were in service through December 31, 2019 (Operating lease income in millions).
2019 | 2018 | |||||||
Operating lease income | $ | 85.1 | $ | 84.7 | ||||
Rent per square foot | $ | 8.78 | $ | 8.63 | ||||
Occupancy(1) | 98.8 | % | 99.5 | % | ||||
______________________________________________________________
(1) | Occupancy as of December 31, 2019 and 2018. |
Interest income decreased to $77.7 million in 2019 from $97.9 million in 2018. The decrease in interest income was due primarily to a decrease in the average balance of our performing loans and other lending investments, which decreased to $856.6 million for the year ended December 31, 2019 from $1.07 billion in 2018. The weighted average yield on our performing loans and other lending investments was 8.8% and 9.2% for the years ended December 31, 2019 and 2018, respectively.
On January 1, 2019, we adopted new accounting standards (refer to Note 3) and classified certain of our leases in 2019 as sales-type leases. Under sales-type leases, we accrue interest income from sales-type leases under the effective interest method as opposed to recognition of operating lease income under the straight-line rent method for our leases that do not qualify as sales-type leases. Interest income from sales-type leases was $20.5 million for the year ended December 31, 2019.
Other income decreased to $55.4 million in 2019 from $82.3 million in 2018. Other income in 2019 consisted primarily of income from our hotel properties, management fees, lease termination fees, other ancillary income from our operating properties, land and development projects and loan portfolio and interest income on our cash. Other income in 2018 consisted primarily of income from our hotel properties, income recognized from the termination of a lease, management fees, other ancillary income from our operating properties and interest income earned on our cash balances. The decrease in 2019 was due primarily to the sale of one of our hotel properties in the fourth quarter 2018, partially offset by an increase in management fees.
Land development revenue and cost of sales—In 2019, we sold land parcels and residential lots and units and recognized land development revenue of $119.6 million which had associated cost of sales of $109.7 million. In 2018, we sold land parcels and residential lots and units and recognized land development revenue of $409.7 million which had associated cost of sales of $350.2 million. The decrease in 2019 was primarily the result of two bulk land parcel sales in 2018 that generated $253.3 million in land development revenue.
Costs and expenses—Interest expense was $183.9 million in 2019 and $183.8 million in 2018. The balance of our average outstanding debt, inclusive of loan participations and lease liabilities associated with finance-type leases, was $3.50 billion for 2019 and $3.52 billion for 2018. Our weighted average cost of debt was 5.4% for 2019 and 5.5% for 2018. In addition, we consolidated the Net Lease Venture on June 30, 2018 and during the years ended December 31, 2019 and 2018, we recorded $23.0 million and $10.7 million, respectively, in interest expense as a result of the consolidation of the Net Lease Venture. We own a 51.9% equity interest in the Net Lease Venture.
Real estate expenses decreased to $92.4 million in 2019 from $139.3 million in 2018. The following table summarizes our real estate expenses by segment ($ in millions).
2019 | 2018 | Change | ||||||||||
Operating Properties(1) | $ | 35.3 | $ | 80.6 | $ | (45.3 | ) | |||||
Land and Development(2) | 32.3 | 41.7 | (9.4 | ) | ||||||||
Net Lease(3) | 24.8 | 17.0 | 7.8 | |||||||||
Total | $ | 92.4 | $ | 139.3 | $ | (46.9 | ) | |||||
______________________________________________________________
(1) | Change primarily due to a sale of assets, partially offset by new assets beginning operations in 2019. |
(2) | Change primarily due to asset sales, a decrease in legal costs at certain properties and other properties being moved to operating properties after beginning operations, partially offset by new land and development assets and an increase in marketing costs at certain of our properties. |
(3) | Change primarily due to acquiring new assets in 2019 and the consolidation of the Net Lease Venture on June 30, 2018, partially offset by asset sales. |
Depreciation and amortization was $58.3 million in 2019 and $58.7 million in 2018. The decrease in 2019 was primarily the result of a $19.8 million decrease from asset sales and the reclassification of certain operating leases to sales-type leases, which was partially offset by an increase in depreciation and amortization of $14.0 million due to the consolidation of the Net Lease Venture on June 30, 2018 and $6.2 million from new acquisitions.
33
General and administrative expenses increased to $98.6 million in 2019 from $92.1 million in 2018. Excluding performance based compensation, general and administrative expenses decreased to $52.9 million in 2019 from $61.3 million in 2018, which does not include $7.5 million and $1.8 million, respectively, in management fees earned from SAFE that we record in other income. General and administrative expenses net of performance based compensation and SAFE management fees was $45.4 million in 2019 and $59.5 million in 2018. The following table summarizes our general and administrative expenses for the years ended December 31, 2019 and 2018 (in millions):
Year Ended December 31, | ||||||||||||
2019 | 2018 | Change | ||||||||||
Payroll and related costs | $ | 32.6 | $ | 34.9 | $ | (2.3 | ) | |||||
Performance based compensation(1) | 45.7 | 30.8 | 14.9 | |||||||||
Severance costs(2) | — | 5.3 | (5.3 | ) | ||||||||
Occupancy costs | 4.4 | 5.2 | (0.8 | ) | ||||||||
Public company costs | 5.6 | 5.0 | 0.6 | |||||||||
Other | 10.3 | 10.9 | (0.6 | ) | ||||||||
Total | $ | 98.6 | $ | 92.1 | $ | 6.5 | ||||||
____________________________________________________
(1) | For the years ended December 31, 2019 and 2018, includes performance based compensation related to our Performance Incentive Plans and Annual Incentive Plan. Please refer to Note 15 - Stock-Based Compensation Plans and Employee Benefits for a description of the Performance Incentive Plans. |
(2) | Represents costs associated with terminated employees. |
The provision for loan losses was $6.5 million in 2019 as compared to a provision for loan losses of $16.9 million in 2018. The provision for loan losses in 2019 included a $12.5 million specific reserve provision resulting primarily from the deterioration of the collateral for one of our loans, partially offset by a $6.0 million decrease in the general reserve due to a decrease in the size of our loan portfolio. The provision for loan losses in 2018 was due to a specific reserve of $21.4 million resulting from the resolution of a non-performing loan, partially offset by a $4.5 million decrease in the general reserve due to a decrease in the size of our loan portfolio.
In 2019, we recorded an aggregate impairment of $5.7 million in connection with the sale of net lease properties and a commercial operating property, an aggregate impairment of $5.3 million on two land and development assets based on expected sales proceeds, a $1.1 million impairment on a land and development asset due to a change in business strategy, $0.6 million of impairments in connection with the sale of residential condominium units and an impairment of $0.6 million on an equity investment. In 2018, we recorded $147.1 million of impairments, which resulted primarily from our decision to accelerate the monetization of certain legacy assets, including several larger assets.
Other expense increased to $13.1 million in 2019 from $6.0 million in 2018. The increase in 2019 was due primarily to losses associated with derivative contracts that were terminated.
Income from sales of real estate—Income from sales of real estate increased to $236.6 million in 2019 from $126.0 million in 2018. The following table presents our income from sales of real estate by segment ($ in millions).
2019 | 2018 | Change | ||||||||||
Net Lease(1) | $ | 224.7 | $ | 45.0 | $ | 179.7 | ||||||
Operating Properties | 11.9 | 81.0 | (69.1 | ) | ||||||||
Total income from sales of real estate | $ | 236.6 | $ | 126.0 | $ | 110.6 | ||||||
_______________________________________________________________________________
(1) | During the year ended December 31, 2019, we sold a portfolio of net lease assets with an aggregate carrying value of $220.4 million and recognized gains of $219.7 million in "Income from sales of real estate" in our consolidated statements of operations. |
Loss on early extinguishment of debt, net—In 2019 and 2018, we incurred losses on early extinguishment of debt of $27.7 million and $10.4 million, respectively. In 2019, we incurred losses on early extinguishment of debt primarily from the repayment of senior notes prior to maturity. In 2018, we incurred losses on early extinguishment of debt resulting from the opportunistic refinancing of a net lease asset which generated $115.5 million of excess proceeds to us, repayments of our Senior Term Loan prior to its modification, the modification and upsize of our Senior Term Loan and repayment of senior notes prior to maturity.
Earnings (losses) from equity method investments—Earnings (losses) from equity method investments increased to $41.8 million in 2019 from $(5.0) million in 2018. In 2019, we recognized $29.8 million of income from our equity method investment
34
in SAFE, which includes a dilution gain of $7.6 million resulting from SAFE equity offerings during 2019, $19.3 million resulting primarily from the sale of assets in operating property ventures and $7.3 million of aggregate losses from our remaining equity method investments. In 2018, we recognized $4.1 million of income related to operations at our Net Lease Venture (which we consolidate as of June 30, 2018), $4.7 million of income from our equity method investment in SAFE and $13.8 million was aggregate losses from our remaining equity method investments, inclusive of a $10.0 million impairment on a non-U.S. equity method investment due to local market conditions and a $6.1 million impairment on a land and development equity method investment due to a change in business strategy.
Selling profit from sales-type leases—During the year ended December 31, 2019, we entered into a transaction with an operator of bowling entertainment venues, consisting of the purchase of nine bowling centers for $56.7 million and a commitment to invest up to $55.0 million in additional bowling centers over the next several years. The new centers were added to our existing master leases with the tenant. In connection with this transaction, the maturities of the leases were extended by 15 years to 2047. As a result of the modifications to the leases, we classified the leases as sales-type leases and recognized $180.4 million in "Selling profit from sales-type leases" as a result of the transaction.
Gain on consolidation of equity method investment—On June 30, 2018, we gained control of the Net Lease Venture when its investment period expired. As a result, on that date we consolidated the assets and liabilities of the venture which had previously been accounted for as an equity method investment. We recorded a gain of $67.9 million as a result of the consolidation.
Income tax (expense) benefit—Income taxes are primarily generated by assets held in our TRS. An income tax expense of$0.4 million was recorded in 2019 and a $0.8 million income tax expense was recorded in 2018. The income tax expense for 2019 consists of federal taxes, including those related to our TRS's, state margins taxes and other minimum state franchise taxes. The income tax expense for 2018 includes federal taxes related to one of our TRS's, state margins taxes and other minimum state franchise taxes.
Adjusted Income
In addition to net income (loss) prepared in conformity with generally accepted accounting principles in the United States of America ("GAAP"), we use adjusted income, a non-GAAP financial measure, to measure our operating performance. Adjusted income is used internally as a supplemental performance measure adjusting for certain non-cash GAAP measures to give management a view of income more directly derived from operating activities in the period in which they occur. Adjusted income is calculated as net income (loss) allocable to common shareholders, prior to the effect of depreciation and amortization, provision for (recovery of) loan losses, impairment of assets, stock-based compensation expense, the liquidation preference recorded as a premium above book value on the redemption of preferred stock, the imputed non-cash interest expense recognized for the conversion feature of our senior convertible notes, the non-cash portion of gain (loss) on early extinguishment of debt and is adjusted for the effect of gains or losses on charge-offs and dispositions on carrying value gross of loan loss reserves and impairments ("Adjusted Income").
35
Adjusted Income should be examined in conjunction with net income (loss) as shown in our consolidated statements of operations. Adjusted Income should not be considered as an alternative to net income (loss) (determined in accordance with GAAP), or to cash flows from operating activities (determined in accordance with GAAP), as a measure of our liquidity, nor is Adjusted Income indicative of funds available to fund our cash needs or available for distribution to shareholders. Rather, Adjusted Income is an additional measure we use to analyze our business performance because it excludes the effects of certain non-cash charges that we believe are not necessarily indicative of our operating performance while including the effect of gains or losses on investments when realized. It should be noted that our manner of calculating Adjusted Income may differ from the calculations of similarly-titled measures by other companies.
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Adjusted Income | |||||||||||
Net income (loss) allocable to common shareholders | $ | 291,547 | $ | (64,757 | ) | $ | 110,924 | ||||
Add: Depreciation and amortization(1) | 58,925 | 68,056 | 60,828 | ||||||||
Add/Less: Provision for (recovery of) loan losses | 6,482 | 16,937 | (5,828 | ) | |||||||
Add: Impairment of assets(2) | 13,419 | 163,765 | 32,379 | ||||||||
Add: Stock-based compensation expense | 30,436 | 17,563 | 18,812 | ||||||||
Add: Loss on early extinguishment of debt, net | 7,118 | 4,318 | 3,065 | ||||||||
Add: Non-cash interest expense on senior convertible notes | 4,984 | 4,733 | 1,255 | ||||||||
Add: Premium on redemption of preferred stock | — | — | 16,314 | ||||||||
Add: Deferred gain on sale(3) | — | — | 55,500 | ||||||||
Less: Losses on charge-offs and dispositions(4) | (121,576 | ) | (67,506 | ) | (23,130 | ) | |||||
Adjusted income allocable to common shareholders(3) | $ | 291,335 | $ | 143,109 | $ | 270,119 | |||||
_______________________________________________________________________________
(1) | Depreciation and amortization also includes our proportionate share of depreciation and amortization expense for equity method investments and excludes the portion of depreciation and amortization expense allocable to noncontrolling interests. |
(2) | Impairment of assets also includes impairments on equity method investments recorded in "Earnings from equity method investments" in our consolidated statements of operations. |
(3) | Adjusted Income for the year ended December 31, 2018, as previously reported, included a $75.9 million add-back attributable to aggregate deferred gains on our retained interests in entities to which we sold or contributed properties prior to 2018 and a $3.3 million add-back for depreciation related to such properties. We recognized those gains in our GAAP retained earnings as of January 1, 2018 when we adopted a new accounting standard that mandated such recognition. We retrospectively modified our presentation of Adjusted Income for 2018 and 2017, as shown in the table above, to reflect the effects of the dispositions in the periods in which they occurred. Adjusted Income for the year ended December 31, 2017 shown in the table above includes $55.5 million of the aggregate deferred gain, which resulted from the sale of our Ground Lease business to SAFE in the second quarter of 2017. The remaining $23.7 million of the aggregate deferred gains are not shown in the table above because the disposition transactions occurred prior to 2017. Adjusted Income as previously reported (i.e., prior to the retrospective modification) for the years ended December 31, 2018 and 2017 was $222.3 million and $214.6 million, respectively. |
(4) | Represents the impact of charge-offs and dispositions realized during the period. These charge-offs and dispositions were on assets that were previously impaired for GAAP and reflected in net income but not in Adjusted Income. |
36
Liquidity and Capital Resources
During the year ended December 31, 2019, we invested $1.4 billion in new investments, prior financing commitments and ongoing development. This amount includes $266.9 million in lending and other investments, $128.9 million to develop our land and development assets, $18.7 million of capital to reposition or redevelop our operating properties, $919.5 million to invest in net lease assets (including $583.1 million to acquire additional common stock of SAFE) and $38.8 million in other investments. Also during the year ended December 31, 2019, we generated $1.2 billion from loan repayments and asset sales within our portfolio, comprised of $457.3 million from real estate finance, $113.7 million from operating properties, $482.4 million from net lease assets, $149.9 million from land and development assets and $2.4 million from other investments. These amounts are inclusive of fundings and proceeds from both consolidated investments and our pro rata share from equity method investments.
The following table outlines our capital expenditures on operating properties, net lease and land and development assets as reflected in our consolidated statements of cash flows for the years ended December 31, 2019 and 2018, by segment ($ in thousands):
For the Years Ended December 31, | |||||||
2019 | 2018 | ||||||
Operating Properties | $ | 6,397 | $ | 26,016 | |||
Net Lease | 33,549 | 34,479 | |||||
Total capital expenditures on real estate assets | $ | 39,946 | $ | 60,495 | |||
Land and Development | $ | 117,514 | $ | 128,543 | |||
Total capital expenditures on land and development assets | $ | 117,514 | $ | 128,543 | |||
As of December 31, 2019, we had unrestricted cash of $307.2 million and $350.0 million of borrowing capacity available under the Revolving Credit Facility. Our primary cash uses over the next 12 months are expected to be funding of investments, capital expenditures and funding ongoing business operations. Over the next 12 months, we currently expect to fund in the range of approximately $25 million to $75 million of capital expenditures within our portfolio. The majority of these amounts relate to our land and development projects and operating properties, and include multifamily and residential development activities which are expected to include approximately $15 million in vertical construction. The amount actually invested will depend on the pace of our development activities as well as the extent to which we strategically partner with others to complete these projects. As of December 31, 2019, we also had approximately $443.9 million of maximum unfunded commitments associated with our investments of which we expect to fund the majority of over the next two years, assuming borrowers and tenants meet all milestones and performance hurdles and all other conditions to fundings (see "Unfunded Commitments" below). We also have $322.2 million carrying amount of scheduled real estate finance maturities over the next 12 months, exclusive of any extension options that can be exercised by our borrowers. Our capital sources to meet cash uses through the next 12 months and beyond are expected to include cash on hand, income from our portfolio, loan repayments from borrowers and proceeds from asset sales.
We cannot predict with certainty the specific transactions we will undertake to generate sufficient liquidity to meet our obligations as they come due. We will adjust our plans as appropriate in response to changes in our expectations and changes in market conditions. While economic trends have stabilized, it is not possible for us to predict whether these trends will continue or to quantify the impact of these or other trends on our financial results. Furthermore, as more fully described in Item 1a. Risk Factors, our ability to incur more debt to create cash liquidity is dependent on our compliance with debt covenants in our unsecured notes and corporate debt facilities.
37
Contractual Obligations—The following table outlines the contractual obligations related to our long-term debt obligations, loan participations payable and lease obligations as of December 31, 2019.
Amounts Due By Period | |||||||||||||||||||||||
Total | Less Than 1 Year | 1 - 3 Years | 3 - 5 Years | 5 - 10 Years | After 10 Years | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Long-Term Debt Obligations: | |||||||||||||||||||||||
Unsecured notes(1) | $ | 2,123,045 | $ | — | $ | 798,045 | $ | 775,000 | $ | 550,000 | $ | — | |||||||||||
Secured credit facilities | 491,875 | — | — | 491,875 | — | — | |||||||||||||||||
Mortgages | 721,118 | 13,633 | 223,414 | 22,649 | 451,878 | 9,544 | |||||||||||||||||
Trust preferred securities | 100,000 | — | — | — | — | 100,000 | |||||||||||||||||
Total principal maturities | 3,436,038 | 13,633 | 1,021,459 | 1,289,524 | 1,001,878 | 109,544 | |||||||||||||||||
Interest Payable(2) | 719,926 | 144,931 | 291,952 | 177,819 | 84,027 | 21,197 | |||||||||||||||||
Loan Participations Payable(3) | 35,656 | 35,656 | — | — | — | — | |||||||||||||||||
Lease Obligations(4) | 1,611,714 | 9,553 | 13,998 | 12,889 | 32,393 | 1,542,881 | |||||||||||||||||
Total | $ | 5,803,334 | $ | 203,773 | $ | 1,327,409 | $ | 1,480,232 | $ | 1,118,298 | $ | 1,673,622 | |||||||||||
_______________________________________________________________________________
(1) | We repaid the remaining $110.5 million aggregate principal amount of the 6.00% senior unsecured notes due 2022 in January 2020 (refer to 11). |
(2) | Variable-rate debt assumes one-month LIBOR of 1.76% and three-month LIBOR of 1.91% that were in effect as of December 31, 2019. |
(3) | Refer to Note 10 to the consolidated financial statements. |
(4) | We are obligated to pay ground rent under certain operating leases; however, our tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. |
Senior Term Loan—In June 2018, we amended our senior secured term loan (the "Senior Term Loan") to increase the amount of the loan to $650.0 million, reduce the interest rate to LIBOR plus 2.75% and extend its maturity to June 2023. The Senior Term Loan is secured by pledges of equity of certain subsidiaries that own a defined pool of assets. The Senior Term Loan permits substitution of collateral, subject to overall collateral pool coverage and concentration limits, over the life of the facility. We may make optional prepayments, subject to prepayment fees, and are required to repay 0.25% of the principal amount of the Senior Term Loan each quarter.
Revolving Credit Facility—In September 2019, we amended and restated our secured revolving credit facility (the "Revolving Credit Facility") to increase the maximum available principal amount to $350.0 million, extend the maturity date to September 2022 and make certain other changes. Outstanding borrowings under the Revolving Credit Facility are secured by pledges of the equity interests in our subsidiaries that own a defined pool of assets. Borrowings under this credit facility bear interest at a floating rate indexed to one of several base rates plus a margin which adjusts upward or downward based upon our corporate credit rating, ranging from 1.0% to 1.5% in the case of base rate loans and from 2.0% to 2.5% in the case of LIBOR loans. In addition, there is an undrawn credit facility commitment fee ranging from 0.25% to 0.45% based on corporate credit ratings. At maturity, we may convert outstanding borrowings to a one year term loan which matures in quarterly installments through September 2023. As of December 31, 2019, based on our borrowing base of assets, we had $350.0 million of borrowing capacity available under the Revolving Credit Facility.
Unsecured Notes—In March 2019, the Company repaid in full the 5.00% senior unsecured notes due July 2019. In September 2019, we issued $675.0 million principal amount of 4.75% senior unsecured notes due October 2024. Proceeds from the offering, together with cash on hand, were used in October 2019 to repay in full the $400.0 million principal amount outstanding of the 4.625% senior unsecured notes due September 2020 and the $275.0 million principal amount outstanding of the 6.50% senior unsecured notes due July 2021. In November 2019, we issued an additional $100.0 million principal amount of 4.75% senior unsecured notes due October 2024. Proceeds from the offering will be used for general corporate purposes. In December 2019, we issued $550.0 million principal amount of 4.25% senior unsecured notes due August 2025. Proceeds from the offering were used to redeem the $375.0 million principal amount outstanding ($110.5 million was redeemed in January 2020) of the 6.00% senior unsecured notes due April 2022, repay a portion of the borrowings outstanding under the Senior Term Loan and pay related premiums and expenses in connection with the transaction.
38
Collateral Assets—The carrying value of our assets that are directly pledged or are held by subsidiaries whose equity is pledged as collateral to secure our obligations under our secured debt facilities are as follows, by asset type ($ in thousands):
As of December 31, | |||||||||||||||
2019 | 2018 | ||||||||||||||
Collateral Assets(1) | Non-Collateral Assets | Collateral Assets(1) | Non-Collateral Assets | ||||||||||||
Real estate, net | $ | 1,409,585 | $ | 117,634 | $ | 1,620,008 | $ | 151,011 | |||||||
Real estate available and held for sale | — | 8,650 | 1,055 | 21,496 | |||||||||||
Net investment in leases | 418,915 | — | — | — | |||||||||||
Land and development, net | — | 580,545 | 12,300 | 585,918 | |||||||||||
Loans receivable and other lending investments, net(2)(3) | 233,104 | 566,050 | 498,524 | 480,154 | |||||||||||
Other investments | — | 907,875 | — | 304,275 | |||||||||||
Cash and other assets | — | 814,044 | — | 1,329,990 | |||||||||||
Total | $ | 2,061,604 | $ | 2,994,798 | $ | 2,131,887 | $ | 2,872,844 | |||||||
___________________________________________________________
(1) | The Senior Term Loan and the Revolving Credit Facility are secured only by pledges of equity of certain of our subsidiaries and not by pledges of the assets held by such subsidiaries. Such subsidiaries are subject to contractual restrictions under the terms of such credit facilities, including restrictions on incurring new debt (subject to certain exceptions). As of December 31, 2019, Collateral Assets includes $438.7 million carrying value of assets held by entities whose equity interests are pledged as collateral for the Revolving Credit Facility that is undrawn as of December 31, 2019. |
(2) | As of December 31, 2019 and 2018, the amounts presented exclude general reserves for loan losses of $6.9 million and $13.0 million, respectively. |
(3) | As of December 31, 2019 and 2018, the amounts presented exclude loan participations of $35.6 million and $22.5 million, respectively. |
Debt Covenants
Our outstanding unsecured debt securities contain corporate level covenants that include a covenant to maintain a ratio of unencumbered assets to unsecured indebtedness, as such terms are defined in the indentures governing the debt securities, of at least 1.2x and a covenant not to incur additional indebtedness (except for incurrences of permitted debt), if on a pro forma basis, our consolidated fixed charge coverage ratio, determined in accordance with the indentures governing our debt securities, is 1.5x or lower. If any of our covenants are breached and not cured within applicable cure periods, the breach could result in acceleration of our debt securities unless a waiver or modification is agreed upon with the requisite percentage of the bondholders. If our ability to incur additional indebtedness under the fixed charge coverage ratio is limited, we are permitted to incur indebtedness for the purpose of refinancing existing indebtedness and for other permitted purposes under the indentures.
The Senior Term Loan and the Revolving Credit Facility contain certain covenants, including covenants relating to collateral coverage, restrictions on fundamental changes, transactions with affiliates, matters relating to the liens granted to the lenders and the delivery of information to the lenders. In particular, the Senior Term Loan requires us to maintain collateral coverage of at least 1.25x outstanding borrowings on the facility. The Revolving Credit Facility is secured by a borrowing base of assets and requires us to maintain both collateral coverage of at least 1.5x outstanding borrowings on the facility and a consolidated ratio of cash flow to fixed charges of at least 1.5x. The Revolving Credit Facility does not require that proceeds from the borrowing base be used to pay down outstanding borrowings provided the collateral coverage remains at least 1.5x outstanding borrowings on the facility. To satisfy this covenant, we have the option to pay down outstanding borrowings or substitute assets in the borrowing base. Under both the Senior Term Loan and the Revolving Credit Facility we are permitted to pay dividends provided that no material default (as defined in the relevant agreement) has occurred and is continuing or would result therefrom and we remain in compliance with our financial covenants after giving effect to the dividend.
Derivatives—Our use of derivative financial instruments is primarily limited to the utilization of interest rate swaps, interest rate caps or other instruments to manage interest rate risk exposure and foreign exchange contracts to manage our risk to changes in foreign currencies. See Item 8—"Financial Statements and Supplemental Data—Note 13" for further details.
Off-Balance Sheet Arrangements—We are not dependent on the use of any off-balance sheet financing arrangements for liquidity. We have made investments in various unconsolidated ventures. See Item 8—"Financial Statements and Supplemental Data—Note 8" for further details of our unconsolidated investments. Our maximum exposure to loss from these investments is limited to the carrying value of our investments and any unfunded commitments (see below).
Unfunded Commitments—We generally fund construction and development loans and build-outs of space in real estate assets over a period of time if and when the borrowers and tenants meet established milestones and other performance criteria. We refer to these arrangements as Performance-Based Commitments. In addition, we have committed to invest capital in several real estate funds and other ventures. These arrangements are referred to as Strategic Investments.
39
As of December 31, 2019, the maximum amount of fundings we may be obligated to make under each category, assuming all performance hurdles and milestones are met under the Performance-Based Commitments and assuming 100% of our capital committed to Strategic Investments is drawn down, are as follows (in thousands):
Loans and Other Lending Investments(1) | Real Estate(2) | Other Investments | Total | ||||||||||||
Performance-Based Commitments | $ | 225,600 | $ | 70,047 | $ | 131,380 | $ | 427,027 | |||||||
Strategic Investments | — | — | 16,851 | 16,851 | |||||||||||
Total | $ | 225,600 | $ | 70,047 | $ | 148,231 | $ | 443,878 | |||||||
_______________________________________________________________________________
(1) | Excludes $14.3 million of commitments on loan participations sold that are not our obligation. |
(2) | Includes a commitment to invest up to $55.0 million in additional bowling centers over the next several years (refer to Note 5). |
Stock Repurchase Program—We may repurchase shares in negotiated transactions or open market transactions, including through one or more trading plans. During the year ended December 31, 2019, we repurchased 7.3 million shares of our outstanding common stock for $74.6 million, representing an average cost of $10.16 per share. During the year ended December 31, 2018, we repurchased 0.8 million shares of our outstanding common stock for $8.3 million, representing an average cost of $10.22 per share.
Preferred Equity—In December 2019, we issued 16.5 million shares of our common stock upon conversions of our Series J preferred stock by the holders thereof. We redeemed a de minimis amount of the Series J preferred stock for cash at the liquidation preference plus accrued dividends to the redemption date (refer to Note 14).
Critical Accounting Estimates
The preparation of financial statements in accordance with GAAP requires management to make estimates and judgments in certain circumstances that affect amounts reported as assets, liabilities, revenues and expenses. We have established detailed policies and control procedures intended to ensure that valuation methods, including any judgments made as part of such methods, are well controlled, reviewed and applied consistently from period to period. We base our estimates on historical corporate and industry experience and various other assumptions that we believe to be appropriate under the circumstances. For all of these estimates, we caution that future events rarely develop exactly as forecasted, and, therefore, routinely require adjustment.
During 2019, management reviewed and evaluated these critical accounting estimates and believes they are appropriate. Our significant accounting policies are described in Item 8—"Financial Statements and Supplemental Data—Note 3." The following is a summary of accounting policies that require more significant management estimates and judgments:
Reserve for loan losses—The reserve for loan losses reflects management's estimate of loan losses inherent in the loan portfolio, including financing receivables (refer to Note 5), as of the balance sheet date. If we determine that the collateral fair value less costs to sell is less than the carrying value of a collateral-dependent loan, we will record a reserve. The reserve is increased (decreased) through "Provision for (recovery of) loan losses" in our consolidated statements of operations and is decreased by charge-offs. During delinquency and the foreclosure process, there are typically numerous points of negotiation with the borrower as we work toward a settlement or other alternative resolution, which can impact the potential for loan repayment or receipt of collateral. Our policy is to charge off a loan when we determine, based on a variety of factors, that all commercially reasonable means of recovering the loan balance have been exhausted. This may occur at different times, including when we receive cash or other assets in a pre-foreclosure sale or take control of the underlying collateral in full satisfaction of the loan upon foreclosure or deed-in-lieu, or when we have otherwise ceased significant collection efforts. We consider circumstances such as the foregoing to be indicators that the final steps in the loan collection process have occurred and that a loan is uncollectible. At this point, a loss is confirmed and the loan and related reserve will be charged off. We have one portfolio segment, represented by commercial real estate lending, whereby we utilize a uniform process for determining our reserves for loan losses. The reserve for loan losses includes a general, formula-based component and an asset-specific component.
The general reserve component covers performing loans and reserves for loan losses are recorded when: (i) available information as of each balance sheet date indicates that it is probable a loss has occurred in the portfolio; and (ii) the amount of the loss can be reasonably estimated. The formula-based general reserve is derived from estimated principal default probabilities and loss severities applied to groups of loans based upon risk ratings assigned to loans with similar risk characteristics during our quarterly loan portfolio assessment. During this assessment, we perform a comprehensive analysis of our loan portfolio and assign risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability. We consider, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories
40
that are associated with estimated probabilities of default and principal loss. Ratings range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss. We estimate loss rates based on historical realized losses experienced within our portfolio and take into account current economic conditions affecting the commercial real estate market when establishing appropriate time frames to evaluate loss experience.
The asset-specific reserve component relates to reserves for losses on impaired loans. We consider a loan to be impaired when, based upon current information and events, we believe that it is probable that we will be unable to collect all amounts due under the contractual terms of the loan agreement. This assessment is made on a loan-by-loan basis each quarter based on such factors as payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. A reserve is established for an impaired loan when the present value of payments expected to be received, observable market prices, or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of that loan.
Our one impaired loan is collateral dependent and impairment is measured using the estimated fair value of collateral, less costs to sell. We generally use the income approach through internally developed valuation models to estimate the fair value of the collateral for such loans. In some cases, we obtain external "as is" appraisals for loan collateral, generally when third party participations exist. Valuations are performed or obtained at the time a loan is determined to be impaired and designated non-performing, and they are updated if circumstances indicate that a significant change in value has occurred. In limited cases, appraised values may be discounted when real estate markets rapidly deteriorate.
A loan is also considered impaired if its terms are modified in a troubled debt restructuring ("TDR"). A TDR occurs when we grant a concession to a debtor that is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loan.
The provision for (recovery of) loan losses for the years ended December 31, 2019, 2018 and 2017 were $6.5 million, $16.9 million and $(5.8) million, respectively. The total reserve for loan losses as of December 31, 2019 and 2018, included asset specific reserves of $21.7 million and $40.4 million, respectively, and general reserves of $6.9 million and $13.0 million, respectively.
Reserve for losses on net investment in leases— We evaluate our net investment in leases for impairment under ASC 310. As part of our process for monitoring the credit quality of our net investment in leases, we perform a quarterly assessment for each of our net investment leases. We consider a net investment in lease to be impaired when, based upon current information and events, we believe that it is probable that we will be unable to collect all amounts due under the contractual terms of the lease. As of December 31, 2019, all of our net investment in leases were performing in accordance with the terms of the respective leases.
Any potential reserve for losses on net investment in leases will reflect management's estimate of losses inherent in the portfolio as of the balance sheet date. If we determine that the cash flows we expect to receive from the underlying collateral over the lease term is less than the carrying value of the net investment in lease, we will record a reserve. The reserve, if applicable, will be increased (decreased) through "Reserve for losses on net investment in leases" in our consolidated statements of operations.
Acquisition of real estate—We generally acquire real estate assets or land and development assets through purchases or through foreclosure or deed-in-lieu of foreclosure in full or partial satisfaction of non-performing loans. When we acquire assets these properties are classified as "Real estate, net" or "Land and development, net" on our consolidated balance sheets. When we intend to hold, operate or develop the property for a period of at least 12 months, assets are classified as "Real estate, net," and when we intend to market these properties for sale in the near term, assets are classified as "Real estate available and held for sale." When we purchase assets the properties are recorded at cost. Foreclosed assets classified as real estate and land and development are initially recorded at their estimated fair value and assets classified as assets held for sale are recorded at their estimated fair value less costs to sell. The excess of the carrying value of the loan over these amounts is charged-off against the reserve for loan losses. In both cases, upon acquisition, tangible and intangible assets and liabilities acquired are recorded at their estimated fair values.
During the year ended December 31, 2018, we received title to a property in satisfaction of a mortgage loan with a fair value of $4.6 million for which the property had served as collateral. We did not take title to any properties during the years ended December 31, 2019 and 2017.
Net Investment in Leases—Net investment in leases are recognized when our leases qualify as sales-type leases. The net investment in leases is initially measured at the present value of the fixed and determinable lease payments, including any guaranteed or unguaranteed residual value of the asset at the end of the lease, discounted at the rate implicit in the lease. If a lease qualifies as a sales-type lease, it is further evaluated to determine whether the transaction is considered a sale leaseback transaction. If the sales-type lease does not qualify as a sale leaseback transaction, the lease is considered a financing receivable and is recognized in accordance with ASC 310 and recorded in "Loans receivable and other lending investments, net" on our consolidated balance sheets.
41
Impairment or disposal of long-lived assets—Real estate assets to be disposed of are reported at the lower of their carrying amount or estimated fair value less costs to sell and are included in "Real estate available and held for sale" on our consolidated balance sheets. The difference between the estimated fair value less costs to sell and the carrying value will be recorded as an impairment charge. Impairment for real estate assets are included in "Impairment of assets" in our consolidated statements of operations. Once the asset is classified as held for sale, depreciation expense is no longer recorded.
We periodically review real estate to be held for use and land and development assets for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The asset's value is impaired only if management's estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Such estimate of cash flows considers factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors. To the extent impairment has occurred, the loss will be measured as the excess of the carrying amount of the property over the fair value of the asset and reflected as an adjustment to the basis of the asset. Impairments of real estate and land and development assets are recorded in "Impairment of assets" in our consolidated statements of operations.
During the year ended December 31, 2019, we recorded aggregate impairments on real estate and land and development assets of $13.4 million. During the year ended December 31, 2018, we recorded impairments of $147.1 million on land and development and real estate assets resulting primarily from our decision to accelerate the monetization of certain legacy assets, including several larger assets. During the year ended December 31, 2017, we recorded impairments on real estate and land and development assets totaling $32.4 million. The impairments recorded in 2017 were primarily the result of impairments on land and development assets of $20.5 million resulting from a decrease in expected cash flows on one asset and a change in exit strategy on another asset, and impairments of $11.9 million on real estate assets due to shifting demand in the local condominium markets and changes in our exit strategy on other real estate assets.
Identified intangible assets and liabilities—We record intangible assets and liabilities acquired at their estimated fair values, and determine whether such intangible assets and liabilities have finite or indefinite lives. As of December 31, 2019, all such acquired intangible assets and liabilities have finite lives. We amortize finite lived intangible assets and liabilities over the period which the assets and liabilities are expected to contribute directly or indirectly to the future cash flows of the business acquired. We review finite lived intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. If we determine the carrying value of an intangible asset is not recoverable we will record an impairment charge to the extent its carrying value exceeds its estimated fair value. Impairments of intangibles are recorded in "Impairment of assets" in our consolidated statements of operations.
Valuation of deferred tax assets—Deferred income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, as well as operating loss and tax credit carryforwards. We evaluate our ability to realize our deferred tax assets and recognize a valuation allowance if, based on the available evidence, both positive and negative, it is more likely than not that some portion or all of our deferred tax assets will not be realized. When evaluating our ability to realize our deferred tax assets, we consider, among other matters, estimates of expected future taxable income, nature of current and cumulative losses, existing and projected book/tax differences, tax planning strategies available, and the general and industry specific economic outlook. This analysis is inherently subjective, as it requires us to forecast our business and general economic environment in future periods. Changes in estimate of our ability to realize our deferred tax asset, if any, are included in "Income tax (expense) benefit" in the consolidated statements of operations.
While certain entities with NOLs may generate profits in the future, which may allow us to utilize the NOLs, we continue to record a full valuation allowance on the net deferred tax asset due to the history of losses and the uncertainty of the entities' ability to generate such profits. We recorded a full valuation allowance of $79.6 million and $78.1 million as of December 31, 2019 and 2018, respectively.
Variable interest entities—We evaluate our investments and other contractual arrangements to determine if our interests constitute variable interests in a variable interest entity ("VIE") and if we are the primary beneficiary. There is a significant amount of judgment required to determine if an entity is considered a VIE and if we are the primary beneficiary. We first perform a qualitative analysis, which requires certain subjective decisions regarding our assessment, including, but not limited to, which interests create or absorb variability, the contractual terms, the key decision making powers, impact on the VIE's economic performance and related party relationships. An iterative quantitative analysis is required if our qualitative analysis proves inconclusive as to whether the entity is a VIE or we are the primary beneficiary and consolidation is required.
Fair value of assets and liabilities—The degree of management judgment involved in determining the fair value of assets and liabilities is dependent upon the availability of quoted market prices or observable market parameters. For financial and nonfinancial assets and liabilities that trade actively and have quoted market prices or observable market parameters, there is minimal subjectivity involved in measuring fair value. When observable market prices and parameters are not fully available,
42
management judgment is necessary to estimate fair value. In addition, changes in market conditions may reduce the availability of quoted prices or observable data. For example, reduced liquidity in the capital markets or changes in secondary market activities could result in observable market inputs becoming unavailable. Therefore, when market data is not available, we would use valuation techniques requiring more management judgment to estimate the appropriate fair value measurement.
See Item 8—"Financial Statements and Supplemental Data—Note 17" for a complete discussion on how we determine fair value of financial and non-financial assets and financial liabilities and the related measurement techniques and estimates involved.
43
Item 7a. Quantitative and Qualitative Disclosures about Market Risk
Market Risks
Market risk is the exposure to loss resulting from changes in interest rates, foreign currency exchange rates, commodity prices and equity prices. In pursuing our business plan, the primary market risk to which we are exposed is interest rate risk. Our operating results will depend in part on the difference between the interest and related income earned on our assets and the interest expense incurred in connection with our interest-bearing liabilities. Changes in the general level of interest rates prevailing in the financial markets will affect the spread between our floating rate assets and liabilities subject to the net amount of floating rate assets/liabilities and the impact of interest rate floors and caps. Any significant compression of the spreads between interest-earning assets and interest-bearing liabilities could have a material adverse effect on us.
In the event of a significant rising interest rate environment or economic downturn, defaults could increase and cause us to incur additional credit losses which would adversely affect our liquidity and operating results. Such delinquencies or defaults would likely have a material adverse effect on the spreads between interest-earning assets and interest-bearing liabilities. In addition, an increase in interest rates could, among other things, reduce the value of our fixed-rate interest-bearing assets and our ability to realize gains from the sale of such assets.
Interest rates are highly sensitive to many factors, including governmental monetary and tax policies, domestic and international economic and political conditions, and other factors beyond our control. We monitor the spreads between our interest-earning assets and interest-bearing liabilities and may implement hedging strategies to limit the effects of changes in interest rates on our operations, including engaging in interest rate swaps, interest rate caps and other interest rate-related derivative contracts. Such strategies are designed to reduce our exposure, on specific transactions or on a portfolio basis, to changes in cash flows as a result of interest rate movements in the market. We do not enter into derivative contracts for speculative purposes or as a hedge against changes in our credit risk or the credit risk of our borrowers.
While a REIT may utilize derivative instruments to hedge interest rate risk on its liabilities incurred to acquire or carry real estate assets without generating non-qualifying income, use of derivatives for other purposes will generate non-qualified income for REIT income test purposes. This includes hedging asset related risks such as credit, foreign exchange and interest rate exposure on our loan assets. As a result our ability to hedge these types of risks is limited. There can be no assurance that our profitability will not be materially adversely affected during any period as a result of changing interest rates.
The following table quantifies the potential changes in annual net income, assuming no change in our interest earning assets or interest bearing liabilities, should interest rates increase or decrease by 10, 50 or 100 basis points, assuming no change in the shape of the yield curve (i.e., relative interest rates). The base interest rate scenario assumes the one-month LIBOR rate of 1.76% as of December 31, 2019. Actual results could differ significantly from those estimated in the table.
Estimated Change In Net Income
($ in thousands)
Change in Interest Rates | Net Income(1) | |||
-100 Basis Points | $ | (1,394 | ) | |
-50 Basis Points | (734 | ) | ||
-10 Basis Points | (157 | ) | ||
Base Interest Rate | — | |||
+10 Basis Points | 157 | |||
+50 Basis Points | 1,156 | |||
+100 Basis Points | 2,805 | |||
______________________________________________________________________________
(1) | We have an overall net variable-rate asset position, which results in an increase in net income when rates increase and a decrease in net income when rates decrease. As of December 31, 2019, $400.4 million of our floating rate loans have a cumulative weighted average LIBOR floor of 1.3% and $35.7 million of our floating rate debt has a cumulative weighted average interest rate floor of 0.4%. |
44
Item 8. Financial Statements and Supplemental Data
Index to Financial Statements
Page | |
Financial Statements: | |
Financial Statement Schedules: | |
All other schedules are omitted because they are not applicable or the required information is shown in the financial statements or notes thereto.
45
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the shareholders and the Board of Directors of iStar Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of iStar Inc. and subsidiaries (the "Company") as of December 31, 2019 and 2018, the related consolidated statements of operations, comprehensive income (loss), changes in equity, and cash flows, for the years ended December 31, 2019 and 2018, and the related notes and the schedules listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2019 and 2018, and the results of its operations and its cash flows for the years ended December 31, 2019 and 2018, in conformity with accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 24, 2020, expressed an unqualified opinion on the Company's internal control over financial reporting.
Change in Accounting Principle
As discussed in Note 3 to the financial statements, effective January 1, 2019, the company adopted FASB Accounting Standards Updates 2016-02 and 2018-11, Leases, using the modified retrospective approach.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current-period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Real Estate-Impairment-Refer to Notes 3 and 4 to the financial statements
Critical Audit Matter Description
The Company reviews real estate to be held for use and land and development assets for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The value of a real estate asset held for use and land and development assets are impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Such estimate of cash flows considers factors, such as expected future operating income trends, as well as the effects of demand, competition and other economic factors. To the extent impairment has occurred, the loss will be measured as the excess of the carrying amount of the property over the estimated fair value of the asset and reflected as an adjustment to the basis of the asset.
Given the subjectivity in identifying the events or changes in circumstances that would lead to an impairment, as well as in estimating the aggregate future cash flows and the fair value of the impaired asset, performing audit procedures to evaluate impairment of the real estate assets required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists.
46
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to identifying events that would lead to an impairment as well as related to the aggregate future cash flows and the fair value of the impaired asset included the following, among others:
• | We tested the effectiveness of controls over management’s identification of events or changes in circumstances that would lead to an impairment, estimate of future cashflows used to determine fair value, including controls over management selection of the hold period, discount rates, growth rates, and capitalization rates. |
• | We evaluated management’s assessment of events or changes in circumstances that would lead to an impairment, such as identifying when an asset will be sold or otherwise disposed of significantly before the end of its previously estimated useful life by: |
– | Discussing with management and Company personnel responsible for real estate investment strategy to determine if management’s intent regarding the hold period had changed; |
– | Read meeting minutes to identify any evidence that may contradict management’s estimate of the hold period for indicators that it is likely a long-lived asset will be sold or otherwise disposed of significantly before the end of its previously estimated useful life; and |
– | Compared the recorded value for those long-lived assets which are being marketed for sale to any current purchase offers and identified those properties where potential sale proceeds may be less than the recorded value. |
• | We evaluated management’s ability to forecast future cashflows by comparing actual results to management’s historical forecasts. |
• | We evaluated the reasonableness of management’s future cashflows by comparing the forecasts to: |
– | Historical revenues, expenses, and capital expenditures; |
– | Internal communications to management and the Board of Directors; and |
– | Recently executed agreements, market rent comparables, and expense growth expectations in the industry. |
• | With the assistance of our fair value specialists, we evaluated the reasonableness of the fair value of the impaired asset and consistency with external data from other sources. |
Loans Receivable and Other Lending Investments, Net-Reserve for Loan Losses-Refer to Notes 3 and 6 to the financial statements
Critical Audit Matter Description
The reserve for loan losses reflects management’s estimate of loan losses inherent in the loan portfolio as of the balance sheet date. The reserve for loan losses includes an asset-specific component.
The asset-specific reserve component relates to reserves for losses on impaired loans. A reserve is established for an impaired loan when the present value of payments expected to be received or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of the loan.
Given the judgment necessary to identify events or changes in circumstances that indicate the carrying amounts of loans receivable may not be recoverable, performing audit procedures to evaluate the reserve for loan losses and estimated asset-specific reserve for loan losses required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the allowance for loan losses and the collectability of the loan portfolio, loss rates, present value of payments to be received, and fair value of collateral included the following, among others:
• | We tested the effectiveness of controls over the asset-specific reserves for loan losses, including management’s controls over the identification of impairment indicators, determination of risk ratings, present value of payments to be received, and the fair value of collateral. |
• | With the assistance of our fair value specialists, we evaluated loans for potential impairment by: |
– | Evaluating the accuracy and determining the relevance of the factors utilized during the Company’s evaluation; |
– | Analyzing period over period changes on items, such as net operating income, debt service coverage ratio, occupancy, cash flow volatility, leasing and tenant profile, loan structure, exit plan, and project sponsorship, to determine impact on loan performance; |
– | Evaluating the financial performance of the collateral associated with each loan; and |
– | Evaluating the impact of macroeconomic and microeconomic events on the borrower, sponsor, or asset type. |
• | We reviewed remittance for loans in the Company’s portfolio to corroborate that the borrowers had the ability to pay their obligations in accordance with the loan agreements. |
• | With the assistance of our fair value specialists, we evaluated the reasonableness and financial performance of the collateral values and consistency with external data from other sources. |
Net Investment in Leases-Refer to Notes 3 and 5 to the financial statements
Critical Audit Matter Description
In May 2019, the Company entered into a transaction with an operator of bowling entertainment venues, consisting of the purchase of nine bowling centers for $56.7 million, of which seven were acquired from the lessee for $44.1 million, and a commitment to purchase up to $55.0 million in additional bowling centers over the next several years. The new centers were added to the Company’s existing master leases with the tenant. In connection with this transaction, the maturities of the master leases were extended by 15 years to 2047.
As a result of the modifications to the leases, the Company classified the leases as sales-type leases and recorded $424.1 million in “Net investment in leases” and derecognized $193.4 million from “Real estate, net” and “Real estate available and held for sale,” $25.4 million
47
from “Deferred operating lease income receivable, net,” $13.4 million from “Deferred expenses and other assets, net,” and $1.9 million from “Accounts payable, accrued expenses and other liabilities” on its consolidated balance sheet. The Company recognized $180.4 million in “Selling profit from sales-type leases” in its consolidated statements of operations as a result of the transaction. The Company determined that the seven bowling centers acquired from the lessee did not qualify as a sale leaseback transaction and, as a result, recorded $44.1 million financing receivable in “Loans receivable and other lending investments, net” on its consolidated balance sheet.
We identified the recognition of net investment in leases due to the lease modification as a critical audit matter because of the significant estimates and assumptions management makes to determine the appropriate lease classification, identification of separate lease components, and the valuation methodology for estimating the fair value of assets and liabilities. This required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists, when performing audit procedures to evaluate the reasonableness of management’s discounted cash flow analysis, valuation methodology, and cost to replace certain assets.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the recognition of net investment in leases due to the lease modification included the following, among others:
• | We tested the effectiveness of controls over the net investment in leases, including management’s controls over the modification of leases, the identification of separate lease components, and the valuation methodology for estimating the fair value of assets and liabilities. |
• | We assessed the reasonableness of the lease modification and management’s classification analysis by comparing the extension term, remaining economic life, present value of the lease payments, and projected cash flows associated with the modified lease to in-place lease agreements. |
• | With the assistance of our fair value specialists, we evaluated the reasonableness of the (1) valuation methodology, (2) current market data, (3) cost to replace certain assets, and (4) assumptions used in the discounted cash flows, including testing the mathematical accuracy of the calculation, and developing a range of independent estimates and comparing our estimates to those used by management. |
/s/ DELOITTE & TOUCHE LLP
New York, New York
February 24, 2020
We have served as the Company's auditor since 2018.
48
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the shareholders and the Board of Directors of iStar Inc.
Opinion on Internal Control over Financial Reporting
We have audited the internal control over financial reporting of iStar Inc. and subsidiaries (the “Company”) as of December 31, 2019, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control - Integrated Framework (2013) issued by COSO.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated financial statements as of and for the year ended December 31, 2019, of the Company and our report dated February 24, 2020, expressed an unqualified opinion on those financial statements and included an explanatory paragraph regarding the Company’s change in the manner in which it accounts for leases due to the adoption of FASB Accounting Standards Updates 2016-02 and 2018-11, Leases, using the modified retrospective approach.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ DELOITTE & TOUCHE LLP
New York, New York
February 24, 2020
We have served as the Company's auditor since 2018.
49
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of iStar Inc.
Opinion on the Financial Statements
We have audited the consolidated statements of operations, comprehensive income (loss), changes in equity and cash flows of iStar Inc. and its subsidiaries (the “Company”) for the year ended December 31, 2017, including the related notes and schedules of valuation and qualifying accounts and reserves, real estate and accumulated depreciation, and mortgage loans on real estate for the year ended December 31, 2017 listed in the accompanying index (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the results of operations and cash flows of the Company for the year ended December 31, 2017 in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit of these consolidated financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/PricewaterhouseCoopers LLP
New York, New York
February 26, 2018, except for the change in the manner in which the Company classifies certain cash receipts and cash payments and the change in manner in which it presents restricted cash on the consolidated statements of cash flows discussed in Note 3 (not presented herein) to the consolidated financial statements appearing under Item 8 of the Company’s 2018 annual report on Form 10-K, as to which the date is February 25, 2019
We served as the Company's auditor from at least 1997 to 2018. We have not been able to determine the specific year we began serving as auditor of the Company.
50
iStar Inc.
Consolidated Balance Sheets
(In thousands, except per share data)
As of December 31, | |||||||
2019 | 2018 | ||||||
ASSETS | |||||||
Real estate | |||||||
Real estate, at cost | $ | 1,761,079 | $ | 2,076,333 | |||
Less: accumulated depreciation | (233,860 | ) | (305,314 | ) | |||
Real estate, net | 1,527,219 | 1,771,019 | |||||
Real estate available and held for sale | 8,650 | 22,551 | |||||
Total real estate | 1,535,869 | 1,793,570 | |||||
Net investment in leases | 418,915 | — | |||||
Land and development, net | 580,545 | 598,218 | |||||
Loans receivable and other lending investments, net | 827,861 | 988,224 | |||||
Other investments | 907,875 | 304,275 | |||||
Cash and cash equivalents | 307,172 | 931,751 | |||||
Accrued interest and operating lease income receivable, net | 10,162 | 10,669 | |||||
Deferred operating lease income receivable, net | 54,222 | 98,302 | |||||
Deferred expenses and other assets, net | 442,488 | 289,268 | |||||
Total assets | $ | 5,085,109 | $ | 5,014,277 | |||
LIABILITIES AND EQUITY | |||||||
Liabilities: | |||||||
Accounts payable, accrued expenses and other liabilities | $ | 424,374 | $ | 316,251 | |||
Liabilities associated with properties held for sale | 57 | 2,341 | |||||
Loan participations payable, net | 35,638 | 22,484 | |||||
Debt obligations, net | 3,387,080 | 3,609,086 | |||||
Total liabilities | 3,847,149 | 3,950,162 | |||||
Commitments and contingencies (refer to Note 12) | |||||||
Equity: | |||||||
iStar Inc. shareholders' equity: | |||||||
Preferred Stock Series D, G and I, liquidation preference $25.00 per share (refer to Note 14) | 12 | 12 | |||||
Convertible Preferred Stock Series J, liquidation preference $50.00 per share (refer to Note 14) | — | 4 | |||||
Common Stock, $0.001 par value, 200,000 shares authorized, 77,810 and 68,085 shares issued and outstanding as of December 31, 2019 and 2018, respectively | 78 | 68 | |||||
Additional paid-in capital | 3,284,877 | 3,352,225 | |||||
Accumulated deficit | (2,205,838 | ) | (2,472,061 | ) | |||
Accumulated other comprehensive loss (refer to Note 14) | (38,707 | ) | (17,270 | ) | |||
Total iStar Inc. shareholders' equity | 1,040,422 | 862,978 | |||||
Noncontrolling interests | 197,538 | 201,137 | |||||
Total equity | 1,237,960 | 1,064,115 | |||||
Total liabilities and equity | $ | 5,085,109 | $ | 5,014,277 | |||
_______________________________________________________________________________
Note - Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs").
The accompanying notes are an integral part of the consolidated financial statements.
51
iStar Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Revenues: | |||||||||||
Operating lease income | $ | 206,388 | $ | 208,192 | $ | 187,684 | |||||
Interest income | 77,654 | 97,878 | 106,548 | ||||||||
Interest income from sales-type leases | 20,496 | — | — | ||||||||
Other income | 55,363 | 82,342 | 188,091 | ||||||||
Land development revenue | 119,595 | 409,710 | 196,879 | ||||||||
Total revenues | 479,496 | 798,122 | 679,202 | ||||||||
Costs and expenses: | |||||||||||
Interest expense | 183,919 | 183,751 | 194,686 | ||||||||
Real estate expense | 92,426 | 139,289 | 147,617 | ||||||||
Land development cost of sales | 109,663 | 350,181 | 180,916 | ||||||||
Depreciation and amortization | 58,259 | 58,699 | 49,033 | ||||||||
General and administrative | 98,609 | 92,135 | 98,882 | ||||||||
Provision for (recovery of) loan losses | 6,482 | 16,937 | (5,828 | ) | |||||||
Impairment of assets | 13,419 | 147,108 | 32,379 | ||||||||
Other expense | 13,120 | 6,040 | 20,954 | ||||||||
Total costs and expenses | 575,897 | 994,140 | 718,639 | ||||||||
Income from sales of real estate | 236,623 | 126,004 | 92,049 | ||||||||
Income (loss) from operations before earnings from equity method investments and other items | 140,222 | (70,014 | ) | 52,612 | |||||||
Loss on early extinguishment of debt, net | (27,724 | ) | (10,367 | ) | (14,724 | ) | |||||
Earnings (losses) from equity method investments | 41,849 | (5,007 | ) | 13,015 | |||||||
Selling profit from sales-type leases | 180,416 | — | — | ||||||||
Gain on consolidation of equity method investment | — | 67,877 | — | ||||||||
Income (loss) from continuing operations before income taxes | 334,763 | (17,511 | ) | 50,903 | |||||||
Income tax benefit (expense) | (438 | ) | (815 | ) | 948 | ||||||
Income (loss) from continuing operations | 334,325 | (18,326 | ) | 51,851 | |||||||
Income from discontinued operations | — | — | 4,939 | ||||||||
Gain from discontinued operations | — | — | 123,418 | ||||||||
Net income (loss) | 334,325 | (18,326 | ) | 180,208 | |||||||
Net income attributable to noncontrolling interests | (10,283 | ) | (13,936 | ) | (4,526 | ) | |||||
Net income (loss) attributable to iStar Inc. | 324,042 | (32,262 | ) | 175,682 | |||||||
Preferred dividends | (32,495 | ) | (32,495 | ) | (64,758 | ) | |||||
Net income (loss) allocable to common shareholders | $ | 291,547 | $ | (64,757 | ) | $ | 110,924 | ||||
Per common share data: | |||||||||||
Income (loss) attributable to iStar Inc. from continuing operations: | |||||||||||
Basic | $ | 4.51 | $ | (0.95 | ) | $ | (0.25 | ) | |||
Diluted | $ | 3.73 | $ | (0.95 | ) | $ | (0.25 | ) | |||
Net income (loss) attributable to iStar Inc.: | |||||||||||
Basic | $ | 4.51 | $ | (0.95 | ) | $ | 1.56 | ||||
Diluted | $ | 3.73 | $ | (0.95 | ) | $ | 1.56 | ||||
Weighted average number of common shares: | |||||||||||
Basic | 64,696 | 67,958 | 71,021 | ||||||||
Diluted | 80,666 | 67,958 | 71,021 | ||||||||
The accompanying notes are an integral part of the consolidated financial statements.
52
iStar Inc.
Consolidated Statements of Comprehensive Income (Loss)
(In thousands)
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Net income (loss) | $ | 334,325 | $ | (18,326 | ) | $ | 180,208 | ||||
Other comprehensive income (loss): | |||||||||||
Impact from adoption of new accounting standards | — | 276 | — | ||||||||
Reclassification of losses on cumulative translation adjustment into earnings upon realization(1) | — | 721 | — | ||||||||
Reclassification of (gains) losses on cash flow hedges into earnings upon realization(2) | 14,524 | (1,508 | ) | (168 | ) | ||||||
Unrealized gains (losses) on available-for-sale securities | 2,280 | (1,135 | ) | 1,186 | |||||||
Unrealized gains (losses) on cash flow hedges | (42,582 | ) | (14,699 | ) | 847 | ||||||
Unrealized losses on cumulative translation adjustment | — | (364 | ) | (129 | ) | ||||||
Other comprehensive income (loss) | (25,778 | ) | (16,709 | ) | 1,736 | ||||||
Comprehensive income (loss) | 308,547 | (35,035 | ) | 181,944 | |||||||
Comprehensive income attributable to noncontrolling interests | (5,942 | ) | (12,015 | ) | (4,526 | ) | |||||
Comprehensive income (loss) attributable to iStar Inc. | $ | 302,605 | $ | (47,050 | ) | $ | 177,418 | ||||
_______________________________________________________________________________
(1) | Amounts were reclassified to "Earnings (losses) from equity method investments" in the Company's consolidated statements of operations. |
(2) | Reclassified to "Interest expense" in the Company's consolidated statements of operations are $1,861, $388 and $64 for the years ended December 31, 2019, 2018 and 2017, respectively. Amount reclassified to "Gain on consolidation of equity method investment" in the Company's consolidated |
statements of operations is $1,876 for the year ended December 31, 2018. Reclassified to "Earnings (losses) from equity method investments" in the Company's consolidated statements of operations are $184, $(20) and $304, respectively, for the years ended December 31, 2019, 2018 and 2017. Amount reclassified to "Other expense" in the Company's consolidated statements of operations is $11,673 for the year ended December 31, 2019 resulting from hedged forecasted transactions becoming not probable to occur. Amount reclassified to "Income from sales of real estate" in the Company's consolidated statements of operations is $806 for the year ended December 31, 2019.
The accompanying notes are an integral part of the consolidated financial statements.
53
iStar Inc. Shareholders' Equity | ||||||||||||||||||||||||||||||||||||
Preferred Stock(1) | Preferred Stock Series J(1) | Common Stock at Par | Additional Paid-In Capital | Retained Earnings (Deficit) | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||||||
Balance as of December 31, 2016 | $ | 22 | $ | 4 | $ | 72 | $ | 3,602,172 | $ | (2,581,488 | ) | $ | (4,218 | ) | $ | 43,120 | $ | 1,059,684 | ||||||||||||||||||
Dividends declared—preferred | — | — | — | — | (46,614 | ) | — | — | (46,614 | ) | ||||||||||||||||||||||||||
Issuance of stock/restricted stock unit amortization, net(2) | — | — | — | 2,522 | — | — | — | 2,522 | ||||||||||||||||||||||||||||
Net income(3) | — | — | — | — | 175,682 | — | 5,853 | 181,535 | ||||||||||||||||||||||||||||
Change in accumulated other comprehensive income (loss) | — | — | — | — | — | 1,736 | — | 1,736 | ||||||||||||||||||||||||||||
Repurchase of stock | — | — | (4 | ) | (45,924 | ) | — | — | — | (45,928 | ) | |||||||||||||||||||||||||
Issuance of senior unsecured convertible notes (refer to Note 11) | — | — | — | 25,869 | — | — | — | 25,869 | ||||||||||||||||||||||||||||
Dividends declared and payable — Series E and Series F Preferred Stock | — | — | — | — | (1,830 | ) | — | — | (1,830 | ) | ||||||||||||||||||||||||||
Redemption of Series E and F Preferred Stock | (10 | ) | — | — | (223,676 | ) | (16,314 | ) | — | — | (240,000 | ) | ||||||||||||||||||||||||
Change in additional paid in capital attributable to redeemable noncontrolling interest(4) | — | — | — | (8,298 | ) | — | — | — | (8,298 | ) | ||||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | 12 | 12 | ||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | — | — | — | — | (14,439 | ) | (14,439 | ) | ||||||||||||||||||||||
Balance as of December 31, 2017 | $ | 12 | $ | 4 | $ | 68 | $ | 3,352,665 | $ | (2,470,564 | ) | $ | (2,482 | ) | $ | 34,546 | $ | 914,249 | ||||||||||||||||||
Dividends declared—preferred | — | — | — | — | (32,495 | ) | — | — | (32,495 | ) | ||||||||||||||||||||||||||
Dividends declared—common ($0.18 per share) | — | — | — | — | (12,333 | ) | — | — | (12,333 | ) | ||||||||||||||||||||||||||
Issuance of stock/restricted stock unit amortization, net(2) | — | — | 1 | 7,863 | — | — | — | 7,864 | ||||||||||||||||||||||||||||
Net loss | — | — | — | — | (32,262 | ) | — | 13,936 | (18,326 | ) | ||||||||||||||||||||||||||
Change in accumulated other comprehensive income | — | — | — | — | — | (15,064 | ) | (1,921 | ) | (16,985 | ) | |||||||||||||||||||||||||
Repurchase of stock | — | — | (1 | ) | (8,303 | ) | — | — | — | (8,304 | ) | |||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | 15,227 | 15,227 | ||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | (48,930 | ) | (48,930 | ) | ||||||||||||||||||||||||||
Change in noncontrolling interest attributable to consolidation of equity method investment (refer to Note 8) | — | — | — | — | — | — | 188,279 | 188,279 | ||||||||||||||||||||||||||||
Impact from adoption of new accounting standards | — | — | — | — | 75,593 | 276 | — | 75,869 | ||||||||||||||||||||||||||||
Balance as of December 31, 2018 | $ | 12 | $ | 4 | $ | 68 | $ | 3,352,225 | $ | (2,472,061 | ) | $ | (17,270 | ) | $ | 201,137 | $ | 1,064,115 | ||||||||||||||||||
54
iStar Inc. Shareholders' Equity | ||||||||||||||||||||||||||||||||||||
Preferred Stock(1) | Preferred Stock Series J(1) | Common Stock at Par | Additional Paid-In Capital | Retained Earnings (Deficit) | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||||||
Balance as of December 31, 2018 | $ | 12 | $ | 4 | $ | 68 | $ | 3,352,225 | $ | (2,472,061 | ) | $ | (17,270 | ) | $ | 201,137 | $ | 1,064,115 | ||||||||||||||||||
Dividends declared—preferred | — | — | — | — | (32,495 | ) | — | — | (32,495 | ) | ||||||||||||||||||||||||||
Dividends declared—common ($0.39 per share) | — | — | — | — | (25,324 | ) | — | — | (25,324 | ) | ||||||||||||||||||||||||||
Issuance of stock/restricted stock unit amortization, net(2) | — | — | 1 | 7,317 | — | — | 2,864 | 10,182 | ||||||||||||||||||||||||||||
Net income | — | — | — | — | 324,042 | — | 10,283 | 334,325 | ||||||||||||||||||||||||||||
Change in accumulated other comprehensive income (loss) | — | — | — | — | — | (21,437 | ) | (4,341 | ) | (25,778 | ) | |||||||||||||||||||||||||
Repurchase of stock | — | — | (7 | ) | (74,640 | ) | — | — | — | (74,647 | ) | |||||||||||||||||||||||||
Redemption of Series J Preferred Stock | — | (4 | ) | 16 | (25 | ) | — | — | — | (13 | ) | |||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | 2,592 | 2,592 | ||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | (14,997 | ) | (14,997 | ) | ||||||||||||||||||||||||||
Balance as of December 31, 2019 | $ | 12 | $ | — | $ | 78 | $ | 3,284,877 | $ | (2,205,838 | ) | $ | (38,707 | ) | $ | 197,538 | $ | 1,237,960 | ||||||||||||||||||
_______________________________________________________________________________
(1) | Refer to Note 14 for details on the Company's Preferred Stock. |
(2) | Net of payments for withholding taxes upon vesting of stock-based compensation. |
(3) | For the year ended December 31, 2017, net income shown above excludes $1,327 of net loss attributable to redeemable noncontrolling interests. |
(4) | Represents the amount paid in excess of its carrying value to acquire a redeemable noncontrolling interest. |
The accompanying notes are an integral part of the consolidated financial statements.
55
iStar Inc.
Consolidated Statements of Cash Flows
(In thousands)
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | $ | 334,325 | $ | (18,326 | ) | $ | 180,208 | ||||
Adjustments to reconcile net income (loss) to cash flows from operating activities: | |||||||||||
Provision for (recovery of) loan losses | 6,482 | 16,937 | (5,828 | ) | |||||||
Impairment of assets | 13,419 | 147,108 | 32,379 | ||||||||
Depreciation and amortization | 58,259 | 58,699 | 49,934 | ||||||||
Non-cash interest income from sales-type leases | (3,781 | ) | — | — | |||||||
Stock-based compensation expense | 30,436 | 17,563 | 18,812 | ||||||||
Amortization of discounts/premiums and deferred financing costs on debt obligations, net | 13,847 | 15,422 | 13,857 | ||||||||
Amortization of discounts/premiums and deferred interest on loans, net | (42,342 | ) | (41,168 | ) | (55,985 | ) | |||||
Deferred interest on loans received | 10,397 | 40,463 | 52,795 | ||||||||
Gain from consolidation of equity method investment | — | (67,877 | ) | — | |||||||
Gain from discontinued operations | — | — | (123,418 | ) | |||||||
Selling profit from sales-type leases | (180,416 | ) | — | — | |||||||
Losses (earnings) from equity method investments | (41,849 | ) | 5,007 | (13,015 | ) | ||||||
Distributions from operations of other investments | 30,058 | 18,133 | 42,059 | ||||||||
Deferred operating lease income | (16,185 | ) | (14,989 | ) | (6,830 | ) | |||||
Income from sales of real estate | (236,623 | ) | (126,004 | ) | (92,557 | ) | |||||
Land development revenue in excess of cost of sales | (9,932 | ) | (59,529 | ) | (15,963 | ) | |||||
Loss on early extinguishment of debt, net | 27,724 | 10,367 | 14,724 | ||||||||
Other operating activities, net | 13,642 | 3,377 | 16,878 | ||||||||
Changes in assets and liabilities: | |||||||||||
Changes in accrued interest and operating lease income receivable, net | 417 | 949 | 1,424 | ||||||||
Changes in deferred expenses and other assets, net | (5,848 | ) | (1,925 | ) | (15,230 | ) | |||||
Changes in accounts payable, accrued expenses and other liabilities, net | (47,655 | ) | (28,335 | ) | 7,299 | ||||||
Cash flows provided by (used in) operating activities | (45,625 | ) | (24,128 | ) | 101,543 | ||||||
Cash flows from investing activities: | |||||||||||
Originations and fundings of loans receivable, net | (255,804 | ) | (482,143 | ) | (522,269 | ) | |||||
Capital expenditures on real estate assets | (39,946 | ) | (60,495 | ) | (37,067 | ) | |||||
Capital expenditures on land and development assets | (117,514 | ) | (128,543 | ) | (121,400 | ) | |||||
Acquisitions of real estate, net investments in leases and land assets | (240,487 | ) | (19,454 | ) | (6,600 | ) | |||||
Repayments of and principal collections on loans receivable and other lending investments, net | 419,800 | 832,982 | 615,620 | ||||||||
Net proceeds from sales of loans receivable | 5,898 | — | — | ||||||||
Net proceeds from sales of real estate | 329,971 | 411,786 | 314,013 | ||||||||
Net proceeds from sales of land and development assets | 114,885 | 223,416 | 194,090 | ||||||||
Cash, cash equivalents and restricted cash acquired upon consolidation of equity method investment | — | 13,608 | — | ||||||||
Distributions from other investments | 62,911 | 40,804 | 49,672 | ||||||||
Contributions to and acquisition of interest in other investments | (656,720 | ) | (94,578 | ) | (224,219 | ) | |||||
Other investing activities, net | (21,090 | ) | 41,476 | 1,231 | |||||||
Cash flows provided by investing activities | (398,096 | ) | 778,859 | 263,071 | |||||||
Cash flows from financing activities: | |||||||||||
Borrowings from debt obligations | 1,486,980 | 704,360 | 2,288,654 | ||||||||
Repayments and repurchases of debt obligations | (1,482,558 | ) | (944,800 | ) | (1,921,699 | ) | |||||
Purchase of marketable securities in connection with the defeasance of mortgage notes payable | — | (110,939 | ) | — | |||||||
Preferred dividends paid | (32,495 | ) | (32,496 | ) | (48,444 | ) | |||||
Common dividends paid | (25,059 | ) | (12,227 | ) | — | ||||||
Repurchase of stock | (68,289 | ) | (8,304 | ) | (45,928 | ) | |||||
Redemption of Series E and F preferred stock | — | — | (240,000 | ) | |||||||
Payments for deferred financing costs | (19,928 | ) | (5,471 | ) | (32,419 | ) | |||||
Payments for withholding taxes upon vesting of stock-based compensation | (4,475 | ) | (4,807 | ) | (724 | ) | |||||
Contributions from noncontrolling interests | 2,812 | 13,927 | 12 | ||||||||
Distributions to and redemption of noncontrolling interests | (14,998 | ) | (60,743 | ) | (26,213 | ) | |||||
Payments for debt prepayment or extinguishment costs | (20,606 | ) | (4,132 | ) | (14,108 | ) | |||||
Other financing activities, net | (13 | ) | 7,693 | (611 | ) | ||||||
Cash flows used in financing activities | (178,629 | ) | (457,939 | ) | (41,480 | ) | |||||
Effect of exchange rate changes on cash | 12 | 19 | (28 | ) | |||||||
Changes in cash, cash equivalents and restricted cash | (622,338 | ) | 296,811 | 323,106 | |||||||
Cash, cash equivalents and restricted cash at beginning of period | 974,544 | 677,733 | 354,627 | ||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 352,206 | $ | 974,544 | $ | 677,733 | |||||
Supplemental disclosure of cash flow information: | |||||||||||
Cash paid during the period for interest, net of amount capitalized | $ | 181,520 | $ | 171,590 | 179,208 | ||||||
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Supplemental disclosure of non-cash investing and financing activity: | |||||||||||
Fundings and repayments of loan receivables and loan participations, net | $ | 13,014 | $ | (80,095 | ) | $ | (57,514 | ) | |||
Sales-type lease origination | 411,523 | — | — | ||||||||
Acquisitions of real estate and land and development assets through deed-in-lieu | — | 4,600 | — | ||||||||
Contributions of real estate and land and development assets to equity method investments, net | 4,073 | — | — | ||||||||
Accounts payable for capital expenditures on land and development assets | — | 16,052 | 3,775 | ||||||||
Marketable securities transferred in connection with the defeasance of mortgage notes payable | — | 110,939 | — | ||||||||
Accounts payable for capital expenditures on real estate assets | — | — | 2,709 | ||||||||
Acquisition of land and development asset through joint venture consolidation | 27,000 | — | — | ||||||||
Conversion of Series J convertible preferred stock | 193,510 | — | — | ||||||||
Defeasance of mortgage notes payable | — | (105,785 | ) | — | |||||||
Receivable from sales of real estate and land parcels | — | — | 4,853 | ||||||||
Accrued finance costs | 2,362 | — | — | ||||||||
Accrued stock repurchases | 6,358 | — | — | ||||||||
Assumption of mortgage by third party | 228,000 | — | — | ||||||||
Financing provided on sales of land and development assets, net | — | 142,639 | — | ||||||||
Increase in net lease assets upon consolidation of equity method investment | — | 844,550 | — | ||||||||
Increase in debt obligations upon consolidation of equity method investment | — | 464,706 | — | ||||||||
Increase in noncontrolling interests upon consolidation of equity method investment | — | 200,093 | — | ||||||||
The accompanying notes are an integral part of the consolidated financial statements.
56
Note 1—Business and Organization
Business—iStar Inc. (the "Company") finances, invests in and develops real estate and real estate related projects as part of its fully-integrated investment platform. The Company also manages entities focused on ground lease and net lease investments (refer to Note 8). The Company has invested over $40 billion of capital over the past two decades and is structured as a real estate investment trust ("REIT") with a diversified portfolio focused on larger assets located in major metropolitan markets. The Company's primary reportable business segments are real estate finance, net lease, operating properties and land and development (refer to Note 18).
Organization—The Company began its business in 1993 through the management of private investment funds and became publicly traded in 1998. Since that time, the Company has grown through the origination of new investments and corporate acquisitions.
Note 2—Basis of Presentation and Principles of Consolidation
Basis of Presentation—The accompanying audited consolidated financial statements have been prepared in conformity with generally accepted accounting principles in the United States of America ("GAAP") for complete financial statements. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Principles of Consolidation—The consolidated financial statements include the financial statements of the Company, its wholly owned subsidiaries, controlled partnerships and VIEs for which the Company is the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation. The Company's involvement with VIEs affects its financial performance and cash flows primarily through amounts recorded in "Operating lease income," "Interest income," "Earnings from equity method investments," "Real estate expense" and "Interest expense" in the Company's consolidated statements of operations. The Company has provided no financial support to those VIEs that it was not previously contractually required to provide.
57
Consolidated VIEs—The Company consolidates VIEs for which it is considered the primary beneficiary. The liabilities of these VIEs are non-recourse to the Company and can only be satisfied from each VIE's respective assets. The Company did not have any unfunded commitments related to consolidated VIEs as of December 31, 2019. The following table presents the assets and liabilities of the Company's consolidated VIEs as of December 31, 2019 and 2018 ($ in thousands):
As of | |||||||
December 31, 2019 | December 31, 2018 | ||||||
ASSETS | |||||||
Real estate | |||||||
Real estate, at cost | $ | 891,000 | $ | 848,052 | |||
Less: accumulated depreciation | (37,542 | ) | (15,365 | ) | |||
Real estate, net | 853,458 | 832,687 | |||||
Land and development, net | 273,617 | 279,031 | |||||
Other investments | 45 | 72 | |||||
Cash and cash equivalents | 19,112 | 25,219 | |||||
Accrued interest and operating lease income receivable, net | 1,208 | 1,302 | |||||
Deferred operating lease income receivable, net | 19,547 | 8,972 | |||||
Deferred expenses and other assets, net | 134,117 | 167,324 | |||||
Total assets | $ | 1,301,104 | $ | 1,314,607 | |||
LIABILITIES | |||||||
Accounts payable, accrued expenses and other liabilities | $ | 107,455 | $ | 106,907 | |||
Debt obligations, net | 482,918 | 485,000 | |||||
Total liabilities | 590,373 | 591,907 | |||||
Unconsolidated VIEs—The Company has investments in VIEs where it is not the primary beneficiary, and accordingly, the VIEs have not been consolidated in the Company's consolidated financial statements. As of December 31, 2019, the Company's maximum exposure to loss from these investments does not exceed the sum of the $115.2 million carrying value of the investments, which are classified in "Other investments" on the Company's consolidated balance sheets, and $14.8 million of related unfunded commitments.
Note 3—Summary of Significant Accounting Policies
The following paragraphs describe the impact on the Company's consolidated financial statements from the adoption of Accounting Standards Updates ("ASUs") on January 1, 2019.
ASU 2016-02 and ASU 2018-11—Accounting Standards Update ("ASU") 2016-02, Leases ("ASU 2016-02") required the recognition of right-of-use lease assets and lease liabilities by the Company as lessee for those leases classified as operating or finance leases, both measured at the present value of the lease payments, on its consolidated balance sheets. For operating lease arrangements as of December 31, 2018 for which the Company was the lessee, primarily under leases of office space and certain ground leases, the Company recorded operating lease right-of-use assets of $31.6 million in "Deferred expenses and other assets, net" and operating lease liabilities of $31.6 million in "Accounts payable, accrued expenses and other liabilities" on its consolidated balance sheets. In addition, the Company entered into finance leases in 2019, and as of December 31, 2019, recorded finance lease right-of-use assets of $145.2 million in "Deferred expenses and other assets, net" and finance lease liabilities of $147.7 million in "Accounts payable, accrued expenses and other liabilities" on its consolidated balance sheets (refer to Significant Accounting Policies below).
The Company, as lessor, classifies certain of its leases on net lease properties as sales-type leases and records the leases as "Net investment in leases" on the Company's consolidated balance sheets (refer to Note 5). For the Company's leases which qualify as sales-type leases, the Company records "Interest income from sales-type leases" in the Company's consolidated statements of operations. The amount recorded as interest income from sales-type leases in any given period will likely be different than the straight-line lease income that would have been recorded under the superseded guidance.
58
Management elected the practical expedient package that allowed the Company: (a) to not reassess whether any expired or existing contracts entered into prior to January 1, 2019 are or contain leases; (b) to not reassess the lease classification for any expired or existing leases entered into prior to January 1, 2019; and (c) to not reassess initial direct costs for any expired or existing leases entered into prior to January 1, 2019. In addition, the Company elected to not record on its consolidated balance sheets leases whose term is less than 12 months at lease inception.
ASU 2018-11, Leases amended ASU 2016-02 so that: (i) entities could elect to not recast the comparative periods presented when transitioning to ASC 842 by allowing entities to change their initial application to the beginning of the period of adoption; and (ii) provided lessors with a practical expedient to not separate non-lease components from the associated lease component of the contractual payments if certain conditions are met. Management elected both of these provisions.
ASU 2018-16—ASU 2018-16, Derivatives and Hedging (Topic 815): Inclusion of the Secured Overnight Financing Rate ("SOFR") Overnight Index Swap ("OIS") Rate as a Benchmark Interest Rate for Hedge Accounting Purposes was issued in October 2018 and expands the list of U.S. benchmark interest rates permitted in the application of hedge accounting by adding the OIS rate based on SOFR as an eligible benchmark interest rate. The adoption of ASU 2018-16 did not have a material impact on the Company's consolidated financial statements.
Significant Accounting Policies
Real estate and land and development—Real estate and land and development assets are recorded at cost less accumulated depreciation and amortization, as follows:
Capitalization and depreciation—Certain improvements and replacements are capitalized when they extend the useful life of the asset. For real estate projects, the Company begins to capitalize qualified development and construction costs, including interest, real estate taxes, compensation and certain other carrying costs incurred which are specifically identifiable to a development project once activities necessary to get the asset ready for its intended use have commenced. If specific allocation of costs is not practicable, the Company will allocate costs based on relative fair value prior to construction or relative sales value, relative size or other methods as appropriate during construction. The Company’s policy for interest capitalization on qualifying real estate assets is to use the average amount of accumulated expenditures during the period the asset is being prepared for its intended use, which is typically when physical construction commences, and a capitalization rate which is derived from specific borrowings on the qualifying asset or the Company’s corporate borrowing rate in the absence of specific borrowings. The Company ceases capitalization on the portions substantially completed and ready for their intended use. Repairs and maintenance costs are expensed as incurred. Depreciation is computed using the straight-line method of cost recovery over the estimated useful life, which is generally 40 years for facilities, five years for furniture and equipment, the shorter of the remaining lease term or expected life for tenant improvements and the remaining useful life of the facility for facility improvements.
Purchase price allocation—Upon acquisition of real estate, the Company determines whether the transaction is a business combination, which is accounted for under the acquisition method, or an acquisition of assets. For both types of transactions, the Company recognizes and measures identifiable assets acquired, liabilities assumed and any noncontrolling interest in the acquiree based on their relative fair values. For business combinations, the Company recognizes and measures goodwill or gain from a bargain purchase, if applicable, and expenses acquisition-related costs in the periods in which the costs are incurred and the services are received. For acquisitions of assets, acquisition-related costs are capitalized and recorded in "Real estate, net" on the Company's consolidated balance sheets.
The Company accounts for its acquisition of properties by recording the purchase price of tangible and intangible assets and liabilities acquired based on their estimated fair values. The value of the tangible assets, consisting of land, buildings, building improvements and tenant improvements is determined as if these assets are vacant. Intangible assets may include the value of lease incentive assets, above-market leases and in-place leases which are each recorded at their estimated fair values and included in “Deferred expenses and other assets, net” on the Company's consolidated balance sheets. Intangible liabilities may include the value of below-market leases, which are recorded at their estimated fair values and included in “Accounts payable, accrued expenses and other liabilities” on the Company's consolidated balance sheets. In-place leases are amortized over the remaining non-cancelable term and the amortization expense is included in "Depreciation and amortization" in the Company's consolidated statements of operations. Lease incentive assets and above-market (or below-market) lease value is amortized as a reduction of (or, increase to) operating lease income over the remaining non-cancelable term of each lease plus any renewal periods with fixed rental terms that
59
are considered to be below-market. The Company may also engage in sale/leaseback transactions and execute leases with the occupant simultaneously with the purchase of the asset. These transactions are accounted for as asset acquisitions.
Impairments—The Company reviews real estate assets to be held for use and land and development assets, for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The value of a long-lived asset held for use and land and development assets are impaired only if management's estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the asset (taking into account the anticipated holding period of the asset) is less than the carrying value. Such estimate of cash flows considers factors such as expected future operating income trends, as well as the effects of demand, competition and other economic factors. To the extent impairment has occurred, the loss will be measured as the excess of the carrying amount of the property over the estimated fair value of the asset and reflected as an adjustment to the basis of the asset. Impairments of real estate assets and land and development assets are recorded in "Impairment of assets" in the Company's consolidated statements of operations.
Real estate available and held for sale—The Company reports real estate assets to be sold at the lower of their carrying amount or estimated fair value less costs to sell and classifies them as “Real estate available and held for sale” on the Company's consolidated balance sheets. If the estimated fair value less costs to sell is less than the carrying value, the difference will be recorded as an impairment charge. Impairment for real estate assets disposed of or classified as held for sale are included in "Impairment of assets" in the Company's consolidated statements of operations. Once a real estate asset is classified as held for sale, depreciation expense is no longer recorded.
The Company classifies its real estate assets as held for sale in the period in which all of the following conditions are met: (i) the Company commits to a plan and has the authority to sell the asset; (ii) the asset is available for sale in its current condition; (iii) the Company has initiated an active marketing plan to locate a buyer for the asset; (iv) the sale of the asset is both probable and expected to qualify for full sales recognition within a period of 12 months; (v) the asset is being actively marketed for sale at a price that is reflective of its current fair value; and (vi) the Company does not anticipate changes to its plan to sell the asset.
If circumstances arise that were previously considered unlikely and, as a result the Company decides not to sell a property previously classified as held for sale, the property is reclassified as held and used and included in "Real estate, net" on the Company's consolidated balance sheets. The Company measures and records a property that is reclassified as held and used at the lower of: (i) its carrying amount before the property was classified as held for sale, adjusted for any depreciation expense that would have been recognized had the property been continuously classified as held and used; or (ii) the estimated fair value at the date of the subsequent decision not to sell.
Dispositions—Gains or losses on the sale of real estate assets, including residential property, are recognized in accordance with Accounting Standards Codification ("ASC") 610-20, Gains and Losses from the Derecognition of Nonfinancial Assets. The Company primarily uses specific identification and the relative sales value method to allocate costs. Gains on sales of real estate are included in "Income from sales of real estate" in the Company's consolidated statements of operations.
Net Investment in Leases—Net investment in leases are recognized when the Company's leases qualify as sales-type leases. The net investment in leases is initially measured at the present value of the fixed and determinable lease payments, including any guaranteed or unguaranteed residual value of the asset at the end of the lease, discounted at the rate implicit in the lease. Acquisition-related costs are capitalized and recorded in "Net Investment in Leases" on the Company's consolidated balance sheets. If a lease qualifies as a sales-type lease, it is further evaluated to determine whether the transaction is considered a sale leaseback transaction. If the sales-type lease does not qualify as a sale leaseback transaction, the lease is considered a financing receivable and is recognized in accordance with ASC 310 (refer to Note 5) and recorded in "Loans receivable and other lending investments, net" on the Company's consolidated balance sheets.
Loans receivable and other lending investments, net—Loans receivable and other lending investments, net includes the following investments: senior mortgages, corporate/partnership loans, subordinate mortgages, preferred equity investments and debt securities. Management considers nearly all of its loans to be held-for-investment, although certain investments may be classified as held-for-sale or available-for-sale.
Loans receivable classified as held-for-investment and debt securities classified as held-to-maturity are reported at their outstanding unpaid principal balance, and include unamortized acquisition premiums or discounts and unamortized deferred loan costs or fees. These loans and debt securities also include accrued and paid-in-kind interest and accrued exit fees that the Company
60
determines are probable of being collected. Debt securities classified as available-for-sale are reported at fair value with unrealized gains and losses included in "Accumulated other comprehensive income (loss)" on the Company's consolidated balance sheets.
Loans receivable and other lending investments designated for sale are classified as held-for-sale and are carried at lower of amortized historical cost or estimated fair value. The amount by which carrying value exceeds fair value is recorded as a valuation allowance. Subsequent changes in the valuation allowance are included in the determination of net income (loss) in the period in which the change occurs.
For held-to-maturity and available-for-sale debt securities held in "Loans receivable and other lending investments, net," management evaluates whether the asset is other-than-temporarily impaired when the fair market value is below carrying value. The Company considers debt securities other-than-temporarily impaired if: (1) the Company has the intent to sell the security; (2) it is more likely than not that it will be required to sell the security before recovery; or (3) it does not expect to recover the entire amortized cost basis of the security. If it is determined that an other-than-temporary impairment exists, the portion related to credit losses, where the Company does not expect to recover its entire amortized cost basis, will be recognized as an "Impairment of assets" in the Company's consolidated statements of operations. If the Company does not intend to sell the security and it is more likely than not that the entity will not be required to sell the security, but the security has suffered a credit loss, the impairment charge will be separated. The credit loss component of the impairment will be recorded as an "Impairment of assets" in the Company's consolidated statements of operations, and the remainder will be recorded in "Accumulated other comprehensive income (loss)" on the Company's consolidated balance sheets.
The Company acquires properties through foreclosure or by deed-in-lieu of foreclosure in full or partial satisfaction of non-performing loans. Based on the Company's strategic plan to realize the maximum value from the collateral received, property is classified as "Land and development, net," "Real estate, net" or "Real estate available and held for sale" at its estimated fair value when title to the property is obtained. Any excess of the carrying value of the loan over the estimated fair value of the property (less costs to sell for assets held for sale) is charged-off against the reserve for loan losses as of the date of foreclosure.
Equity method investments—Equity interests are accounted for pursuant to the equity method of accounting if the Company can significantly influence the operating and financial policies of an investee. This is generally presumed to exist when ownership interest is between 20% and 50% of a corporation, or greater than 5% of a limited partnership or certain limited liability companies. The Company's periodic share of earnings and losses in equity method investees is included in "Earnings from equity method investments" in the consolidated statements of operations. Equity method investments are included in "Other investments" on the Company's consolidated balance sheets. The Company also has equity interests that are not accounted for pursuant to the equity method of accounting. These equity interests are carried at cost, plus or minus any changes in value identified through observable comparable price changes in transactions in identical or similar investments of the same entity. The changes in fair value for these investments are included in "Other income" in the consolidated statements of operations.
To the extent that the Company contributes assets to an unconsolidated subsidiary, the Company’s investment in the subsidiary is recorded at the Company’s cost basis in the assets that were contributed to the unconsolidated subsidiary. To the extent that the Company’s cost basis is different from the basis reflected at the subsidiary level, when required, the basis difference is amortized over the life of the related assets and included in the Company’s share of equity in net income (loss) of the unconsolidated subsidiary, as appropriate. The Company recognizes gains on the contribution of real estate to unconsolidated subsidiaries, relating solely to the outside partner’s interest, to the extent the economic substance of the transaction is a sale. The Company recognizes a loss when it contributes property to an unconsolidated subsidiary and receives a disproportionately smaller interest in the subsidiary based on a comparison of the carrying amount of the property with the cash and other consideration contributed by the other investors.
The Company periodically reviews equity method investments for impairment in value whenever events or changes in circumstances indicate that the carrying amount of such investments may not be recoverable. The Company will record an impairment charge to the extent that the estimated fair value of an investment is less than its carrying value and the Company determines the impairment is other-than-temporary. Impairment charges are recorded in "Earnings from equity method investments" in the Company's consolidated statements of operations.
Cash and cash equivalents—Cash and cash equivalents include cash held in banks or invested in money market funds with original maturity terms of less than 90 days.
61
Restricted cash—Restricted cash represents amounts required to be maintained under certain of the Company's debt obligations, loans, leasing, land development, sale and derivative transactions. Restricted cash is included in "Deferred expenses and other assets, net" on the Company's consolidated balance sheets. The following table provides a reconciliation of the cash and cash equivalents and restricted cash reported in the Company's consolidated balance sheets that total to the same amount as reported in the consolidated statements of cash flows (in thousands):
December 31, 2019 | December 31, 2018 | December 31, 2017 | December 31, 2016 | |||||||||||||
Cash and cash equivalents | $ | 307,172 | $ | 931,751 | $ | 657,688 | $ | 328,744 | ||||||||
Restricted cash included in deferred expenses and other assets, net | 45,034 | 42,793 | 20,045 | 25,883 | ||||||||||||
Total cash, cash equivalents and restricted cash reported in the consolidated statements of cash flows | $ | 352,206 | $ | 974,544 | $ | 677,733 | $ | 354,627 | ||||||||
Variable interest entities—The Company evaluates its investments and other contractual arrangements to determine if they constitute variable interests in a VIE. A VIE is an entity where a controlling financial interest is achieved through means other than voting rights. A VIE is consolidated by the primary beneficiary, which is the party that has the power to direct matters that most significantly impact the activities of the VIE and has the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. This overall consolidation assessment includes a review of, among other factors, which interests create or absorb variability, contractual terms, the key decision making powers, their impact on the VIE's economic performance, and related party relationships. Where qualitative assessment is not conclusive, the Company performs a quantitative analysis. The Company reassesses its evaluation of the primary beneficiary of a VIE on an ongoing basis and assesses its evaluation of an entity as a VIE upon certain reconsideration events.
Deferred expenses and other assets / Accounts payable, accrued expenses and other liabilities—Deferred expenses and other assets include certain non-tenant receivables, leasing costs, lease incentives and financing fees associated with revolving-debt arrangements. Financing fees associated with other debt obligations are recorded as a reduction of the carrying value of "Debt obligations, net" and "Loan participations payable, net" on the Company's consolidated balance sheets. Lease incentives and leasing costs that include brokerage, legal and other costs are amortized over the life of the respective leases and presented as an operating activity in the Company's consolidated statements of cash flows. External fees and costs incurred to obtain long-term debt financing have been deferred and are amortized over the term of the respective borrowing using the effective interest method. Amortization of leasing costs is included in "Depreciation and amortization" and amortization of deferred financing fees is included in "Interest expense" in the Company's consolidated statements of operations.
Effective January 1, 2019 with the adoption of ASU 2016-02, the Company, as lessee, records right-of-use lease assets in "Deferred expenses and other assets" and lease liabilities in "Accounts payable, accrued expenses and other liabilities" on its consolidated balance sheets for operating and finance leases, both measured at the present value of the fixed and determinable lease payments. Some of the Company's lease agreements include extension options, which are not included in the lease payments unless the extensions are reasonably certain to be exercised. For operating leases, the Company recognizes a single lease cost for office leases in "General and administrative" and a single lease cost for ground leases in "Real estate expense" in the consolidated statements of operations, calculated so that the cost of the lease is allocated generally on a straight-line basis over the term of the lease, and classifies all cash payments within operating activities in the consolidated statements of cash flows. For finance leases, the Company recognizes amortization of the right-of-use assets on a straight-line basis over the term of the lease in "Depreciation and amortization" and interest expense on the lease liability using the effective interest method in "Interest expense" in the consolidated statements of operations. Repayments of the principal portion of the finance lease liability are classified within financing activities in the consolidated statements of cash flows and payments of interest on a finance lease liability are classified within operating activities in the consolidated statement of cash flows.
Identified intangible assets and liabilities—Upon the acquisition of a business or an asset, the Company records intangible assets or liabilities acquired at their estimated fair values and determines whether such intangible assets or liabilities have finite or indefinite lives. As of December 31, 2019, all such intangible assets and liabilities acquired by the Company have finite lives. Intangible assets are included in "Deferred expenses and other assets, net" and intangible liabilities are included in "Accounts payable, accrued expenses and other liabilities" on the Company's consolidated balance sheets. The Company amortizes finite lived intangible assets and liabilities based on the period over which the assets are expected to contribute directly or indirectly to the future cash flows of the business acquired. The Company reviews finite lived intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. If the Company determines the carrying
62
value of an intangible asset is not recoverable it will record an impairment charge to the extent its carrying value exceeds its estimated fair value. Impairments of intangible assets are recorded in "Impairment of assets" in the Company's consolidated statements of operations.
Loan participations payable, net—The Company accounts for transfers of financial assets under ASC Topic 860, “Transfers and Servicing,” as either sales or secured borrowings. Transfers of financial assets that result in sales accounting are those in which (1) the transfer legally isolates the transferred assets from the transferor, (2) the transferee has the right to pledge or exchange the transferred assets and no condition both constrains the transferee’s right to pledge or exchange the assets and provides more than a trivial benefit to the transferor, and (3) the transferor does not maintain effective control over the transferred assets. If the transfer does not meet these criteria, the transfer is presented on the balance sheet as "Loan participations payable, net." Financial asset activities that are accounted for as sales are removed from the balance sheet with any realized gain (loss) reflected in earnings during the period of sale.
Revenue recognition—The Company's revenue recognition policies are as follows:
Operating lease income: For the Company's leases classified as operating leases, operating lease income is recognized on the straight-line method of accounting, generally from the later of the date the lessee takes possession of the space and it is ready for its intended use or the date of acquisition of the facility subject to existing leases. Accordingly, contractual lease payment increases are recognized evenly over the term of the lease. The periodic difference between lease revenue recognized under this method and contractual lease payment terms is recorded as "Deferred operating lease income receivable, net" on the Company's consolidated balance sheets.
The Company also recognizes revenue from certain tenant leases for reimbursements of all or a portion of operating expenses, including common area costs, insurance, utilities and real estate taxes of the respective property. This revenue is accrued in the same periods as the expense is incurred and is recorded as “Operating lease income” in the Company's consolidated statements of operations. Revenue is also recorded from certain tenant leases that is contingent upon tenant sales exceeding defined thresholds. These rents are recognized only after the defined threshold has been met for the period.
Management estimates losses within its operating lease income receivable and deferred operating lease income receivable balances as of the balance sheet date and incorporates a reserve based on management's evaluation of the credit risks associated with these receivables. As of December 31, 2019 and 2018, the allowance for doubtful accounts related to real estate tenant receivables was $1.0 million and $1.5 million, respectively, and the allowance for doubtful accounts related to deferred operating lease income was $1.0 million and $1.8 million, respectively.
Interest Income: Interest income on loans receivable and financing receivables (refer to Note 5) is recognized on an accrual basis using the interest method.
On occasion, the Company may acquire loans at premiums or discounts. These discounts and premiums in addition to any deferred costs or fees, are typically amortized over the contractual term of the loan using the interest method. Exit fees are also recognized over the lives of the related loans as a yield adjustment, if management believes it is probable that such amounts will be received. If loans with premiums, discounts, loan origination or exit fees are prepaid, the Company immediately recognizes the unamortized portion, which is included in "Other income" or "Other expense" in the Company's consolidated statements of operations.
The Company considers a loan to be non-performing and places loans on non-accrual status at such time as: (1) the loan becomes 90 days delinquent; (2) the loan has a maturity default; or (3) management determines it is probable that it will be unable to collect all amounts due according to the contractual terms of the loan. While on non-accrual status, based on the Company's judgment as to collectability of principal, loans are either accounted for on a cash basis, where interest income is recognized only upon actual receipt of cash, or on a cost-recovery basis, where all cash receipts reduce a loan's carrying value. Non-accrual loans are returned to accrual status when a loan has become contractually current and management believes all amounts contractually owed will be received.
Certain of the Company's loans contractually provide for accrual of interest at specified rates that differ from current payment terms. Interest is recognized on such loans at the accrual rate subject to management's determination that accrued interest and outstanding principal are ultimately collectible, based on the underlying collateral and operations of the borrower.
63
Certain of the Company's loan investments provide for additional interest based on the borrower's operating cash flow or appreciation of the underlying collateral. Such amounts are considered contingent interest and are reflected as interest income only upon receipt of cash.
Interest Income from Sales-Type Leases—Interest income from sales-type leases is recognized in "Interest income from sales-type leases" in the Company's consolidated statements of operations under the effective interest method. The effective interest method produces a constant yield on the net investment in the lease over the term of the lease. Rent payments that are not fixed and determinable at lease inception, such as percentage rent and CPI adjustments, are not included in the effective interest method calculation and are recognized in "Interest income from sales-type leases" in the Company's consolidated statements of operations in the period earned.
Other income: Other income includes revenues from hotel operations, which are recognized when rooms are occupied and the related services are provided. Revenues include room sales, food and beverage sales, parking, telephone, spa services and gift shop sales. Other income also includes gains from sales of loans, loan prepayment fees, yield maintenance payments, lease termination fees, management fees and other ancillary income. During the year ended December 31, 2017, the Company recorded $123.4 million of interest income and real estate tax reimbursements resulting from the settlement of litigation involving a dispute over the purchase and sale of land (refer to Note 6).
Land development revenue and cost of sales: Land development revenue includes lot and parcel sales from wholly-owned properties and is recognized for full profit recognition upon closing of the sale transactions, when the profit is determinable, the earnings process is virtually complete, the parties are bound by the terms of the contract, all consideration has been exchanged, any permanent financing for which the seller is responsible has been arranged and all conditions for closing have been performed. The Company primarily uses specific identification and the relative sales value method to allocate costs.
Reserve for loan losses—The reserve for loan losses reflects management's estimate of loan losses inherent in the loan portfolio, including financing receivables (refer to Note 5), as of the balance sheet date. If the Company determines that the collateral fair value less costs to sell is less than the carrying value of a collateral-dependent loan, the Company will record a reserve. The reserve is increased (decreased) through "Provision for (recovery of) loan losses" in the Company's consolidated statements of operations and is decreased by charge-offs. During delinquency and the foreclosure process, there are typically numerous points of negotiation with the borrower as the Company works toward a settlement or other alternative resolution, which can impact the potential for loan repayment or receipt of collateral. The Company's policy is to charge off a loan when it determines, based on a variety of factors, that all commercially reasonable means of recovering the loan balance have been exhausted. This may occur at different times, including when the Company receives cash or other assets in a pre-foreclosure sale or takes control of the underlying collateral in full satisfaction of the loan upon foreclosure or deed-in-lieu, or when the Company has otherwise ceased significant collection efforts. The Company considers circumstances such as the foregoing to be indicators that the final steps in the loan collection process have occurred and that a loan is uncollectible. At this point, a loss is confirmed and the loan and related reserve will be charged off. The Company has one portfolio segment, represented by commercial real estate lending, whereby it utilizes a uniform process for determining its reserve for loan losses. The reserve for loan losses includes a general, formula-based component and an asset-specific component.
The general reserve component covers performing loans and reserves for loan losses are recorded when: (i) available information as of each balance sheet date indicates that it is probable a loss has occurred in the portfolio; and (ii) the amount of the loss can be reasonably estimated. The formula-based general reserve is derived from estimated principal default probabilities and loss severities applied to groups of loans based upon risk ratings assigned to loans with similar risk characteristics during the Company's quarterly loan portfolio assessment. During this assessment, the Company performs a comprehensive analysis of its loan portfolio and assigns risk ratings to loans that incorporate management's current judgments about their credit quality based on all known and relevant internal and external factors that may affect collectability. The Company considers, among other things, payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being segmented by risk classification into risk rating categories that are associated with estimated probabilities of default and principal loss. Ratings range from "1" to "5" with "1" representing the lowest risk of loss and "5" representing the highest risk of loss. The Company estimates loss rates based on historical realized losses experienced within its portfolio and takes into account current economic conditions affecting the commercial real estate market when establishing appropriate time frames to evaluate loss experience.
The asset-specific reserve component relates to reserves for losses on impaired loans. The Company considers a loan to be impaired when, based upon current information and events, it believes that it is probable that the Company will be unable to collect all amounts due under the contractual terms of the loan agreement. This assessment is made on a loan-by-loan basis each quarter
64
based on such factors as payment status, lien position, borrower financial resources and investment in collateral, collateral type, project economics and geographical location as well as national and regional economic factors. A reserve is established for an impaired loan when the present value of payments expected to be received, observable market prices, or the estimated fair value of the collateral (for loans that are dependent on the collateral for repayment) is lower than the carrying value of that loan.
The Company's one impaired loan is collateral dependent and impairment is measured using the estimated fair value of the collateral, less costs to sell. The Company generally uses the income approach through internally developed valuation models to estimate the fair value of the collateral for such loans. In some cases, the Company obtains external "as is" appraisals for loan collateral, generally when third party participations exist. Valuations are performed or obtained at the time a loan is determined to be impaired and designated non-performing, and they are updated if circumstances indicate that a significant change in value has occurred. In limited cases, appraised values may be discounted when real estate markets rapidly deteriorate.
A loan is also considered impaired if its terms are modified in a troubled debt restructuring ("TDR"). A TDR occurs when the Company has granted a concession and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loan.
Reserve for losses on net investment in leases— The Company evaluates its net investment in leases for impairment under ASC 310. As part of its process for monitoring the credit quality of its net investment in leases, the Company performs a quarterly assessment for each of its net investment leases. The Company considers a net investment in lease to be impaired when, based upon current information and events, it believes that it is probable that it will be unable to collect all amounts due under the contractual terms of the lease. As of December 31, 2019, all of the Company's net investment in leases were performing in accordance with the terms of the respective leases.
Any potential reserve for losses on net investment in leases will reflect management's estimate of losses inherent in the portfolio as of the balance sheet date. If the Company determines that the cash flows it expects to receive from the underlying collateral over the lease term is less than the carrying value of the net investment in lease, it will record a reserve. The reserve, if applicable, will be increased (decreased) through "Reserve for losses on net investment in leases" in the Company's consolidated statements of operations.
Loss on debt extinguishments—The Company recognizes the difference between the reacquisition price of debt and the net carrying amount of extinguished debt currently in earnings. Such amounts may include prepayment penalties or the write-off of unamortized debt issuance costs, and are recorded in “Loss on early extinguishment of debt, net” in the Company's consolidated statements of operations.
Derivative instruments and hedging activity—The Company's use of derivative financial instruments, including derivative financial instruments at some of its equity method investments, is primarily limited to the utilization of interest rate swaps, interest rate caps or other instruments to manage interest rate risk exposure. The Company does not enter into derivatives for trading purposes.
The Company recognizes its derivatives as either assets or liabilities on the Company's consolidated balance sheets at fair value. If certain conditions are met, a derivative may be specifically designated as a hedge of the exposure to changes in the fair value of a recognized asset or liability, a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability.
For derivatives designated and qualifying as cash flow hedges, changes in the fair value of the derivatives, including the Company's pro rata share of derivatives at equity method investments, are reported as a component of accumulated other comprehensive income (loss) and subsequently reclassified into interest expense or earnings from equity method investments in the same periods during which the hedged transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s debt.
For the Company's derivatives not designated as hedges, the changes in the fair value of the derivatives are reported in "Other expense" in the Company's consolidated statements of operations.
Stock-based compensation—Compensation cost for stock-based awards is measured on the grant date and adjusted over the period of the employees' services to reflect: (i) actual forfeitures; and (ii) the outcome of awards with performance or service conditions through the requisite service period. Compensation cost for market-based awards is determined using a Monte Carlo model to simulate a range of possible future stock prices for the Company's common stock, which is reflected in the grant date
65
fair value. All compensation cost for market-based awards in which the service conditions are met is recognized regardless of whether the market-condition is satisfied. Compensation costs are recognized ratably over the applicable vesting/service period and recorded in "General and administrative" in the Company's consolidated statements of operations.
Income taxes—The Company has elected to be qualified and taxed as a REIT under section 856 through 860 of the Internal Revenue Code of 1986, as amended (the "Code"). The Company is subject to federal income taxation at corporate rates on its REIT taxable income; the Company, however, is allowed a deduction for the amount of dividends paid to its shareholders, thereby subjecting the distributed net income of the Company to taxation at the shareholder level only. While the Company must distribute at least 90% of its taxable income to maintain its REIT status, the Company typically distributes all of its taxable income, if any, to eliminate any tax on undistributed taxable income. In addition, the Company is allowed several other deductions in computing its REIT taxable income, including non-cash items such as depreciation expense and certain specific reserve amounts that the Company deems to be uncollectable. These deductions allow the Company to reduce its dividend payout requirement under federal tax laws. The Company intends to operate in a manner consistent with, and its election to be treated as, a REIT for tax purposes. The Company made foreclosure elections for certain properties acquired through foreclosure, or an equivalent legal process, which allows the Company to operate these properties within the REIT and subjects net income, if any, from these assets to corporate level tax. The carrying value of assets with foreclosure elections as of December 31, 2019 is $39.6 million. Beginning in 2018, the Tax Cuts and Jobs Act reduced the corporate tax rate to 21% from 35% and net income from foreclosure property, if any, is subject to a 21% tax rate.
As of December 31, 2018, the Company had $567.7 million of REIT net operating loss ("NOL") carryforwards at the corporate REIT level that can generally be used to offset both ordinary taxable income and capital gain net income in future years. The NOL carryforwards will expire beginning in 2031 and through 2036 if unused. The amount of NOL carryforwards as of December 31, 2019 will be subject to finalization of the Company's 2019 tax return. The Tax Cuts and Jobs Act reduced the deduction for net operating losses to 80% of the Company’s taxable income for losses incurred after December 31, 2017. The Company's NOL carryforward for losses incurred in taxable years prior to 2018 remain fully deductible. The Company's tax years from 2015 through 2018 remain subject to examination by major tax jurisdictions. During the year ended December 31, 2019, the Company is expected to have REIT taxable income before the deduction for dividends paid and the NOL deduction. The Company recognizes interest expense and penalties related to uncertain tax positions, if any, as "Income tax (expense) benefit" in the Company's consolidated statements of operations.
The Company may participate in certain activities from which it would be otherwise precluded and maintain its qualification as a REIT. These activities are conducted in entities that elect to be treated as taxable subsidiaries under the Code, subject to certain limitations. As such, the Company, through its taxable REIT subsidiaries ("TRS"), is engaged in various real estate related opportunities, primarily related to managing activities related to certain foreclosed assets, as well as managing various investments in equity affiliates. As of December 31, 2019, $752.0 million of the Company's assets were owned by TRS entities. The Company's TRS entities are not consolidated with the REIT for federal income tax purposes and are taxed as corporations. For financial reporting purposes, current and deferred taxes are provided for on the portion of earnings recognized by the Company with respect to its interest in TRS entities.
The following represents the Company's TRS income tax benefit (expense) ($ in thousands):
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Current tax benefit (expense)(1)(2) | $ | (35 | ) | $ | (447 | ) | $ | 531 | |||
Total income tax (expense) benefit | $ | (35 | ) | $ | (447 | ) | $ | 531 | |||
_______________________________________________________________________________
(1) | For the year ended December 31, 2017, the Company recognized a tax benefit for alternative minimum tax credits generated from a carryback of NOLs to 2014 and 2015. For the year ended December 31, 2019, excludes a REIT tax expense of $0.4 million, for the year ended December 31, 2018, excludes a REIT tax expense of $0.5 million and for the year ended December 31, 2017, excludes a REIT income tax benefit of $0.4 million. |
(2) | Under the Tax Cuts and Jobs Act, the alternative minimum tax credit carryforward is a refundable tax credit over a four year period beginning in 2018 and ending in 2021 upon which the full amount of the credit will be allowed. |
During the year ended December 31, 2019, the Company’s TRS entities generated a taxable loss of $31.6 million for which the Company recognized no current tax benefit. The Company’s TRS NOL will be carried forward and the Company’s TRS recorded a full valuation allowance against the related deferred tax asset. During the year ended December 31, 2018, the Company's TRS entities generated a taxable loss of $25.9 million for which the Company recognized no current tax benefit. The Company’s TRS NOL will be carried forward and the Company’s TRS recorded a full valuation allowance against the related deferred tax
66
asset. During the year ended December 31, 2017, the Company's TRS entities generated a taxable loss of $33.1 million for which the Company recognized no current tax benefit.
Total cash paid for taxes for the years ended December 31, 2019, 2018 and 2017 was $0.4 million, $2.0 million and $6.0 million, respectively. The taxes paid in 2017 were primarily alternative minimum taxes at the REIT which the Company expects to be refunded over the next two years.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts for income tax purposes, as well as operating loss and tax credit carryforwards. The Company applied the corporate tax rate enacted December 22, 2017 under the Tax Cuts and Jobs Act effective for years beginning after 2017 to value its deferred tax assets and liabilities. The Company evaluates whether its deferred tax assets are realizable and recognizes a valuation allowance if, based on the available evidence, both positive and negative, it is more likely than not that some portion or all of its deferred tax assets will not be realized. When evaluating whether its deferred tax assets are realizable, the Company considers, among other matters, estimates of expected future taxable income, nature of current and cumulative losses, existing and projected book/tax differences, tax planning strategies available, and the general and industry specific economic outlook. This analysis is inherently subjective, as it requires the Company to forecast its business and general economic environment in future periods. Based on an assessment of all factors, including historical losses and continued volatility of the activities within the TRS entities, it was determined that full valuation allowances were required on the net deferred tax assets as of December 31, 2019 and 2018, respectively. Changes in estimates of our valuation allowance, if any, are included in "Income tax (expense) benefit" in the consolidated statements of operations. The valuation allowance was reduced to reflect the change in value of our net deferred tax assets that reflects a reduced rate of tax under the Tax Cuts and Jobs Act.
Deferred tax assets and liabilities of the Company's TRS entities were as follows ($ in thousands):
As of December 31, | ||||||||
2019 | 2018 | |||||||
Deferred tax assets(1)(2) | $ | 79,645 | $ | 78,107 | ||||
Valuation allowance | (79,645 | ) | (78,107 | ) | ||||
Net deferred tax assets (liabilities) | $ | — | $ | — | ||||
_______________________________________________________________________________
(1) | Deferred tax assets as of December 31, 2019 include temporary differences related primarily to asset basis of $32.9 million, deferred expenses and other items of $11.9 million, NOL carryforwards of $32.5 million and other credits of $2.3 million. Deferred tax assets as of December 31, 2018 include temporary differences related primarily to asset basis of $35.3 million, deferred expenses and other items of $17.2 million and NOL carryforwards of $25.6 million. The Company has determined that the change in tax law associated with the Tax Cuts and Jobs Act will not have a material effect on whether its deferred tax assets are realizable. |
(2) | Gross deferred tax assets as of December 31, 2017 were valued at the enacted corporate tax rate during the period in which such deferred tax assets are expected to be realized. The Tax Cuts and Jobs Act reduced the federal corporate tax rate to 21% from 35% for taxable years beginning after December 31, 2017. The Company’s TRS’s applied its reduced effective tax rate to compute its gross deferred tax assets before valuation allowance. |
Earnings per share—The Company uses the two-class method in calculating earnings per share ("EPS") when it issues securities other than common stock that contractually entitle the holder to participate in dividends and earnings of the Company when, and if, the Company declares dividends on its common stock. Basic earnings per share ("Basic EPS") for the Company's common stock are computed by dividing net income allocable to common shareholders by the weighted average number of shares of common stock outstanding for the period, respectively. Diluted earnings per share ("Diluted EPS") is calculated similarly, however, it reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock, where such exercise or conversion would result in a lower earnings per share amount.
New accounting pronouncements—In June 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses: Measurement of Credit Losses on Financial Instruments ("ASU 2016-13") which was issued to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments held by a reporting entity. This amendment replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to determine credit loss estimates. ASU 2016-13 is effective for interim and annual reporting periods beginning after December 15, 2019. On January 1, 2020, upon the adoption of ASU 2016-13, the Company expects to record an increase to its general reserve of approximately $12.0 million on its loan portfolio and its net investment in leases, which will be recorded as a decrease to shareholders' equity on January 1, 2020.
67
In May 2019, the FASB issued ASU 2019-04, Codification Improvements to Topic 326, Financial Instruments—Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments ("ASU 2019-04") to clarify certain accounting topics from previously issued ASUs, including ASU 2016-13. ASU 2019-04 addresses certain aspects of ASU 2016-13, including but not limited to, accrued interest receivable, loan recoveries, interest rate projections for variable-rate financial instruments and expected prepayments. ASU 2019-04 provides alternatives that allow entities to measure credit losses on accrued interest separate from credit losses on the principal portion of a loan, clarifies that entities should include expected recoveries in the measurement of credit losses, allows entities to consider future interest rates when measuring credit losses and can elect to adjust effective interest rates used to discount expected cash flows for expected loan prepayments. ASU 2019-04 is effective upon the adoption of ASU 2016-13. Management does not expect the adoption of ASU 2019-04 to have a material impact on the Company’s consolidated financial statements.
Note 4—Real Estate
The Company's real estate assets were comprised of the following ($ in thousands):
Net Lease(1) | Operating Properties | Total | |||||||||
As of December 31, 2019 | |||||||||||
Land, at cost | $ | 199,710 | $ | 106,187 | $ | 305,897 | |||||
Buildings and improvements, at cost | 1,347,321 | 107,861 | 1,455,182 | ||||||||
Less: accumulated depreciation | (219,949 | ) | (13,911 | ) | (233,860 | ) | |||||
Real estate, net | 1,327,082 | 200,137 | 1,527,219 | ||||||||
Real estate available and held for sale (2) | — | 8,650 | 8,650 | ||||||||
Total real estate | $ | 1,327,082 | $ | 208,787 | $ | 1,535,869 | |||||
As of December 31, 2018 | |||||||||||
Land, at cost | $ | 336,740 | $ | 133,599 | $ | 470,339 | |||||
Buildings and improvements, at cost | 1,487,270 | 118,724 | 1,605,994 | ||||||||
Less: accumulated depreciation | (287,516 | ) | (17,798 | ) | (305,314 | ) | |||||
Real estate, net | 1,536,494 | 234,525 | 1,771,019 | ||||||||
Real estate available and held for sale (2) | 1,055 | 21,496 | 22,551 | ||||||||
Total real estate | $ | 1,537,549 | $ | 256,021 | $ | 1,793,570 | |||||
_______________________________________________________________________________
(1) | In May 2019, the Company modified certain of its leases. As a result of these modifications, the Company classified the leases as sales-type leases and recorded $424.1 million in "Net investment in leases" and derecognized $193.4 million from "Real estate, net" and "Real estate available and held for sale" on its consolidated balance sheet (refer to Note 5). |
(2) | As of December 31, 2019 and 2018, the Company had $8.6 million and $20.6 million, respectively, of residential condominiums available for sale in its operating properties portfolio. |
Real Estate Available and Held for Sale—The following table presents the carrying value of properties transferred to held for sale, by segment ($ in millions)(1):
Year Ended December 31, | ||||||||||||
Property Type | 2019 | 2018 | 2017 | |||||||||
Operating Properties | $ | 14.5 | $ | 23.2 | $ | 20.1 | ||||||
Net Lease | 185.9 | 8.1 | 0.9 | |||||||||
Total | $ | 200.4 | $ | 31.3 | $ | 21.0 | ||||||
_______________________________________________________________________________
(1) | Properties were transferred to held for sale due to executed contracts with third parties or changes in business strategy. All of these properties were ultimately sold. |
Acquisitions—During the year ended December 31, 2019, the Company acquired a net lease asset for $11.5 million. In addition, the Company acquired the leasehold interest in an office property for $98.2 million, inclusive of closing costs, and simultaneously entered into a new 98-year ground lease with SAFE (refer to Note 8) and also acquired the leasehold interest in a net lease asset for $110.6 million and simultaneously entered into a new 99-year Ground Lease with SAFE (refer to Note 8). During the year ended December 31, 2018, the Company acquired two net lease assets for an aggregate $14.8 million.
Disposition of Ground Lease Business—In April 2017, institutional investors acquired a controlling interest in the Company's ground lease business through the merger of a Company subsidiary and related transactions (the "Acquisition Transactions"). Ground leases generally represent ownership of the land underlying commercial real estate projects that is triple net leased by the fee owner of the land to the owners/operators of the real estate projects built thereon ("Ground Lease"). The Company's Ground Lease business was a component of the Company's net lease segment and consisted of 12 properties subject to long term net leases including seven Ground Leases and one master lease (covering five properties). The acquiring entity was a newly formed unconsolidated entity named Safety, Income & Growth Inc., which was subsequently renamed Safehold Inc. ("SAFE"). The carrying value of the Company's Ground Lease assets was approximately $161.1 million. Shortly before the
68
Acquisition Transactions, the Company completed a $227.0 million financing on its Ground Lease assets. The Company received all of the proceeds of the financing. The Company received an additional $113.0 million of proceeds in the Acquisition Transactions, including $55.5 million that the Company contributed to SAFE in its initial capitalization. As a result of the Acquisition Transactions, the Company deconsolidated the 12 properties and the associated financing. The Company accounts for its investment in SAFE as an equity method investment (refer to Note 8). The Company accounted for this transaction as an in substance sale of real estate and recognized a gain of $123.4 million, reflecting the aggregate gain less the fair value of the Company's retained interest in SAFE. The gain was recorded in "Gain from discontinued operations" in the Company's consolidated statements of operations. As a result of the adoption of ASU 2017-05, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets, on January 1, 2018, the Company recorded an increase to retained earnings of $55.5 million, bringing the Company's aggregate gain on the sale of its Ground Lease business to approximately $178.9 million.
Discontinued Operations—The transactions described above involving the Company's Ground Lease business qualified for discontinued operations and the following table summarizes income from discontinued operations for the year ended December 31, 2017 ($ in thousands)(1):
Revenues | $ | 5,922 | ||
Expenses | (1,491 | ) | ||
Income from sales of real estate | 508 | |||
Income from discontinued operations | $ | 4,939 | ||
_______________________________________________________________________________
(1) | The transactions closed on April 14, 2017. Revenues primarily consisted of operating lease income and expenses primarily consisted of depreciation and amortization and real estate expense. |
The following table presents cash flows provided by operating activities and cash flows used in investing activities from discontinued operations for the year ended December 31, 2017 ($ in thousands).
Cash flows provided by operating activities | $ | 5,702 | ||
Cash flows used in investing activities | (534 | ) | ||
69
Other Dispositions—The following table presents the proceeds and income recognized for properties sold, by property type ($ in millions):
Years Ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
Operating Properties(1) | ||||||||||||
Proceeds | $ | 86.1 | $ | 327.9 | $ | 41.3 | ||||||
Income from sales of real estate | 11.9 | 81.0 | 4.5 | |||||||||
Net Lease(2) | ||||||||||||
Proceeds | $ | 469.4 | $ | 79.7 | $ | 175.4 | ||||||
Income from sales of real estate | 224.7 | 45.0 | 87.5 | |||||||||
Total | ||||||||||||
Proceeds | $ | 555.5 | $ | 407.6 | $ | 216.7 | ||||||
Income from sales of real estate | 236.6 | 126.0 | 92.0 | |||||||||
_______________________________________________________________________________
(1) | During the year ended December 31, 2019, the Company sold commercial and residential operating properties with an aggregate carrying value of $73.1 million and recognized $11.9 million of gains in "Income from sales of real estate" in the Company's consolidated statements of operations. During the year ended December 31, 2018, the Company sold 10 commercial operating properties and residential condominium units from other properties and recognized $81.0 million of gains in "Income from sales of real estate" in the Company's consolidated statements of operations, of which $9.8 million was attributable to a noncontrolling interest at one of the properties. |
(2) | During the year ended December 31, 2019, the Company sold a portfolio of net lease assets with an aggregate carrying value of $220.4 million and recognized $219.7 million of gains in "Income from sales of real estate" in the Company's consolidated statements of operations. In connection with the sale of this portfolio of assets the buyer assumed a $228.0 million non-recourse mortgage. During the year ended December 31, 2018, the Company sold five net lease assets and recognized $45.0 million of gains in "Income from sales of real estate" in the Company's consolidated statements of operations. During the year ended December 31, 2017, the Company sold one net lease property and recognized a gain on sale of $62.5 million. Prior to the sale, the Company acquired the noncontrolling interest with a carrying value of $3.5 million for $12.0 million. |
Impairments—During the years ended December 31, 2019, 2018 and 2017, the Company recorded aggregate impairments on real estate assets totaling $5.4 million, $90.4 million and $11.9 million, respectively. During the year ended December 31, 2019, the Company recorded an aggregate impairment of $5.4 million in connection with the sale of net lease and operating properties and residential condominium units. The impairments recorded in 2018 were primarily from the Company's decision to accelerate the monetization of certain legacy assets, including several larger assets. The impairments recorded in 2017 were primarily the result of shifting demand in the local condominium markets, changes in the Company's exit strategy on other real estate assets and an impairment recorded in connection with the sale of an outparcel located at a commercial operating property.
Tenant Reimbursements—The Company receives reimbursements from tenants for certain facility operating expenses including common area costs, insurance, utilities and real estate taxes. Tenant expense reimbursements were $21.2 million, $22.4 million and $21.9 million for the years ended December 31, 2019, 2018 and 2017, respectively. These amounts are included in "Operating lease income" in the Company's consolidated statements of operations.
Allowance for Doubtful Accounts—As of December 31, 2019 and 2018, the allowance for doubtful accounts related to real estate tenant receivables was $1.0 million and $1.5 million, respectively, and the allowance for doubtful accounts related to deferred operating lease income was $1.0 million and $1.8 million, respectively. These amounts are included in "Accrued interest and operating lease income receivable, net" and "Deferred operating lease income receivable, net," respectively, on the Company's consolidated balance sheets.
70
Future Minimum Operating Lease Payments—Future minimum operating lease payments to be collected under non-cancelable leases, excluding customer reimbursements of expenses, in effect as of December 31, 2019, are as follows ($ in thousands):
Year | Net Lease Assets | Operating Properties | ||||||
2020 | $ | 141,993 | $ | 16,625 | ||||
2021 | 141,763 | 16,293 | ||||||
2022 | 140,165 | 8,112 | ||||||
2023 | 131,998 | 7,822 | ||||||
2024 | 126,453 | 7,801 | ||||||
Note 5—Net Investment in Leases
In May 2019, the Company entered into a transaction with an operator of bowling entertainment venues, consisting of the purchase of nine bowling centers for $56.7 million, of which seven were acquired from the lessee for $44.1 million, and a commitment to invest up to $55.0 million in additional bowling centers over the next several years. The new centers were added to the Company's existing master leases with the tenant. In connection with this transaction, the maturities of the master leases were extended by 15 years to 2047.
As a result of the modifications to the leases, the Company classified the leases as sales-type leases and recorded $424.1 million in "Net investment in leases" and derecognized $193.4 million from "Real estate, net" and "Real estate available and held for sale," $25.4 million from "Deferred operating lease income receivable, net," $13.4 million from "Deferred expenses and other assets, net" and $1.9 million from "Accounts payable, accrued expenses and other liabilities" on its consolidated balance sheet. The Company recognized $180.4 million in "Selling profit from sales-type leases" in its consolidated statements of operations for the year ended December 31, 2019 as a result of the transaction. The Company determined that the seven bowling centers acquired from the lessee did not qualify as a sale leaseback transaction and, as a result, recorded a $44.1 million financing receivable in "Loans receivable and other lending investments, net" on its consolidated balance sheet (refer to Note 7). For the year ended December 31, 2019, the Company recognized $20.5 million of "Interest income from sales-type leases" in the Company's consolidated statements of operations.
Future Minimum Lease Payments under Sales-type Leases—Future minimum lease payments to be collected under sales-type leases, excluding lease payments that are not fixed and determinable, in effect as of December 31, 2019, are as follows by year ($ in thousands):
Amount | ||||
2020 | $ | 27,565 | ||
2021 | 28,062 | |||
2022 | 30,549 | |||
2023 | 30,549 | |||
2024 | 30,549 | |||
Thereafter | 894,745 | |||
Total undiscounted cash flows | 1,042,019 | |||
Unguaranteed estimated residual value | 340,620 | |||
Present value discount | (963,724 | ) | ||
Net investment in leases as of December 31, 2019 | $ | 418,915 | ||
Impairments—During the year ended December 31, 2019, the Company recorded an impairment of $0.9 million in connection with the sale of a net lease property.
71
Note 6—Land and Development
The Company's land and development assets were comprised of the following ($ in thousands):
As of December 31, | |||||||
2019 | 2018 | ||||||
Land and land development, at cost | $ | 590,153 | $ | 606,849 | |||
Less: accumulated depreciation | (9,608 | ) | (8,631 | ) | |||
Total land and development, net | $ | 580,545 | $ | 598,218 | |||
Acquisitions—During the year ended December 31, 2019, the Company acquired a land and development asset from an unconsolidated entity in which the Company owned a noncontrolling 50% equity interest for $34.3 million, which consisted of a $7.3 million cash payment and the assumption of a $27.0 million loan (refer to Note 8).
During the year ended December 31, 2018, the Company acquired, via foreclosure, title to a land asset which had a total fair value of $4.6 million and had previously served as collateral for loans receivable held by the Company. No gain or loss was recorded in connection with this transaction.
Dispositions—During the years ended December 31, 2019, 2018 and 2017, the Company sold land parcels and residential lots and units and recognized land development revenue of $119.6 million, $409.7 million and $196.9 million, respectively. In connection with the sale of two land parcels totaling 93 acres during the year ended December 31, 2018, the Company provided an aggregate $145.0 million of financing to the buyers, of which $94.2 million was outstanding as of December 31, 2019. During the years ended December 31, 2019, 2018 and 2017, the Company recognized land development cost of sales of $109.7 million, $350.2 million and $180.9 million, respectively, from its land and development portfolio.
In connection with the resolution of litigation involving a dispute over the purchase and sale of approximately 1,250 acres of land in Prince George’s County, Maryland, during the year ended December 31, 2017, the Company recognized $114.0 million of land development revenue and $106.3 million of land development cost of sales.
Impairments—During the year ended December 31, 2019, the Company recorded an aggregate impairment of $5.3 million on two land and development assets based on expected sales proceeds and an impairment of $1.1 million on a land and development asset due to a change in business strategy. During the year ended December 31, 2018, the Company recorded an aggregate impairment of $56.7 million on five land and development assets, primarily from the Company's decision to accelerate the monetization of legacy assets, including several larger assets. During the year ended December 31, 2017, the Company recorded impairments on land and development assets of $20.5 million resulting from a decrease in expected cash flows on one asset and a change in exit strategy on another asset.
72
Note 7—Loans Receivable and Other Lending Investments, net
The following is a summary of the Company's loans receivable and other lending investments by class ($ in thousands):
As of December 31, | |||||||
Type of Investment | 2019 | 2018 | |||||
Senior mortgages | $ | 572,584 | $ | 760,749 | |||
Corporate/Partnership loans | 119,818 | 148,583 | |||||
Subordinate mortgages | 10,877 | 10,161 | |||||
Total gross carrying value of loans | 703,279 | 919,493 | |||||
Reserves for loan losses | (28,634 | ) | (53,395 | ) | |||
Total loans receivable, net | 674,645 | 866,098 | |||||
Other lending investments(1) | 153,216 | 122,126 | |||||
Total loans receivable and other lending investments, net | $ | 827,861 | $ | 988,224 | |||
_______________________________________________________________________________
(1) | As of December 31, 2019, includes a $44.3 million financing receivable related to the acquisition of bowling centers from one of the Company's lessees (refer to Note 5). |
Reserve for Loan Losses—Changes in the Company's reserve for loan losses were as follows ($ in thousands):
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Reserve for loan losses at beginning of period | $ | 53,395 | $ | 78,489 | $ | 85,545 | |||||
Provision for (recovery of) loan losses | 6,482 | 16,937 | (5,828 | ) | |||||||
Charge-offs | (31,243 | ) | (42,031 | ) | (1,228 | ) | |||||
Reserve for loan losses at end of period | $ | 28,634 | $ | 53,395 | $ | 78,489 | |||||
_______________________________________________________________________________
(1) | During the year ended December 31, 2019, the Company charged-off $19.2 million from the specific reserve due to the resolution of a non-performing loan and $12.0 million due to the deterioration of the collateral on a separate non-performing loan. |
73
The Company's recorded investment in loans (comprised of a loan's carrying value plus accrued interest) and the associated reserve for loan losses were as follows ($ in thousands):
Individually Evaluated for Impairment(1) | Collectively Evaluated for Impairment(2) | Total | |||||||||
As of December 31, 2019 | |||||||||||
Loans | $ | 37,820 | $ | 668,769 | $ | 706,589 | |||||
Less: Reserve for loan losses | (21,701 | ) | (6,933 | ) | (28,634 | ) | |||||
Total(3) | $ | 16,119 | $ | 661,836 | $ | 677,955 | |||||
As of December 31, 2018 | |||||||||||
Loans | $ | 66,725 | $ | 857,662 | $ | 924,387 | |||||
Less: Reserve for loan losses | (40,395 | ) | (13,000 | ) | (53,395 | ) | |||||
Total(3) | $ | 26,330 | $ | 844,662 | $ | 870,992 | |||||
_______________________________________________________________________________
(1) | The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $0.1 million and $0.5 million as of December 31, 2019 and 2018, respectively. The Company's loans individually evaluated for impairment primarily represent loans on non-accrual status; therefore, the unamortized amounts associated with these loans are not currently being amortized into income. |
(2) | The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $0.7 million and $3.1 million as of December 31, 2019 and 2018, respectively. |
(3) | The Company's recorded investment in loans as of December 31, 2019 and 2018 includes accrued interest of $3.3 million and $4.9 million, respectively, which is included in "Accrued interest and operating lease income receivable, net" on the Company's consolidated balance sheets. As of December 31, 2019, excludes a $44.3 million financing receivable (refer to Note 5). As of December 31, 2019 and 2018, the total amounts exclude $108.9 million and $122.1 million, respectively, of securities that are evaluated for impairment under ASC 320. |
Credit Characteristics—As part of the Company's process for monitoring the credit quality of its loans, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its performing loans. Risk ratings, which range from 1 (lower risk) to 5 (higher risk), are based on judgments which are inherently uncertain and there can be no assurance that actual performance will be similar to current expectation.
74
The Company's recorded investment in performing loans, presented by class and by credit quality, as indicated by risk rating, was as follows ($ in thousands):
As of December 31, | |||||||||||||
2019 | 2018 | ||||||||||||
Performing Loans | Weighted Average Risk Ratings | Performing Loans | Weighted Average Risk Ratings | ||||||||||
Senior mortgages | $ | 537,201 | 2.71 | $ | 697,807 | 2.76 | |||||||
Corporate/Partnership loans | 120,658 | 2.83 | 149,663 | 2.84 | |||||||||
Subordinate mortgages | 10,910 | 3.00 | 10,192 | 3.00 | |||||||||
Total | $ | 668,769 | 2.73 | $ | 857,662 | 2.77 | |||||||
The Company's recorded investment in loans, aged by payment status and presented by class, was as follows ($ in thousands):
As of December 31, 2019 | Current | Less Than and Equal to 90 Days | Greater Than 90 Days(1) | Total Past Due | Total | ||||||||||||||
Senior mortgages | $ | 537,201 | $ | — | $ | 37,820 | $ | 37,820 | $ | 575,021 | |||||||||
Corporate/Partnership loans | 120,658 | — | — | — | 120,658 | ||||||||||||||
Subordinate mortgages | 10,910 | — | — | — | 10,910 | ||||||||||||||
Total | $ | 668,769 | $ | — | $ | 37,820 | $ | 37,820 | $ | 706,589 | |||||||||
As of December 31, 2018 | |||||||||||||||||||
Senior mortgages | $ | 703,807 | $ | — | $ | 60,725 | $ | 60,725 | $ | 764,532 | |||||||||
Corporate/Partnership loans | 149,663 | — | — | — | 149,663 | ||||||||||||||
Subordinate mortgages | 10,192 | — | — | — | 10,192 | ||||||||||||||
Total | $ | 863,662 | $ | — | $ | 60,725 | $ | 60,725 | $ | 924,387 | |||||||||
_______________________________________________________________________________
(1) | As of December 31, 2019, the Company had one loan which was greater than 90 days delinquent and was in various stages of resolution, including legal and environmental matters, and was 10.5 years outstanding. As of December 31, 2018, the Company had two loans which were greater than 90 days delinquent and were in various stages of resolution, including legal and foreclosure-related proceedings and environmental matters, and ranged from 4.0 to 9.0 years outstanding. |
Impaired Loans—In the second quarter 2018, the Company resolved a non-performing loan with a carrying value of $145.8 million. The Company received a $45.8 million cash payment and a preferred equity investment with a face value of $100.0 million that is mandatorily redeemable in five years. The Company recorded the preferred equity at its fair value of $77.0 million and are accruing interest over the expected duration of the investment. In addition, the Company recorded a $21.4 million loan loss provision and simultaneously charged-off of the remaining unpaid balance.
The Company's recorded investment in impaired loans, presented by class, was as follows ($ in thousands)(1):
As of December 31, 2019 | As of December 31, 2018 | ||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Recorded Investment | Unpaid Principal Balance | Related Allowance | ||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||
Senior mortgages | $ | 37,820 | $ | 37,923 | $ | (21,701 | ) | $ | 66,725 | $ | 66,777 | $ | (40,395 | ) | |||||||||
Total | $ | 37,820 | $ | 37,923 | $ | (21,701 | ) | $ | 66,725 | $ | 66,777 | $ | (40,395 | ) | |||||||||
_______________________________________________________________________________
(1) | All of the Company's non-accrual loans are considered impaired and included in the table above. |
75
The Company's average recorded investment in impaired loans and interest income recognized, presented by class, was as follows ($ in thousands):
For the Years Ended December 31, | |||||||||||||||||||||||
2019 | 2018 | 2017 | |||||||||||||||||||||
Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||
Subordinate mortgages | $ | — | $ | — | $ | — | $ | 301 | $ | 6,582 | $ | 1,127 | |||||||||||
Subtotal | — | — | — | 301 | 6,582 | 1,127 | |||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||
Senior mortgages | 38,556 | — | 67,041 | — | 82,749 | — | |||||||||||||||||
Corporate/Partnership loans | — | — | 39,169 | — | 156,756 | — | |||||||||||||||||
Subtotal | 38,556 | — | 106,210 | — | 239,505 | — | |||||||||||||||||
Total: | |||||||||||||||||||||||
Senior mortgages | 38,556 | — | 67,041 | — | 82,749 | — | |||||||||||||||||
Corporate/Partnership loans | — | — | 39,169 | — | 156,756 | — | |||||||||||||||||
Subordinate mortgages | — | — | — | 301 | 6,582 | 1,127 | |||||||||||||||||
Total | $ | 38,556 | $ | — | $ | 106,210 | $ | 301 | $ | 246,087 | $ | 1,127 | |||||||||||
There was no interest income related to the resolution of non-performing loans recorded during the years ended December 31, 2019, 2018 and 2017.
Other lending investments—Other lending investments includes the following securities ($ in thousands):
Face Value | Amortized Cost Basis | Net Unrealized Gain | Estimated Fair Value | Net Carrying Value | |||||||||||||||
As of December 31, 2019 | |||||||||||||||||||
Available-for-Sale Securities | |||||||||||||||||||
Municipal debt securities | $ | 21,140 | $ | 21,140 | $ | 2,756 | $ | 23,896 | $ | 23,896 | |||||||||
Held-to-Maturity Securities | |||||||||||||||||||
Debt securities | 100,000 | 84,981 | — | 84,981 | 84,981 | ||||||||||||||
Total | $ | 121,140 | $ | 106,121 | $ | 2,756 | $ | 108,877 | $ | 108,877 | |||||||||
As of December 31, 2018 | |||||||||||||||||||
Available-for-Sale Securities | |||||||||||||||||||
Municipal debt securities | $ | 21,185 | $ | 21,185 | $ | 476 | $ | 21,661 | $ | 21,661 | |||||||||
Held-to-Maturity Securities | |||||||||||||||||||
Debt securities | 120,866 | 100,465 | 7 | 100,472 | 100,465 | ||||||||||||||
Total | $ | 142,051 | $ | 121,650 | $ | 483 | $ | 122,133 | $ | 122,126 | |||||||||
76
As of December 31, 2019, the contractual maturities of the Company's securities were as follows ($ in thousands):
Held-to-Maturity Securities | Available-for-Sale Securities | ||||||||||||||
Amortized Cost Basis | Estimated Fair Value | Amortized Cost Basis | Estimated Fair Value | ||||||||||||
Maturities | |||||||||||||||
Within one year | $ | — | $ | — | $ | — | $ | — | |||||||
After one year through 5 years | 84,981 | 84,981 | — | — | |||||||||||
After 5 years through 10 years | — | — | — | — | |||||||||||
After 10 years | — | — | 21,140 | 23,896 | |||||||||||
Total | $ | 84,981 | $ | 84,981 | $ | 21,140 | $ | 23,896 | |||||||
Note 8—Other Investments
The Company's other investments and its proportionate share of earnings (losses) from equity method investments were as follows ($ in thousands):
Carrying Value | Equity in Earnings (Losses) | ||||||||||||||||||
As of December 31, | For the Years Ended December 31, | ||||||||||||||||||
2019 | 2018 | 2019 | 2018 | 2017 | |||||||||||||||
Real estate equity investments | |||||||||||||||||||
Safehold Inc. ("SAFE")(1) | $ | 729,357 | $ | 149,589 | $ | 29,764 | $ | 4,711 | $ | 551 | |||||||||
iStar Net Lease II LLC ("Net Lease Venture II") | 30,712 | 16,215 | (529 | ) | (333 | ) | — | ||||||||||||
iStar Net Lease I LLC ("Net Lease Venture")(2) | — | — | — | 4,100 | 4,534 | ||||||||||||||
Other real estate equity investments(3) | 104,553 | 130,955 | 12,620 | (4,112 | ) | 6,520 | |||||||||||||
Subtotal | 864,622 | 296,759 | 41,855 | 4,366 | 11,605 | ||||||||||||||
Other strategic investments(4) | 43,253 | 7,516 | (6 | ) | (9,373 | ) | 1,410 | ||||||||||||
Total | $ | 907,875 | $ | 304,275 | $ | 41,849 | $ | (5,007 | ) | $ | 13,015 | ||||||||
_______________________________________________________________________________
(1) | As of December 31, 2019, the Company owned 31.2 million shares of SAFE common stock which, based on the closing price of $40.30 on December 31, 2019, had a market value of $1.3 billion. For the year ended December 31, 2019, equity in earnings includes a dilution gain of $7.6 million resulting from SAFE equity offerings during 2019. |
(2) | The Company consolidated the assets and liabilities of the Net Lease Venture on June 30, 2018 (refer to Net Lease Venture below). |
(3) | During the year ended December 31, 2019, equity in earnings (losses) includes $19.3 million of income resulting primarily from the sale of properties at two of the Company's equity method investments. During the year ended December 31, 2018, the Company recorded a $6.1 million impairment on a land and development equity method investment due to a change in business strategy. |
(4) | For the year ended December 31, 2018, equity in earnings (losses) includes a $10.0 million impairment on a foreign equity method investment due to local market conditions. |
Safehold Inc.—SAFE is a publicly-traded company formed by the Company primarily to acquire, own, manage, finance and capitalize ground leases. Ground leases generally represent ownership of the land underlying commercial real estate projects that is net leased by the fee owner of the land to the owners/operators of the real estate projects built thereon ("Ground Leases").
On January 2, 2019, the Company purchased 12.5 million newly designated limited partnership units (the "Investor Units") in SAFE's operating partnership ("SAFE OP"), at a purchase price of $20.00 per unit, for a total purchase price of $250.0 million. The purpose of the investment was to allow SAFE to fund additional Ground Lease acquisitions and originations. Each Investor Unit received distributions equivalent to distributions declared and paid on one share of SAFE's common stock. The Investor Units had no voting rights. They had limited protective consent rights over certain matters such as amendments to the terms of the Investor Units that would adversely affect the Investor Units. In May 2019, after the approval of SAFE's stockholders, the Investor Units were exchanged for shares of SAFE's common stock on a one-for-one basis. Following the exchange, the Investor Units were retired.
77
In connection with the Company's purchase of the Investor Units, it entered into a Stockholder's Agreement with SAFE on January 2, 2019. The Stockholder's Agreement:
• | limits the Company's discretionary voting power to 41.9% of the outstanding voting power of SAFE's common stock until its aggregate ownership of SAFE common stock is less than 41.9%; |
• | requires the Company to cast all of its voting power in favor of three director nominees to SAFE's board who are independent of each of the Company and SAFE for three years; |
• | subjects the Company to certain standstill provisions for two years; |
• | restricts the Company's ability to transfer shares of SAFE common stock issued in exchange for Investor Units, or "Exchange Shares," for one year after their issuance; |
• | prohibits the Company from transferring shares of SAFE common stock representing more than 20% of the outstanding SAFE common stock in one transaction or a series of related transactions to any person or group, other than pursuant to a widely distributed public offering, unless SAFE's other stockholders have participation rights in the transaction; and |
• | provides the Company certain preemptive rights. |
A wholly-owned subsidiary of the Company is the external manager of SAFE and is entitled to a management fee. In addition, the Company is also the external manager of a venture in which SAFE is a member. Following are the key terms of the management agreement with SAFE:
• | The Company received no management fee through June 30, 2018, which covered the first year of the management agreement; |
• | The Company receives a fee equal to 1.0% of total SAFE equity (as defined in the management agreement) up to $1.5 billion; 1.25% of total SAFE equity (for incremental equity of $1.5 billion - $3.0 billion); 1.375% of total SAFE equity (for incremental equity of $3.0 billion - $5.0 billion); and 1.5% of total SAFE equity (for incremental equity over $5.0 billion); |
• | Fee to be paid in cash or in shares of SAFE common stock, at the discretion of SAFE's independent directors; |
• | The stock is locked up for two years, subject to certain restrictions; |
• | There is no additional performance or incentive fee; |
• | The management agreement is non-terminable by SAFE through June 30, 2023 except for cause; and |
• | Automatic annual renewals thereafter, subject to non-renewal upon certain findings by SAFE's independent directors and payment of termination fee equal to three times the prior year's management fee. |
In August 2019, the Company acquired 6.0 million shares of SAFE's common stock in a private placement for $168.0 million. In November 2019, the Company acquired 3.8 million shares of SAFE's common stock in a private placement for $130.0 million. As of December 31, 2019, the Company owned approximately 65.2% of SAFE's common stock outstanding.
During the year ended December 31, 2019, the Company recorded $7.5 million of management fees and during the six months ended December 31, 2018, the Company recorded $1.8 million of management fees pursuant to its management agreement with SAFE. During the six months ended June 30, 2018, the Company waived $1.8 million of management fees and during the year ended December 31, 2017, the Company waived $2.0 million management fees pursuant to its management agreement with SAFE.
The Company is also entitled to receive certain expense reimbursements, including for the allocable costs of its personnel that perform certain legal, accounting, due diligence tasks and other services that third-party professionals or outside consultants otherwise would perform. The Company has waived or elected not to charge in full certain of the expense reimbursements while SAFE is growing its portfolio. For the year ended December 31, 2019, the Company was reimbursed $2.1 million of expense reimbursements and for the six months ended December 31, 2018, the Company was reimbursed $0.7 million of expense reimbursements. Pursuant to the terms of the management agreement with SAFE, the Company waived all expense reimbursements for the first year after the closing of SAFE's initial public offering, through June 30, 2018. The Company has an exclusivity agreement with SAFE pursuant to which it agreed, subject to certain exceptions, that it will not acquire, originate, invest in, or provide financing for a third party’s acquisition of, a Ground Lease unless it has first offered that opportunity to SAFE and a majority of its independent directors has declined the opportunity.
78
Following is a list of investments that the Company has transacted with SAFE, all of which were approved by the Company's and SAFE's independent directors, for the periods presented:
In August 2017, the Company committed to provide a $24.0 million loan to the ground lessee of a Ground Lease originated at SAFE. The loan was for the renovation of a medical office building in Atlanta, GA. The Company funded $18.4 million of the loan, which was fully repaid in August 2019. During the years ended December 31, 2019, 2018 and 2017, the Company recorded $1.2 million, $1.4 million and $0.2 million, respectively, of interest income on the loan.
In October 2017, the Company closed on a 99-year Ground Lease and a $80.5 million construction financing commitment to support the ground-up development of a to-be-built luxury multi-family project in San Jose, CA. The transaction includes a combination of: (i) a newly created Ground Lease and a $7.2 million leasehold improvement allowance, which was fully funded as of December 31, 2019; and (ii) a $80.5 million leasehold first mortgage. As of December 31, 2019, $38.9 million of the leasehold first mortgage was funded. During the years ended December 31, 2019 and 2018, the Company recorded $1.2 million and $0.2 million, respectively, of interest income on the loan. The Company entered into a forward purchase contract with SAFE under which SAFE would acquire the Ground Lease in November 2020 for approximately $34.0 million.
In May 2018, the Company provided a $19.9 million leasehold mortgage loan to the ground lessee of a Ground Lease originated at SAFE. The loan was for the acquisition of two multi-tenant office buildings in Atlanta, GA. The loan was repaid in full in November 2019 and during the years ended December 31, 2019 and 2018, the Company recorded $1.9 million and $1.4 million, respectively, of interest income on the loan.
In June 2018, the Company sold two industrial facilities located in Miami, FL to a third-party and simultaneously structured and entered into two Ground Leases. The Company then sold the two Ground Leases to SAFE. Net proceeds from the transactions totaled $36.1 million and the Company recognized a $24.5 million gain on sale.
In January 2019, the Company committed to provide a $13.3 million loan to the ground lessee of a Ground Lease originated at SAFE. The loan is for the conversion of an office building into a multi-family property in Washington, DC. As of December 31, 2019, $12.6 million of the loan was funded. During the year ended December 31, 2019, the Company recorded $1.0 million of interest income on the loan.
In February 2019, the Company acquired the leasehold interest in an office property and simultaneously entered into a new 98-year Ground Lease with SAFE (refer to Note 4).
In August 2019, the Company acquired the leasehold interest in a net lease asset and simultaneously entered into a new 99-year Ground Lease with SAFE (refer to Note 4).
In October 2019, SAFE acquired land and SAFE's Ground Lease tenant acquired the leasehold from a venture in which the Company has a 50% ownership interest. In addition, the Company provided a $22.0 million loan to SAFE's Ground Lease tenant for the acquisition of the leasehold. The Company sold the loan at par to a third-party in November 2019.
Net Lease Venture—In February 2014, the Company partnered with a sovereign wealth fund to form the Net Lease Venture to acquire and develop net lease assets and gave a right of first offer to the venture on all new net lease investments. The Company and its partner had joint decision making rights pertaining to the acquisition of new investments. Upon the expiration of the investment period on June 30, 2018, the Company obtained control of the venture through its unilateral rights of management and disposition of the assets. As a result, the expiration of the investment period resulted in a reconsideration event under GAAP and the Company determined that the Net Lease Venture is a VIE for which the Company is the primary beneficiary. Effective June 30, 2018, the Company consolidated the Net Lease Venture as an asset acquisition under ASC 810. The Company recorded a gain of $67.9 million in "Gain on consolidation of equity method investment" in the Company's consolidated statement of operations as a result of the consolidation. The Net Lease Venture had previously been accounted for as an equity method investment. The Company has an equity interest in the Net Lease Venture of approximately 51.9% and recorded a $188.3 million increase to "Noncontrolling interests" and $11.8 million increase to "Redeemable noncontrolling interest" on the Company's consolidated balance sheet as a result of the consolidation. The Company acquired the redeemable noncontrolling interest in the fourth quarter 2018. The Company is responsible for sourcing new opportunities and managing the venture and its assets in exchange for a management fee and incentive fee. Several of the Company's senior executives whose time is substantially devoted to the Net Lease Venture own a total of 0.6% equity ownership in the venture via co-investment. These senior executives are also entitled to an amount equal to 50% of any incentive fee received based on the 47.5% partner's interest.
79
During the years ended December 31, 2018 and 2017, the Company recorded $1.3 million and $2.1 million, respectively, of management fees from the Net Lease Venture. The management fees are included in "Other income" in the Company's consolidated statements of operations. In addition, beginning after the Company's consolidation of the Net Lease Venture on June 30, 2018 and after the effect of eliminations, during the year ended December 31, 2019 and the six months ended December 31, 2018, the Company earned $1.5 million and $0.7 million, respectively, of management fees with respect to services provided to other investors in the Net Lease Venture, which was recorded as a reduction to "Net income attributable to noncontrolling interests" in the Company's consolidated statements of operations.
Net Lease Venture II—In July 2018, the Company entered into a new venture ("Net Lease Venture II") with an investment strategy similar to the Net Lease Venture. The Net Lease Venture II has a right of first offer on all new net lease investments (excluding Ground Leases) originated by the Company. Net Lease Venture II's investment period ends in June 2021. Net Lease Venture II is a voting interest entity and the Company has an equity interest in the venture of approximately 51.9%. The Company does not have a controlling interest in Net Lease Venture II due to the substantive participating rights of its partner. The Company accounts for its investment in Net Lease Venture II as an equity method investment and is responsible for managing the venture in exchange for a management fee and incentive fee. During the years ended December 31, 2019 and 2018, the Company recorded $1.5 million and $0.4 million, respectively, of management fees from Net Lease Venture II.
In December 2019, Net Lease Venture II closed on a commitment to provide up to $150.0 million in net lease financing for the construction of three industrial centers and entered into a 25 year master lease with the tenant. As of December 31, 2019, Net Lease Venture II had funded $18.7 million of its commitment.
In December 2019, Net Lease Venture II closed on the acquisition of two grocery distribution centers for $81.8 million, inclusive of assumed debt. The properties are 100% leased with two separate coterminous leveraged leases with 6.2 years remaining on the lease terms.
In December 2018, Net Lease Venture II acquired four buildings comprising 168,636 square feet (the "Properties") located in Livermore, CA. Net Lease Venture II acquired the Properties for $31.2 million which are 100% leased with four separate leases that expire in December 2028.
Other real estate equity investments—As of December 31, 2019, the Company's other real estate equity investments include equity interests in real estate ventures ranging from 16% to 95%, comprised of investments of $61.7 million in operating properties and $42.9 million in land assets. As of December 31, 2018, the Company's other real estate equity investments included $65.6 million in operating properties and $65.3 million in land assets. In December 2019, the Company sold a partial interest in one of its other real estate equity investments to a related party for $0.5 million and recorded no gain or loss on the transaction.
In August 2018, the Company provided a mezzanine loan with a principal balance of $33.0 million and $30.5 million as of December 31, 2019 and 2018, respectively, to an unconsolidated entity in which the Company owns a 50% equity interest. The loan is included in "Loans receivable and other lending investments, net" on the Company's consolidated balance sheet. During the years ended December 31, 2019 and 2018, the Company recorded $2.8 million and $1.1 million, respectively, of interest income on the mezzanine loan.
In December 2016, the Company sold a land and development asset to a newly formed unconsolidated entity in which the Company owned a 50.0% equity interest. The Company provided financing to the entity in the form of a $27.0 million senior loan, all of which was funded as of December 31, 2018 and was included in "Loans receivable and other lending investments, net" on the Company's consolidated balance sheet. In April 2019, the Company acquired the land and development asset from the entity for $34.3 million, which consisted of a $7.3 million cash payment and the assumption of the $27.0 million senior loan. During the years ended December 31, 2019, 2018 and 2017, the Company recorded $0.6 million, $2.1 million and $1.9 million, respectively, of interest income on the senior loan.
Other strategic investments—As of December 31, 2019 and 2018, the Company also had investments in real estate related funds and other strategic investments in real estate entities.
80
Summarized investee financial information—The following table presents the investee level summarized financial information of the Company's equity method investments ($ in thousands):
As of December 31, | For the Years Ended December 31, | ||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | 2017 | |||||||||||||||||
Balance Sheets | Income Statements | ||||||||||||||||||||
Total assets | $ | 3,653,763 | $ | 2,118,045 | Revenues | $ | 214,123 | $ | 262,970 | $ | 261,867 | ||||||||||
Total liabilities | 1,918,034 | 1,016,502 | Expenses | (181,456 | ) | (187,257 | ) | (167,999 | ) | ||||||||||||
Noncontrolling interests | 1,486 | 2,007 | Net income attributable to parent entities | 32,474 | 75,056 | 91,633 | |||||||||||||||
Total equity attributable to parent entities | 1,734,243 | 1,099,536 | |||||||||||||||||||
Note 9—Other Assets and Other Liabilities
Deferred expenses and other assets, net, consist of the following items ($ in thousands):
As of December 31, | |||||||
2019 | 2018 | ||||||
Intangible assets, net(1) | $ | 174,973 | $ | 156,281 | |||
Finance lease right-of-use assets(2) | 145,209 | — | |||||
Operating lease right-of-use assets(2) | 34,063 | — | |||||
Other receivables(3) | 16,846 | 46,887 | |||||
Restricted cash | 45,034 | 42,793 | |||||
Other assets(4) | 17,534 | 32,333 | |||||
Leasing costs, net(5) | 3,793 | 6,224 | |||||
Corporate furniture, fixtures and equipment, net(6) | 2,736 | 3,850 | |||||
Deferred financing fees, net | 2,300 | 900 | |||||
Deferred expenses and other assets, net | $ | 442,488 | $ | 289,268 | |||
_______________________________________________________________________________
(1) | Intangible assets, net includes above market and in-place lease assets and lease incentives related to the acquisition of real estate assets. Accumulated amortization on intangible assets, net was $33.4 million and $27.0 million as of December 31, 2019 and 2018, respectively. The amortization of above market leases and lease incentive assets decreased operating lease income in the Company's consolidated statements of operations by $1.7 million, $2.2 million and $2.5 million for the years ended December 31, 2019, 2018 and 2017, respectively. These intangible lease assets are amortized over the term of the lease. The amortization expense for in-place leases was $9.6 million, $7.2 million and $1.9 million for the years ended December 31, 2019, 2018 and 2017, respectively. These amounts are included in "Depreciation and amortization" in the Company's consolidated statements of operations. As of December 31, 2019, the weighted average amortization period for the Company's intangible assets was approximately 20.7 years. |
(2) | Right-of-use lease assets relate primarily to the Company's leases of office space and certain of its ground leases. Right-of use lease assets initially equal the lease liability. The lease liability (see table below) equals the present value of the minimum rental payments due under the lease discounted at the rate implicit in the lease or the Company's incremental secured borrowing rate for similar collateral. For operating leases, lease liabilities were discounted at the Company's weighted average incremental secured borrowing rate for similar collateral estimated to be 5.3% and the weighted average lease term is 7.8 years. For finance leases, lease liabilities were discounted at a weighted average rate implicit in the lease of 5.5% and the weighted average lease term is 98.0 years. Right-of-use assets for finance leases are amortized on a straight-line basis over the term of the lease and are recorded in "Depreciation and amortization" in the Company's consolidated statements of operations. During the year ended December 31, 2019, the Company recognized $5.1 million in "Interest expense" and $0.9 million in "Depreciation and amortization" in its consolidated statement of operations relating to finance leases. For operating leases, rent expense is recognized on a straight-line basis over the term of the lease and is recorded in "General and administrative" and "Real estate expense" in the Company's consolidated statements of operations (refer to Note 3). During the year ended December 31, 2019, the Company recognized $3.6 million in "General and administrative" and $3.3 million in "Real estate expense" in its consolidated statement of operations relating to operating leases. |
(3) | As of December 31, 2018, includes $26.0 million of reimbursements receivable related to the construction and development of an operating property that was received in 2019. |
(4) | Other assets primarily includes derivative assets, prepaid expenses and deposits for certain real estate assets. |
(5) | Accumulated amortization of leasing costs was $3.3 million and $4.4 million as of December 31, 2019 and 2018, respectively. |
(6) | Accumulated depreciation on corporate furniture, fixtures and equipment was $13.1 million and $11.9 million as of December 31, 2019 and 2018, respectively. |
81
Accounts payable, accrued expenses and other liabilities consist of the following items ($ in thousands):
As of December 31, | |||||||
2019 | 2018 | ||||||
Other liabilities(1) | $ | 81,709 | $ | 143,325 | |||
Finance lease liabilities (see table above) | 147,749 | — | |||||
Operating lease liabilities (see table above) | 34,182 | — | |||||
Accrued expenses | 83,778 | 95,149 | |||||
Accrued interest payable | 25,733 | 42,669 | |||||
Intangible liabilities, net(2) | 51,223 | 35,108 | |||||
Accounts payable, accrued expenses and other liabilities | $ | 424,374 | $ | 316,251 | |||
_______________________________________________________________________________
(1) | As of December 31, 2019 and 2018, "Other liabilities" includes $27.5 million and $42.6 million, respectively, of deferred income. As of December 31, 2019 and 2018, "Other liabilities" includes $0.1 million and $18.5 million, respectively, related to profit sharing arrangements with developers for certain properties sold. As of December 31, 2019 and 2018, "Other liabilities" also includes $6.2 million and $9.4 million, respectively, related to tax increment financing bonds which were issued by government entities to fund development within two of the Company's land projects. The amount represents tax assessments associated with each project, which will decrease as the Company sells units or pays down the bonds. |
(2) | Intangible liabilities, net includes below market lease liabilities related to the acquisition of real estate assets. Accumulated amortization on below market lease liabilities was $5.0 million and $2.8 million as of December 31, 2019 and 2018, respectively. The amortization of below market lease liabilities increased operating lease income in the Company's consolidated statements of operations by $2.3 million, $3.9 million and $1.3 million for the years ended December 31, 2019, 2018 and 2017, respectively. As of December 31, 2019, the weighted average amortization period for the Company's intangible liabilities was approximately 18.3 years. |
Intangible assets—The estimated expense from the amortization of intangible assets for each of the five succeeding fiscal years is as follows ($ in thousands):
2020 | $ | 11,826 | |
2021 | 11,796 | ||
2022 | 11,795 | ||
2023 | 11,641 | ||
2024 | 11,524 | ||
Note 10—Loan Participations Payable, net
The Company's loan participations payable, net were as follows ($ in thousands):
Carrying Value as of | ||||||||
December 31, 2019 | December 31, 2018 | |||||||
Loan participations payable(1) | $ | 35,656 | $ | 22,642 | ||||
Debt discounts and deferred financing costs, net | (18 | ) | (158 | ) | ||||
Total loan participations payable, net | $ | 35,638 | $ | 22,484 | ||||
_______________________________________________________________________________
(1) | As of December 31, 2019 and 2018, the Company had one loan participation payable with an interest rate of 6.3% and 7.0%, respectively. |
Loan participations represent transfers of financial assets that did not meet the sales criteria established under ASC Topic 860 and are accounted for as loan participations payable, net as of December 31, 2019 and 2018. As of December 31, 2019 and 2018, the corresponding loan receivable balances were $35.6 million and $22.5 million, respectively, and are included in "Loans receivable and other lending investments, net" on the Company's consolidated balance sheets. The principal and interest due on these loan participations payable are paid from cash flows of the corresponding loans receivable, which serve as collateral for the participations.
82
Note 11—Debt Obligations, net
The Company's debt obligations were as follows ($ in thousands):
Carrying Value as of December 31, | Stated Interest Rates | Scheduled Maturity Date | |||||||||
2019 | 2018 | ||||||||||
Secured credit facilities and mortgages: | |||||||||||
2015 $350 Million Revolving Credit Facility | $ | — | $ | — | LIBOR + 2.25% | (1) | September 2022 | ||||
Senior Term Loan | 491,875 | 646,750 | LIBOR + 2.75% | (2) | June 2023 | ||||||
Mortgages collateralized by net lease assets(3) | 721,118 | 802,367 | 3.31% - 7.26% | (3) | |||||||
Total secured credit facilities and mortgages | 1,212,993 | 1,449,117 | |||||||||
Unsecured notes: | |||||||||||
5.00% senior notes(4) | — | 375,000 | 5.00% | — | |||||||
4.625% senior notes(5) | — | 400,000 | 4.625% | — | |||||||
6.50% senior notes(6) | — | 275,000 | 6.50% | — | |||||||
6.00% senior notes(7) | 110,545 | 375,000 | 6.00% | April 2022 | |||||||
5.25% senior notes(8) | 400,000 | 400,000 | 5.25% | September 2022 | |||||||
3.125% senior convertible notes(9) | 287,500 | 287,500 | 3.125% | September 2022 | |||||||
4.75% senior notes(10) | 775,000 | — | 4.75% | October 2024 | |||||||
4.25% senior notes(11) | 550,000 | — | 4.25% | August 2025 | |||||||
Total unsecured notes | 2,123,045 | 2,112,500 | |||||||||
Other debt obligations: | |||||||||||
Trust preferred securities | 100,000 | 100,000 | LIBOR + 1.50% | October 2035 | |||||||
Total debt obligations | 3,436,038 | 3,661,617 | |||||||||
Debt discounts and deferred financing costs, net | (48,958 | ) | (52,531 | ) | |||||||
Total debt obligations, net (12) | $ | 3,387,080 | $ | 3,609,086 | |||||||
_______________________________________________________________________________
(1) | The loan bears interest at the Company's election of either: (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.50% or (c) LIBOR plus 1.00% and subject to a margin ranging from 1.00% to 1.50%; or (ii) LIBOR subject to a margin ranging from 2.00% to 2.50%. At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through September 2023. |
(2) | The loan bears interest at the Company's election of either: (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.50% or (c) LIBOR plus 1.00% and subject to a margin of 1.75%; or (ii) LIBOR subject to a margin of 2.75%. |
(3) | In June 2019, the buyer of a portfolio of net lease assets assumed a $228.0 million non-recourse mortgage (refer to Note 4). As of December 31, 2019, the weighted average interest rate of these loans is 4.37% inclusive of the effect of interest rate swaps. |
(4) | The Company prepaid these senior notes in March 2019 without penalty. |
(5) | The Company prepaid these senior notes in October 2019 with a $6.0 million prepayment penalty. |
(6) | The Company prepaid these senior notes in October 2019 with a $4.5 million prepayment penalty. |
(7) | The Company partially prepaid these senior notes in December 2019 with a $10.1 million prepayment premium. The Company repaid the remaining senior notes in January 2020. |
(8) | The Company can prepay these senior notes without penalty beginning September 15, 2021. |
(9) | The Company's 3.125% senior convertible fixed rate notes due September 2022 ("3.125% Convertible Notes") are convertible at the option of the holders at any time prior to the close of business on the business day immediately preceding September 15, 2022. The conversion rate as of December 31, 2019 was 67.92 shares per $1,000 principal amount of 3.125% Convertible Notes, which equals a conversion price of $14.72 per share. Upon conversion, the Company will pay or deliver, as the case may be, a combination of cash and shares of its common stock. As such, at issuance in September 2017, the Company valued the liability component at $221.8 million, net of fees, and the equity component of the conversion feature at $22.5 million, net of fees, and recorded the equity component in "Additional paid-in capital" on the Company's consolidated balance sheet. In October 2017, the initial purchasers of the 3.125% Convertible Notes exercised their option to purchase an additional $37.5 million aggregate principal amount of the 3.125% Convertible Notes. At issuance, the Company valued the liability component at $34.0 million, net of fees, and the equity component of the conversion feature at $3.4 million, net of fees, and recorded the equity component in "Additional paid-in capital" on the Company's consolidated balance sheet. As of December 31, 2019, the carrying value of the 3.125% Convertible Notes was $268.7 million, net of fees, and the unamortized discount of the 3.125% Convertible Notes was $15.5 million, net of fees. As of December 31, 2018, the carrying value of the 3.125% Convertible Notes was $262.6 million, net of fees, and the unamortized discount of the 3.125% Convertible Notes was $20.5 million, net of fees. During the years ended December 31, 2019, 2018 and 2017, the Company recognized $9.0 million, $9.0 million and $2.5 million, respectively, of contractual interest and $5.0 million, $4.7 million and $1.3 million, respectively, of discount amortization on the 3.125% Convertible Notes. The effective interest rate for 2019, 2018 and 2017 was 5.2%. |
(10) | The Company can prepay these senior notes without penalty beginning July 1, 2024. |
(11) | The Company can prepay these senior notes without penalty beginning May 1, 2025. |
(12) | The Company capitalized interest relating to development activities of $7.5 million, $11.3 million and $8.5 million for the years ended December 31, 2019, 2018 and 2017, respectively. |
83
Future Scheduled Maturities—As of December 31, 2019, future scheduled maturities of outstanding debt obligations are as follows ($ in thousands):
Unsecured Debt | Secured Debt | Total | |||||||||
2020 | $ | — | $ | — | $ | — | |||||
2021 | — | 159,083 | 159,083 | ||||||||
2022 | 798,045 | 47,901 | 845,946 | ||||||||
2023 | — | 491,875 | 491,875 | ||||||||
2024 | 775,000 | — | 775,000 | ||||||||
Thereafter | 650,000 | 514,134 | 1,164,134 | ||||||||
Total principal maturities | 2,223,045 | 1,212,993 | 3,436,038 | ||||||||
Unamortized discounts and deferred financing costs, net | (41,228 | ) | (7,730 | ) | (48,958 | ) | |||||
Total debt obligations, net | $ | 2,181,817 | $ | 1,205,263 | $ | 3,387,080 | |||||
Senior Term Loan—In June 2018, the Company amended its senior secured term loan (the "Senior Term Loan") to increase the amount of the loan to $650.0 million, reduce the interest rate to LIBOR plus 2.75% and extend its maturity to June 2023. The Senior Term Loan is secured by pledges of equity of certain subsidiaries that own a defined pool of assets. The Senior Term Loan permits substitution of collateral, subject to overall collateral pool coverage and concentration limits, over the life of the facility. The Company may make optional prepayments, subject to prepayment fees, and is required to repay 0.25% of the principal amount of the Senior Term Loan each quarter.
During the years ended December 31, 2018 and 2017, repayments of the Senior Term Loan prior to modifications and expenses incurred for the modifications resulted in losses on early extinguishment of debt of $2.5 million and $0.8 million, respectively.
Revolving Credit Facility—In September 2019, the Company amended its secured revolving credit facility (the "Revolving Credit Facility") to increase the maximum capacity to $350.0 million, extend the maturity date to September 2022 and make certain other changes. Outstanding borrowings under the Revolving Credit Facility are secured by pledges of the equity interests in the Company's subsidiaries that own a defined pool of assets. Borrowings under this credit facility bear interest at a floating rate indexed to one of several base rates plus a margin which adjusts upward or downward based upon the Company's corporate credit rating, ranging from 1.0% to 1.5% in the case of base rate loans and from 2.0% to 2.5% in the case of LIBOR loans. In addition, there is an undrawn credit facility commitment fee that ranges from 0.25% to 0.45%, based on corporate credit ratings. At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through September 2023. As of December 31, 2019, based on the Company's borrowing base of assets, the Company had $350.0 million of borrowing capacity available under the Revolving Credit Facility.
Unsecured Notes—In September 2019, the Company issued $675.0 million principal amount of 4.75% senior unsecured notes due October 2024. Proceeds from the offering, together with cash on hand, were used to repay in full the $400.0 million principal amount outstanding of the 4.625% senior unsecured notes due September 2020 and the $275.0 million principal amount outstanding of the 6.50% senior unsecured notes due July 2021. In November 2019, the Company issued an additional $100.0 million principal amount of 4.75% senior unsecured notes due October 2024 at 102% of par, representing a yield to maturity of 4.29%.
In December 2019, the Company issued $550.0 million principal amount of 4.25% senior unsecured notes due August 2025. Proceeds from the offering were used to redeem the $375.0 million principal amount outstanding ($110.5 million was redeemed in January 2020) of the 6.00% senior unsecured notes due April 2022, repay a portion of the borrowings outstanding under the Senior Term Loan and pay related premiums and expenses in connection with the transaction.
During the years ended December 31, 2019, 2018 and 2017, repayments of senior unsecured notes prior to maturity resulted in losses on early extinguishment of debt of $26.6 million, $1.2 million and $13.6 million, respectively. These amounts are included in "Loss on early extinguishment of debt, net" in the Company's consolidated statements of operations.
84
Collateral Assets—The carrying value of the Company's assets that are directly pledged or are held by subsidiaries whose equity is pledged as collateral to secure the Company's obligations under its secured debt facilities are as follows, by asset type ($ in thousands):
As of December 31, | |||||||||||||||
2019 | 2018 | ||||||||||||||
Collateral Assets(1) | Non-Collateral Assets | Collateral Assets(1) | Non-Collateral Assets | ||||||||||||
Real estate, net | $ | 1,409,585 | $ | 117,634 | $ | 1,620,008 | $ | 151,011 | |||||||
Real estate available and held for sale | — | 8,650 | 1,055 | 21,496 | |||||||||||
Net investment in leases | 418,915 | — | — | — | |||||||||||
Land and development, net | — | 580,545 | 12,300 | 585,918 | |||||||||||
Loans receivable and other lending investments, net(2)(3) | 233,104 | 566,050 | 498,524 | 480,154 | |||||||||||
Other investments | — | 907,875 | — | 304,275 | |||||||||||
Cash and other assets | — | 814,044 | — | 1,329,990 | |||||||||||
Total | $ | 2,061,604 | $ | 2,994,798 | $ | 2,131,887 | $ | 2,872,844 | |||||||
_______________________________________________________________________________
(1) | The Senior Term Loan and the Revolving Credit Facility are secured only by pledges of equity of certain of the Company's subsidiaries and not by pledges of the assets held by such subsidiaries. Such subsidiaries are subject to contractual restrictions under the terms of such credit facilities, including restrictions on incurring new debt (subject to certain exceptions). As of December 31, 2019, Collateral Assets includes $438.7 million carrying value of assets held by entities whose equity interests are pledged as collateral for the Revolving Credit Facility that is undrawn as of December 31, 2019. |
(2) | As of December 31, 2019 and 2018, the amounts presented exclude general reserves for loan losses of $6.9 million and $13.0 million, respectively. |
(3) | As of December 31, 2019 and 2018, the amounts presented exclude loan participations of $35.6 million and $22.5 million, respectively. |
Debt Covenants
The Company's outstanding unsecured debt securities contain corporate level covenants that include a covenant to maintain a ratio of unencumbered assets to unsecured indebtedness, as such terms are defined in the indentures governing the debt securities, of at least 1.2x and a covenant not to incur additional indebtedness (except for incurrences of permitted debt), if on a pro forma basis, the Company's consolidated fixed charge coverage ratio, determined in accordance with the indentures governing the Company's debt securities, is 1.5x or lower. If any of the Company's covenants are breached and not cured within applicable cure periods, the breach could result in acceleration of its debt securities unless a waiver or modification is agreed upon with the requisite percentage of the bondholders. If the Company's ability to incur additional indebtedness under the fixed charge coverage ratio is limited, the Company is permitted to incur indebtedness for the purpose of refinancing existing indebtedness and for other permitted purposes under the indentures.
The Company's Senior Term Loan and the Revolving Credit Facility contain certain covenants, including covenants relating to collateral coverage, restrictions on fundamental changes, transactions with affiliates, matters relating to the liens granted to the lenders and the delivery of information to the lenders. In particular, the Senior Term Loan requires the Company to maintain collateral coverage of at least 1.25x outstanding borrowings on the facility. The Revolving Credit Facility is secured by a borrowing base of assets and requires the Company to maintain both borrowing base asset value of at least 1.5x outstanding borrowings on the facility and a consolidated ratio of cash flow to fixed charges of at least 1.5x. The Revolving Credit Facility does not require that proceeds from the borrowing base be used to pay down outstanding borrowings provided the borrowing base asset value remains at least 1.5x outstanding borrowings on the facility. To satisfy this covenant, the Company has the option to pay down outstanding borrowings or substitute assets in the borrowing base. The Company may not pay common dividends if it ceases to qualify as a REIT. In June 2018, the Company amended the terms of the Senior Term Loan and the Revolving Credit Facility to include the ability to pay common dividends with no restrictions so long as the Company is not in default on any of its debt obligations.
The Company's Senior Term Loan and the Revolving Credit Facility contain cross default provisions that would allow the lenders to declare an event of default and accelerate the Company's indebtedness to them if the Company fails to pay amounts due in respect of its other recourse indebtedness in excess of specified thresholds or if the lenders under such other indebtedness are otherwise permitted to accelerate such indebtedness for any reason. The indentures governing the Company's unsecured public debt securities permit the bondholders to declare an event of default and accelerate the Company's indebtedness to them if the
85
Company's other recourse indebtedness in excess of specified thresholds is not paid at final maturity or if such indebtedness is accelerated.
Note 12—Commitments and Contingencies
Unfunded Commitments—The Company generally funds construction and development loans and build-outs of space in real estate assets over a period of time if and when the borrowers and tenants meet established milestones and other performance criteria. The Company refers to these arrangements as Performance-Based Commitments. In addition, the Company has committed to invest capital in several real estate funds and other ventures. These arrangements are referred to as Strategic Investments.
As of December 31, 2019, the maximum amount of fundings the Company may be required to make under each category, assuming all performance hurdles and milestones are met under the Performance-Based Commitments and that 100% of its capital committed to Strategic Investments is drawn down, are as follows ($ in thousands):
Loans and Other Lending Investments(1) | Real Estate(2) | Other Investments | Total | ||||||||||||
Performance-Based Commitments | $ | 225,600 | $ | 70,047 | $ | 131,380 | $ | 427,027 | |||||||
Strategic Investments | — | — | 16,851 | 16,851 | |||||||||||
Total | $ | 225,600 | $ | 70,047 | $ | 148,231 | $ | 443,878 | |||||||
(1) | Excludes $14.3 million of commitments on loan participations sold that are not the obligation of the Company. |
(2) | Includes a commitment to invest up to $55.0 million in additional bowling centers over the next several years (refer to Note 5). |
Other Commitments—Total operating lease expense for the years ended December 31, 2019, 2018 and 2017 was $4.4 million, $5.0 million and $5.2 million, respectively. Future minimum lease obligations under non-cancelable operating and finance leases as of December 31, 2019 are as follows ($ in thousands):
Operating(1)(2) | Finance(1) | ||||||
2020 | $ | 4,167 | $ | 5,386 | |||
2021 | 1,803 | 5,494 | |||||
2022 | 1,098 | 5,604 | |||||
2023 | 728 | 5,716 | |||||
2024 | 617 | 5,830 | |||||
Thereafter | 1,447 | 1,573,824 | |||||
Total undiscounted cash flows | 9,860 | 1,601,854 | |||||
Present value discount(1) | (1,057 | ) | (1,454,105 | ) | |||
Other adjustments(2) | 25,379 | — | |||||
Lease liabilities | $ | 34,182 | $ | 147,749 | |||
_______________________________________________________________________________
(1) | During the year ended December 31, 2019, the Company made payments of $4.1 million related to its operating leases and $3.3 million related to its finance leases (refer to Note 4). The weighted average lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 4.2 years and the weighted average discount rate was 5.6%. The weighted average lease term for the Company's finance leases was 93 years and the weighted average discount rate was 5.4%. |
(2) | The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. |
86
Future minimum lease obligations under operating leases as of December 31, 2018 were as follows ($ in thousands):
Operating(1) | |||
2019 | $ | 4,340 | |
2020 | 4,016 | ||
2021 | 1,589 | ||
2022 | 991 | ||
2023 | 849 | ||
Thereafter | 2,469 | ||
_______________________________________________________________________________
(1) | The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. |
Legal Proceedings—The Company and/or one or more of its subsidiaries is party to various pending litigation matters that are considered ordinary routine litigation incidental to the Company's business as a finance and investment company focused on the commercial real estate industry, including foreclosure-related proceedings. The Company believes it is not a party to, nor are any of its properties the subject of, any pending legal proceeding that would have a material adverse effect on the Company’s consolidated financial statements.
Note 13—Risk Management and Derivatives
Risk management
In the normal course of its on-going business operations, the Company encounters economic risk. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or reprice at different points in time and potentially at different bases, than its interest-earning assets. Credit risk is the risk of default on the Company's lending investments or leases that result from a borrower's or tenant's inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of loans and other lending investments due to changes in interest rates or other market factors, including the rate of prepayments of principal and the value of the collateral underlying loans, the valuation of real estate assets by the Company as well as changes in foreign currency exchange rates.
Risk concentrations—Concentrations of credit risks arise when a number of borrowers or tenants related to the Company's investments are engaged in similar business activities, or activities in the same geographic region, or have similar economic features that would cause their ability to meet contractual obligations, including those to the Company, to be similarly affected by changes in economic conditions.
Substantially all of the Company's real estate as well as assets collateralizing its loans receivable are located in the United States. As of December 31, 2019, the only states with a concentration greater than 10.0% were New York with 16.7%, New Jersey with 14.2% and California with 12.5%. As of December 31, 2019, the Company's portfolio contains concentrations in the following asset types: office/industrial 28.5%, land 15.4%, entertainment/leisure 20.1%, hotel 5.2% and mixed use/mixed collateral 5.3%.
The Company underwrites the credit of prospective borrowers and tenants and often requires them to provide some form of credit support such as corporate guarantees, letters of credit and/or cash security deposits. Although the Company's loans and real estate assets are geographically diverse and the borrowers and tenants operate in a variety of industries, to the extent the Company has a significant concentration of interest or operating lease revenues from any single borrower or tenant, the inability of that borrower or tenant to make its payment could have a material adverse effect on the Company. As of December 31, 2019, the Company's five largest borrowers or tenants collectively accounted for approximately 19.8% of the Company's 2019 revenues, of which the largest customer, from the Company's net lease segment, accounted for 11.8%.
Derivatives
The Company's use of derivative financial instruments has historically been limited to the utilization of interest rate swaps, interest rate caps and foreign exchange contracts. The principal objective of such financial instruments is to minimize the risks and/or costs associated with the Company's operating and financial structure and to manage its exposure to interest rates and foreign exchange rates. The Company may have derivatives that are not designated as hedges because they do not meet the strict hedge accounting requirements. Although not designated as hedges, such derivatives are entered into to manage the Company's
87
exposure to interest rate movements and other identified risks.
The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the consolidated balance sheets as of December 31, 2019 and 2018 ($ in thousands)(1):
Derivative Assets | Derivative Liabilities | |||||||||||
As of December 31, 2019 | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
Derivatives Designated in Hedging Relationships | ||||||||||||
Interest rate swaps | Deferred expenses and other assets, net | $ | 114 | Accounts payable, accrued expenses and other liabilities | $ | 8,680 | ||||||
Total | $ | 114 | $ | 8,680 | ||||||||
As of December 31, 2018 | ||||||||||||
Derivatives Designated in Hedging Relationships | ||||||||||||
Interest rate swaps | Deferred expenses and other assets, net | $ | 3,669 | Accounts payable, accrued expenses and other liabilities | $ | 10,244 | ||||||
Total | $ | 3,669 | $ | 10,244 | ||||||||
(1) | Over the next 12 months, the Company expects that $5.1 million related to cash flow hedges will be reclassified from "Accumulated other comprehensive income (loss)" as an increase to interest expense. |
The tables below present the effect of the Company's derivative financial instruments, including the Company's share of derivative financial instruments at certain of its equity method investments, in the consolidated statements of operations and the consolidated statements of comprehensive income (loss) ($ in thousands):
Derivatives Designated in Hedging Relationships | Location of Gain (Loss) When Recognized in Income | Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income | Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings | |||||||
For the Year Ended December 31, 2019 | ||||||||||
Interest rate swaps(1) | Interest expense | $ | (21,165 | ) | $ | (1,861 | ) | |||
Interest rate swaps | Earnings from equity method investments | (21,417 | ) | (184 | ) | |||||
For the Year Ended December 31, 2018 | ||||||||||
Interest rate swaps | Interest expense | (12,963 | ) | (388 | ) | |||||
Interest rate swaps | Earnings from equity method investments | (1,736 | ) | 20 | ||||||
For the Year Ended December 31, 2017 | ||||||||||
Interest rate cap | Earnings from equity method investments | (16 | ) | (16 | ) | |||||
Interest rate swaps | Interest expense | 495 | 339 | |||||||
Interest rate swap | Earnings from equity method investments | 368 | (285 | ) | ||||||
Foreign exchange contracts | Earnings from equity method investments | (352 | ) | — | ||||||
(1) | For the year ended December 31, 2019, $4.3 million of the loss recognized in accumulated other comprehensive income was attributable to a noncontrolling interest. |
88
Location of Gain or (Loss) Recognized in Income | Amount of Gain or (Loss) Recognized in Income | |||||
Derivatives not Designated in Hedging Relationships(1) | For the Year Ended December 31, 2017 | |||||
Interest rate cap | Other expense | $ | 6 | |||
Foreign exchange contracts | Other expense | (970 | ) | |||
____________________________________________________________________________
(1) | The Company did not have any derivatives not designated in hedging relationships during the years ended December 31, 2019 and 2018. |
Interest Rate Hedges—For derivatives designated and qualifying as cash flow hedges, the changes in the fair value of the derivatives are reported in Accumulated Other Comprehensive Income (Loss). For derivatives not designated as cash flow hedges, the changes in the fair value of the derivatives are reported in the Company's consolidated statements of operations within "Other Expense."
Credit Risk-Related Contingent Features—The Company has agreements with each of its derivative counterparties that contain a provision where if the Company either defaults or is capable of being declared in default on any of its indebtedness, then the Company could also be declared in default on its derivative obligations.
The Company reports derivative instruments on a gross basis in its consolidated financial statements. In connection with its derivatives which were in a liability position as of December 31, 2018, the Company posted collateral of $6.4 million and is included in "Deferred expenses and other assets, net" on the Company's consolidated balance sheets. The Company's net exposure under these contracts was zero as of December 31, 2018.
89
Note 14—Equity
Preferred Stock—In December 2019, the Company issued an aggregate 16.5 million shares of its common stock upon conversion its outstanding Series J Preferred Stock at a conversion rate of 4.125 shares of common stock per each share of Series J Preferred Stock. The total carrying value of the Series J Preferred Stock prior to redemption was $193.5 million, net of discounts and fees, and was recorded in "Additional paid-in-capital" and "Convertible Preferred Stock Series J, liquidation preference $50.00 per share" on the Company's consolidated balance sheet as of December 31, 2018.
The Company had the following series of Cumulative Redeemable and Convertible Perpetual Preferred Stock outstanding as of December 31, 2019 and 2018:
Cumulative Preferential Cash Dividends(1)(2) | Carrying Value (in thousands) | |||||||||||||||||||||||||
Series | Shares Issued and Outstanding (in thousands) | Par Value | Liquidation Preference(3)(4) | Rate per Annum | Annual Dividend Rate (per share) | December 31, 2019 | December 31, 2018 | |||||||||||||||||||
D | 4,000 | $ | 0.001 | $ | 25.00 | 8.00 | % | $ | 2.00 | $ | 89,041 | $ | 89,041 | |||||||||||||
G | 3,200 | 0.001 | 25.00 | 7.65 | % | 1.91 | 72,664 | 72,664 | ||||||||||||||||||
I | 5,000 | 0.001 | 25.00 | 7.50 | % | 1.88 | 120,785 | 120,785 | ||||||||||||||||||
J (convertible)(4) | 4,000 | 0.001 | 50.00 | 4.50 | % | 2.25 | — | 193,510 | ||||||||||||||||||
Total | 16,200 | $ | 282,490 | $ | 476,000 | |||||||||||||||||||||
_______________________________________________________________________________
(1) | Holders of shares of the Series D, G and I preferred stock are entitled to receive dividends, when and as declared by the Company's Board of Directors, out of funds legally available for the payment of dividends. Dividends are cumulative from the date of original issue and are payable quarterly in arrears on or before the 15th day of each March, June, September and December or, if not a business day, the next succeeding business day. Any dividend payable on the preferred stock for any partial dividend period will be computed on the basis of a 360-day year consisting of twelve 30-day months. Dividends will be payable to holders of record as of the close of business on the first day of the calendar month in which the applicable dividend payment date falls or on another date designated by the Company's Board of Directors for the payment of dividends that is not more than 30 nor less than 10 days prior to the dividend payment date. |
(2) | The Company declared and paid dividends of $8.0 million, $6.1 million and $9.4 million on its Series D, G and I Cumulative Redeemable Preferred Stock during the years ended December 31, 2019 and 2018, respectively. The Company declared and paid dividends of $9.0 million and $9.0 million on its Series J Convertible Perpetual Preferred Stock during the years ended December 31, 2019 and 2018, respectively. The character of the 2019 dividends was 100% capital gain distribution, of which 34.01% represented unrecaptured section 1250 gain. The character of the 2018 dividends was 100% capital gain distribution, of which 26.02% represented unrecaptured section 1250 gain and 73.98% long term capital gain. There are no dividend arrearages on any of the preferred shares currently outstanding. |
(3) | The Company may, at its option, redeem the Series G and I Preferred Stock, in whole or in part, at any time and from time to time, for cash at a redemption price equal to 100% of the liquidation preference of $25.00 per share, plus accrued and unpaid dividends, if any, to the redemption date. |
(4) | The Company redeemed all of its Series J Preferred Stock in December 2019. |
Dividends—To maintain its qualification as a REIT, the Company must annually distribute, at a minimum, an amount equal to 90% of its taxable income, excluding net capital gains, and must distribute 100% of its taxable income (including net capital gains) to eliminate corporate federal income taxes payable by the REIT. The Company has recorded NOLs and may record NOLs in the future, which may reduce its taxable income in future periods and lower or eliminate entirely the Company's obligation to pay dividends for such periods in order to maintain its REIT qualification. As of December 31, 2018, the Company had $567.7 million of NOL carryforwards at the corporate REIT level that can generally be used to offset both ordinary taxable income and capital gain net income in future years. The NOL carryforwards will begin to expire in 2031 and will fully expire in 2036 if unused. The amount of NOL carryforwards as of December 31, 2019 will be determined upon finalization of the Company's 2019 tax return. Because taxable income differs from cash flow from operations due to non-cash revenues and expenses (such as depreciation and certain asset impairments), in certain circumstances, the Company may generate operating cash flow in excess of its dividends, or alternatively, may need to make dividend payments in excess of operating cash flows. The Senior Term Loan and the Revolving Credit Facility permit the Company to pay common dividends with no restrictions so long as the Company is not in default on any of its debt obligations. The Company declared and paid common stock dividends of $25.3 million, or $0.39 per share, for the year ended December 31, 2019 and $12.3 million, or $0.18 per share, for the year ended December 31, 2018. The character of the 2019 dividends was 100% capital gain distribution, of which 34.01% represented unrecaptured section 1250 gain. The character of the 2018 dividends was 100% capital gain distribution, of which 26.02% represented unrecaptured section 1250 gain and 73.98% long term capital gain.
90
Stock Repurchase Program—The Company may repurchase shares in negotiated transactions or open market transactions, including through one or more trading plans. During the year ended December 31, 2019, the Company repurchased 7.3 million shares of its outstanding common stock for $74.6 million, for an average cost of $10.16 per share. During the three months ended March 31, 2018, the Company repurchased 0.8 million shares of its outstanding common stock for $8.3 million, for an average cost of $10.22 per share. The Company did not repurchase any shares of its common stock during the nine months ended December 31, 2018 or the year ended December 31, 2017 under stock repurchase programs. As of December 31, 2019, the Company had authorization to repurchase up to $34.2 million of common stock.
Accumulated Other Comprehensive Income (Loss)—"Accumulated other comprehensive income (loss)" reflected in the Company's shareholders' equity is comprised of the following ($ in thousands):
As of December 31, | |||||||
2019 | 2018 | ||||||
Unrealized gains on available-for-sale securities | $ | 2,756 | $ | 475 | |||
Unrealized losses on cash flow hedges | (37,264 | ) | (13,546 | ) | |||
Unrealized losses on cumulative translation adjustment | (4,199 | ) | (4,199 | ) | |||
Accumulated other comprehensive loss | $ | (38,707 | ) | $ | (17,270 | ) | |
Note 15—Stock-Based Compensation Plans and Employee Benefits
Stock-Based Compensation—The Company recorded stock-based compensation expense, including the expense related to performance incentive plans (see below), of $30.4 million, $17.6 million and $18.8 million, respectively, during the years ended December 31, 2019, 2018 and 2017 in "General and administrative" in the Company's consolidated statements of operations. As of December 31, 2019, there was $2.7 million of total unrecognized compensation cost related to all unvested restricted stock units that is expected to be recognized over a weighted average remaining vesting/service period of 1.35 years.
Performance Incentive Plans—The Company's Performance Incentive Plans ("iPIP") are designed to provide, primarily to senior executives and select professionals engaged in the Company's investment activities, long-term compensation which has a direct relationship to the realized returns on investments included in the plans. Awards vest over six years, with 40% being vested at the end of the second year and 15% each year thereafter.
2019-2020 iPIP Plan—The Company's 2019-2020 iPIP plan is an equity-classified award which is measured at the grant date fair value and recognized as compensation cost in "General and administrative" in the Company's consolidated statements of operations and "Noncontrolling interests" in the Company's consolidated statements of changes in equity over the requisite service period. Investments in the 2019-2020 iPIP plan will be held by a consolidated subsidiary of the Company that has two ownership classes, class A units and class B units. The Company owns 100% of the class A units and the class B units were issued to employees as long-term compensation. Except for certain clawback provisions, participants can retain vested class B units upon their termination of employment with the Company. The class B units are entitled to distributions from the net cash realized from the investments in the plan after the Company, through its ownership of the class A units, has received a specified return on its invested capital and a return of its invested capital. Distributions on the class B units are also subject to reductions under a total shareholder return ("TSR") adjustment. The fair value of the class B units was determined using a model that forecasts the underlying cash flows from the investments within the entity to which the class B units have ownership rights. During the year ended December 31, 2019, the Company recorded $2.9 million of expense related to the 2019-2020 iPIP plan. Distributions on the class B units will be 50% in cash and 50% in shares of the Company's common stock or in shares of SAFE's common stock owned by the Company.
2013-2018 iPIP Plans—The remainder of the Company's iPIP plans, as shown in the table below, are liability-classified awards and are remeasured each reporting period at fair value until the awards are settled. Certain employees will be granted awards that entitle employees to receive the residual cash flows from the investments in the plans after the Company has received a specified return on its invested capital and a return of its invested capital. Awards are also subject to reductions under a TSR adjustment. The fair value of awards is determined using a model that forecasts the Company's projected investment performance. Settlement of the awards will be 50% in cash and 50% in shares of the Company's common stock or in shares of SAFE's common stock owned by the Company.
91
The following is a summary of the status of the Company’s liability-classified iPIP plans and changes during the year ended December 31, 2019.
iPIP Investment Pool | ||||||||
2013-2014 | 2015-2016 | 2017-2018 | ||||||
Points at beginning of period | 85.77 | 79.41 | 82.43 | |||||
Granted | — | — | — | |||||
Forfeited | (4.60 | ) | (6.13 | ) | (5.16 | ) | ||
Points at end of period | 81.17 | 73.28 | 77.27 | |||||
During the year ended December 31, 2019, the Company made distributions to participants in the 2015-2016 investment pool. The iPIP participants received total distributions in the amount of $9.4 million as compensation, comprised of cash and 356,065 shares of the Company's common stock with a fair value of $13.11 per share, which are fully-vested and issued under the 2009 LTIP (see below). After deducting statutory minimum tax withholdings, a total of 192,829 shares of the Company's common stock were issued.
During the year ended December 31, 2019, the Company made distributions to participants in the 2013-2014 investment pool. The iPIP participants received total distributions in the amount of $7.4 million as compensation, comprised of cash and 389,545 shares of the Company's common stock with a fair value of $9.21 per share, which are fully-vested and issued under the 2009 LTIP (see below). After deducting statutory minimum tax withholdings, a total of 209,118 shares of the Company's common stock were issued.
As of December 31, 2019 and 2018, the Company had accrued compensation costs relating to iPIP of $41.9 million and $37.5 million, respectively, which are included in "Accounts payable, accrued expenses and other liabilities" on the Company's consolidated balance sheets.
Long-Term Incentive Plan—The Company's 2009 Long-Term Incentive Plan (the "2009 LTIP") is designed to provide incentive compensation for officers, key employees, directors and advisors of the Company. The 2009 LTIP provides for awards of stock options, shares of restricted stock, phantom shares, restricted stock units, dividend equivalent rights and other share-based performance awards. All awards under the 2009 LTIP are made at the discretion of the Company's Board of Directors or a committee of the Board of Directors. The Company's shareholders approved the 2009 LTIP in 2009 and approved the performance-based provisions of the 2009 LTIP, as amended, in 2014. In May 2019, the Company's shareholders approved an increase in the number of shares available for issuance under the 2009 LTIP from a maximum of 8.0 million to 8.9 million and extended the expiration date of the 2009 LTIP from May 2019 to May 2029.
As of December 31, 2019, an aggregate of 2.8 million shares remain available for issuance pursuant to future awards under the Company's 2009 LTIP.
Restricted Stock Units—Changes in non-vested restricted stock units ("Units") during the year ended December 31, 2019 were as follows (number of shares and $ in thousands, except per share amounts):
Number of Shares | Weighted Average Grant Date Fair Value Per Share | Aggregate Intrinsic Value | |||||||||
Non-vested as of December 31, 2018 | 357 | $ | 10.68 | $ | 3,277 | ||||||
Granted | 485 | $ | 8.84 | ||||||||
Vested | (153 | ) | $ | 11.12 | |||||||
Forfeited | (91 | ) | $ | 9.99 | |||||||
Non-vested as of December 31, 2019 | 598 | $ | 9.18 | $ | 8,688 | ||||||
The total fair value of Units vested during the years ended December 31, 2019, 2018 and 2017 was $1.8 million, $1.4 million and $0.9 million, respectively. The weighted-average grant date fair value per share of Units granted during the years ended December 31, 2019, 2018 and 2017 was $8.84, $10.16 and $12.09, respectively.
Directors' Awards—Non-employee directors are awarded CSEs or restricted share awards at the time of the annual shareholders' meeting in consideration for their services on the Company's Board of Directors. During the year ended December 31, 2019, the Company awarded to non-employee Directors 65,936 restricted shares of common stock at a fair value per share of $8.74
92
at the time of grant. These restricted shares have a vesting term of one year. The Company also issued a total of 6,254 CSEs at a fair value of $10.90 in respect of dividend equivalents on outstanding CSEs during the year ended December 31, 2019. Dividends will accrue as and when dividends are declared by the Company on shares of its common stock, but will not be paid unless and until the CSEs and restricted shares of common stock vest and are settled. As of December 31, 2019, a combined total of 244,360 CSEs and restricted shares of common stock granted to members of the Company's Board of Directors remained outstanding under the Company's Non-Employee Directors Deferral Plan, with an aggregate intrinsic value of $3.5 million.
401(k) Plan—The Company has a savings and retirement plan (the "401(k) Plan"), which is a voluntary, defined contribution plan. All employees are eligible to participate in the 401(k) Plan following completion of three months of continuous service with the Company. Each participant may contribute on a pretax basis up to the maximum percentage of compensation and dollar amount permissible under Section 402(g) of the Internal Revenue Code not to exceed the limits of Code Sections 401(k), 404 and 415. At the discretion of the Company's Board of Directors, the Company may make matching contributions on the participant's behalf of up to 50% of the participant's contributions, up to a maximum of 10% of the participants' compensation. The Company made gross contributions of $0.9 million, $1.1 million and $1.1 million, respectively, for the years ended December 31, 2019, 2018 and 2017.
Note 16—Earnings Per Share
Earnings per share ("EPS") is calculated using the two-class method, which allocates earnings among common stock and participating securities, if applicable, to calculate EPS when an entity's capital structure includes either two or more classes of common stock or common stock and participating securities.
93
The following table presents a reconciliation of income (loss) from continuing operations used in the basic and diluted EPS calculations ($ in thousands, except for per share data):
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Income (loss) from continuing operations | $ | 334,325 | $ | (18,326 | ) | $ | 51,851 | ||||
Net income attributable to noncontrolling interests | (10,283 | ) | (13,936 | ) | (4,526 | ) | |||||
Preferred dividends | (32,495 | ) | (32,495 | ) | (48,444 | ) | |||||
Premium above book value on redemption of preferred stock | — | — | (16,314 | ) | |||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders for basic earnings per common share | $ | 291,547 | $ | (64,757 | ) | $ | (17,433 | ) | |||
Add: Effect of Series J convertible perpetual preferred stock | 9,000 | — | — | ||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders for diluted earnings per common share | $ | 300,547 | $ | (64,757 | ) | $ | (17,433 | ) | |||
94
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Earnings allocable to common shares: | |||||||||||
Numerator for basic earnings per share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders | $ | 291,547 | $ | (64,757 | ) | $ | (17,433 | ) | |||
Income from discontinued operations | — | — | 4,939 | ||||||||
Gain from discontinued operations | — | — | 123,418 | ||||||||
Net income (loss) attributable to iStar Inc. and allocable to common shareholders | $ | 291,547 | $ | (64,757 | ) | $ | 110,924 | ||||
Numerator for diluted earnings per share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders | $ | 300,547 | $ | (64,757 | ) | $ | (17,433 | ) | |||
Income from discontinued operations | — | — | 4,939 | ||||||||
Gain from discontinued operations | — | — | 123,418 | ||||||||
Net income (loss) attributable to iStar Inc. and allocable to common shareholders | $ | 300,547 | $ | (64,757 | ) | $ | 110,924 | ||||
Denominator for basic and diluted earnings per share: | |||||||||||
Weighted average common shares outstanding for basic earnings per common share | 64,696 | 67,958 | 71,021 | ||||||||
Add: Effect of assumed shares issued under treasury stock method for restricted stock units | 146 | — | — | ||||||||
Add: Effect of series J convertible perpetual preferred stock | 15,824 | — | — | ||||||||
Weighted average common shares outstanding for diluted earnings per common share | 80,666 | 67,958 | 71,021 | ||||||||
Basic earnings per common share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders | $ | 4.51 | $ | (0.95 | ) | $ | (0.25 | ) | |||
Income from discontinued operations | — | — | 0.07 | ||||||||
Gain from discontinued operations | — | — | 1.74 | ||||||||
Net income (loss) attributable to iStar Inc. and allocable to common shareholders | $ | 4.51 | $ | (0.95 | ) | $ | 1.56 | ||||
Diluted earnings per common share: | |||||||||||
Income (loss) from continuing operations attributable to iStar Inc. and allocable to common shareholders | $ | 3.73 | $ | (0.95 | ) | $ | (0.25 | ) | |||
Income from discontinued operations | — | — | 0.07 | ||||||||
Gain from discontinued operations | — | — | 1.74 | ||||||||
Net income (loss) attributable to iStar Inc. and allocable to common shareholders | $ | 3.73 | $ | (0.95 | ) | $ | 1.56 | ||||
95
For the years ended December 31, 2019, 2018 and 2017, the following shares were not included in the diluted EPS calculation because they were anti-dilutive (in thousands)(1)(2)(3):
For the Years Ended December 31, | ||||||||
2019 | 2018 | 2017 | ||||||
Joint venture shares | — | — | 255 | |||||
Series J convertible perpetual preferred stock | — | 15,704 | 15,635 | |||||
_______________________________________________________________________________
(1) | For the year ended December 31, 2017, the effect of 6 and 17 unvested time and market-based Units, respectively, were anti-dilutive due to the Company having a net loss for the period. |
(2) | For the year ended December 31, 2018, the effect of the Company's unvested Units, CSEs and restricted stock awards were anti-dilutive due to the Company having a net loss for the period. |
(3) | The Company will settle conversions of the 3.125% Convertible Notes by paying the conversion value in cash up to the original principal amount of the notes being converted and shares of common stock to the extent of any conversion premium. The amount of cash and shares of common stock, if any, due upon conversion will be based on a daily conversion value calculated for each trading day in a 40 consecutive day observation period. Based upon the conversion price of the 3.125% Convertible Notes, no shares of common stock would have been issuable upon conversion of the 3.125% Convertible Notes for the years ended December 31, 2019, 2018, and 2017, and therefore the 3.125% Convertible Notes had no effect on diluted EPS for such periods. |
Note 17—Fair Values
Fair value represents the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The following fair value hierarchy prioritizes the inputs to be used in valuation techniques to measure fair value:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability; and
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
Certain of the Company's assets and liabilities are recorded at fair value either on a recurring or non-recurring basis. Assets required to be marked-to-market and reported at fair value every reporting period are classified as being valued on a recurring basis. Assets not required to be recorded at fair value every period may be recorded at fair value if a specific provision or other impairment is recorded within the period to mark the carrying value of the asset to market as of the reporting date. Such assets are classified as being valued on a non-recurring basis.
96
The following fair value hierarchy table summarizes the Company's assets and liabilities recorded at fair value on a recurring and non-recurring basis by the above categories ($ in thousands):
Fair Value Using | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
As of December 31, 2019 | |||||||||||||||
Recurring basis: | |||||||||||||||
Derivative assets(1) | $ | 114 | $ | — | $ | 114 | $ | — | |||||||
Derivative liabilities(1) | 8,680 | — | 8,680 | — | |||||||||||
Available-for-sale securities(1) | 23,896 | — | — | 23,896 | |||||||||||
Non-recurring basis: | |||||||||||||||
Impaired land and development(2) | 40,000 | — | — | 40,000 | |||||||||||
As of December 31, 2018 | |||||||||||||||
Recurring basis: | |||||||||||||||
Derivative assets(1) | $ | 3,669 | $ | — | $ | 3,669 | $ | — | |||||||
Derivative liabilities(1) | 10,244 | — | 10,244 | — | |||||||||||
Available-for-sale securities(1) | $ | 21,661 | $ | — | $ | — | $ | 21,661 | |||||||
Non-recurring basis: | |||||||||||||||
Impaired real estate(3) | 29,400 | — | — | 29,400 | |||||||||||
Impaired real estate available and held for sale(4) | 19,300 | — | — | 19,300 | |||||||||||
Impaired land and development(5) | 78,400 | — | — | 78,400 | |||||||||||
(1) | The fair value of the Company's derivatives are based upon widely accepted valuation techniques utilized by a third-party specialist using observable inputs such as interest rates and contractual cash flow and are classified as Level 2. The fair value of the Company's available-for-sale securities are based upon unadjusted third-party broker quotes and are classified as Level 3. |
(2) | The Company recorded aggregate impairments of $5.3 million on two land and development assets with an estimated aggregate fair value of $40.0 million. The estimated fair values are based on expected sales proceeds. |
(3) | The Company recorded aggregate impairments of $76.3 million on three real estate assets with an estimated aggregate fair value of $29.4 million. The impairments were as follows: |
i. | A $23.2 million impairment on a commercial operating property based on a decline in expected operating performance. The fair value is based on the Company's estimate of the recoverability of its investment in the project. |
ii. | A $6.0 million impairment on a property based on a strategic decision to sell the asset. The fair value is based on purchase offers received from third parties, which is consistent with the Company's estimate of fair value. |
iii. | A $47.1 million impairment on a commercial operating property based on a strategic decision to sell the asset. The fair value is based on purchase offers received from third parties, which is consistent with the Company's estimate of fair value. |
(4) | The Company recorded aggregate impairments of $3.7 million on two real estate assets held for sale. The fair values are based on market comparable sales. |
(5) | The Company recorded aggregate impairments of $55.4 million on four land and development assets with an estimated aggregate fair value of $78.4 million. The impairments were as follows: |
i. | A $25.0 million impairment on a waterfront land and development asset based on a strategic decision to sell the asset. The fair value is based on purchase offers received from third parties, which is consistent with the Company's estimate of fair value. |
ii. | A $21.6 million impairment on a master planned community based on a strategic decision to sell the asset. The fair value is based on purchase offers received from third parties, which is consistent with the Company's estimate of fair value. |
iii. | A $6.9 million impairment on an infill land and development asset based on the deterioration of the asset. The fair value is based on purchase offers received from third parties, which is consistent with the Company's estimate of fair value. |
iv. | A $1.9 million impairment on a waterfront land and development asset based on the sale of the asset in 2019. |
97
The following table summarizes changes in Level 3 available-for-sale securities reported at fair value on the Company's consolidated balance sheets for the years ended December 31, 2019 and 2018 ($ in thousands):
2019 | 2018 | |||||||
Beginning balance | $ | 21,661 | $ | 22,842 | ||||
Repayments | (45 | ) | (46 | ) | ||||
Unrealized gains (losses) recorded in other comprehensive income | 2,280 | (1,135 | ) | |||||
Ending balance | $ | 23,896 | $ | 21,661 | ||||
Fair values of financial instruments—The Company's estimated fair values of its loans receivable and other lending investments and outstanding debt was $0.9 billion and $3.6 billion, respectively, as of December 31, 2019 and $1.0 billion and $3.5 billion, respectively, as of December 31, 2018. The Company determined that the significant inputs used to value its loans receivable and other lending investments and debt obligations fall within Level 3 of the fair value hierarchy. The carrying value of other financial instruments including cash and cash equivalents, restricted cash, net investment in leases, accrued interest receivable and accounts payable, approximate the fair values of the instruments. Cash and cash equivalents and restricted cash values are considered Level 1 on the fair value hierarchy. The fair value of other financial instruments, including derivative assets and liabilities, are included in the fair value hierarchy table above.
Given the nature of certain assets and liabilities, clearly determinable market based valuation inputs are often not available, therefore, these assets and liabilities are valued using internal valuation techniques. Subjectivity exists with respect to these internal valuation techniques, therefore, the fair values disclosed may not ultimately be realized by the Company if the assets were sold or the liabilities were settled with third parties. The methods the Company used to estimate the fair values presented in the table above are described more fully below for each type of asset and liability.
Derivatives—The Company uses interest rate swaps, interest rate caps and foreign exchange contracts to manage its interest rate and foreign currency risk. The valuation of these instruments is determined using discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves, foreign exchange rates, and implied volatilities. The Company incorporates credit valuation adjustments to appropriately reflect both its own non-performance risk and the respective counterparty's non-performance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of non-performance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts and guarantees. The Company has determined that the significant inputs used to value its derivatives fall within Level 2 of the fair value hierarchy.
Impaired loans—The Company's loans identified as being impaired are nearly all collateral dependent loans and are evaluated for impairment by comparing the estimated fair value of the underlying collateral, less costs to sell, to the carrying value of each loan. Due to the nature of the individual properties collateralizing the Company's loans, the Company generally uses a discounted cash flow methodology through internally developed valuation models to estimate the fair value of the collateral. This approach requires the Company to make judgments in respect to significant unobservable inputs, which may include discount rates, capitalization rates and the timing and amounts of estimated future cash flows. For income producing properties, cash flows generally include property revenues, operating costs and capital expenditures that are based on current observable market rates and estimates for market rate growth and occupancy levels. For other real estate, cash flows may include lot and unit sales that are based on current observable market rates and estimates for annual revenue growth, operating costs, costs of completion and the inventory sell out pricing and timing. The Company will also consider market comparables if available. In some cases, the Company obtains external "as is" appraisals for loan collateral, generally when third party participations exist, and appraised values may be discounted when real estate markets rapidly deteriorate. The Company has determined that significant inputs used in its internal valuation models and appraisals fall within Level 3 of the fair value hierarchy.
Impaired real estate—If the Company determines a real estate asset available and held for sale is impaired, it records an impairment charge to adjust the asset to its estimated fair market value less costs to sell. Due to the nature of individual real estate properties, the Company generally uses a discounted cash flow methodology through internally developed valuation models to estimate the fair value of the assets. This approach requires the Company to make judgments with respect to significant unobservable inputs, which may include discount rates, capitalization rates and the timing and amounts of estimated future cash flows. For income producing properties, cash flows generally include property revenues, operating costs and capital expenditures that are based on current observable market rates and estimates for market rate growth and occupancy levels. For other real estate, cash
98
flows may include lot and unit sales that are based on current observable market rates and estimates for annual market rate growth, operating costs, costs of completion and the inventory sell out pricing and timing. The Company will also consider market comparables if available. In some cases, the Company obtains external "as is" appraisals for real estate assets and appraised values may be discounted when real estate markets rapidly deteriorate. The Company has determined that significant inputs used in its internal valuation models and appraisals fall within Level 3 of the fair value hierarchy. Additionally, in certain cases, if the Company is under contract to sell an asset, it will mark the asset to the contracted sales price less costs to sell. The Company considers this to be a Level 3 input under the fair value hierarchy.
Loans receivable and other lending investments and net investment in leases—The Company estimates the fair value of its performing loans and other lending investments and net investment in leases using a discounted cash flow methodology. This method discounts estimated future cash flows using rates management determines best reflect current market interest rates or rental rates that would be offered for loans or tenants with similar characteristics and credit quality. The Company determined that the significant inputs used to value its loans and other lending investments and net investment in leases fall within Level 3 of the fair value hierarchy. For certain lending investments, the Company uses market quotes, to the extent they are available, that fall within Level 2 of the fair value hierarchy or broker quotes that fall within Level 3 of the fair value hierarchy.
Debt obligations, net—For debt obligations traded in secondary markets, the Company uses market quotes, to the extent they are available, to determine fair value and are considered Level 2 on the fair value hierarchy. For debt obligations not traded in secondary markets, the Company determines fair value using a discounted cash flow methodology, whereby contractual cash flows are discounted at rates that management determines best reflect current market interest rates that would be charged for debt with similar characteristics and credit quality. The Company has determined that the inputs used to value its debt obligations under the discounted cash flow methodology fall within Level 3 of the fair value hierarchy.
Note 18—Segment Reporting
The Company has determined that it has four reportable segments based on how management reviews and manages its business. These reportable segments include: Real Estate Finance, Net Lease, Operating Properties and Land and Development. The Real Estate Finance segment includes all of the Company's activities related to senior and mezzanine real estate loans and real estate related securities. The Net Lease segment includes the Company's activities and operations related to the ownership of properties generally leased to single corporate tenants and its investment in SAFE (refer to Note 8). The Operating Properties segment includes the Company's activities and operations related to its commercial and residential properties. The Land and Development segment includes the Company's activities related to its developable land portfolio.
99
The Company evaluates performance based on the following financial measures for each segment. The Company's segment information is as follows ($ in thousands):
Real Estate Finance | Net Lease | Operating Properties | Land and Development | Corporate/Other(1) | Company Total | ||||||||||||||||||
Year Ended December 31, 2019 | |||||||||||||||||||||||
Operating lease income | $ | — | $ | 177,679 | $ | 28,423 | $ | 286 | $ | — | $ | 206,388 | |||||||||||
Interest income | 75,636 | 2,018 | — | — | — | 77,654 | |||||||||||||||||
Interest income from sales-type leases | — | 20,496 | — | — | — | 20,496 | |||||||||||||||||
Other income | 4,946 | 16,718 | 17,384 | 7,838 | 8,477 | 55,363 | |||||||||||||||||
Land development revenue | — | — | — | 119,595 | — | 119,595 | |||||||||||||||||
Earnings (losses) from equity method investments | — | 29,235 | 8,298 | 4,322 | (6 | ) | 41,849 | ||||||||||||||||
Selling profit from sales-type leases | — | 180,416 | — | — | — | 180,416 | |||||||||||||||||
Income from sales of real estate | — | 224,654 | 11,969 | — | — | 236,623 | |||||||||||||||||
Total revenue and other earnings | 80,582 | 651,216 | 66,074 | 132,041 | 8,471 | 938,384 | |||||||||||||||||
Real estate expense | — | (24,786 | ) | (35,322 | ) | (32,318 | ) | — | (92,426 | ) | |||||||||||||
Land development cost of sales | — | — | — | (109,663 | ) | — | (109,663 | ) | |||||||||||||||
Other expense | (462 | ) | — | — | — | (12,658 | ) | (13,120 | ) | ||||||||||||||
Allocated interest expense | (29,587 | ) | (95,154 | ) | (10,249 | ) | (20,706 | ) | (28,223 | ) | (183,919 | ) | |||||||||||
Allocated general and administrative(2) | (8,254 | ) | (25,990 | ) | (2,887 | ) | (11,957 | ) | (19,085 | ) | (68,173 | ) | |||||||||||
Segment profit (loss)(3) | $ | 42,279 | $ | 505,286 | $ | 17,616 | $ | (42,603 | ) | $ | (51,495 | ) | $ | 471,083 | |||||||||
Other significant items: | |||||||||||||||||||||||
Provision for loan losses | $ | 6,482 | $ | — | $ | — | $ | — | $ | — | $ | 6,482 | |||||||||||
Impairment of assets | — | 2,471 | 3,853 | 6,427 | 668 | 13,419 | |||||||||||||||||
Depreciation and amortization | — | 51,091 | 4,977 | 977 | 1,214 | 58,259 | |||||||||||||||||
Capitalized expenditures | — | 31,445 | 5,617 | 99,031 | — | 136,093 | |||||||||||||||||
Year Ended December 31, 2018 | |||||||||||||||||||||||
Operating lease income | $ | — | $ | 151,958 | $ | 55,677 | $ | 557 | $ | — | $ | 208,192 | |||||||||||
Interest income | 97,878 | — | — | — | — | 97,878 | |||||||||||||||||
Other income | 4,556 | 4,286 | 54,361 | 7,320 | 11,819 | 82,342 | |||||||||||||||||
Land development revenue | — | — | — | 409,710 | — | 409,710 | |||||||||||||||||
Earnings (losses) from equity method investments | — | 8,479 | (1,003 | ) | (3,110 | ) | (9,373 | ) | (5,007 | ) | |||||||||||||
Gain from consolidation of equity method investment | — | 67,877 | — | — | — | 67,877 | |||||||||||||||||
Income from sales of real estate | — | 45,038 | 80,966 | — | — | 126,004 | |||||||||||||||||
Total revenue and other earnings | 102,434 | 277,638 | 190,001 | 414,477 | 2,446 | 986,996 | |||||||||||||||||
Real estate expense | — | (17,033 | ) | (80,570 | ) | (41,686 | ) | — | (139,289 | ) | |||||||||||||
Land development cost of sales | — | — | — | (350,181 | ) | — | (350,181 | ) | |||||||||||||||
Other expense | (1,578 | ) | — | — | — | (4,462 | ) | (6,040 | ) | ||||||||||||||
Allocated interest expense | (40,653 | ) | (63,706 | ) | (18,618 | ) | (21,897 | ) | (38,877 | ) | (183,751 | ) | |||||||||||
Allocated general and administrative(2) | (12,997 | ) | (20,713 | ) | (6,574 | ) | (14,313 | ) | (19,975 | ) | (74,572 | ) | |||||||||||
Segment profit (loss) (3) | $ | 47,206 | $ | 176,186 | $ | 84,239 | $ | (13,600 | ) | $ | (60,868 | ) | $ | 233,163 | |||||||||
Other significant non-cash items: | |||||||||||||||||||||||
Provision for loan losses | $ | 16,937 | $ | — | $ | — | $ | — | $ | — | $ | 16,937 | |||||||||||
Impairment of assets | — | 10,391 | 79,991 | 56,726 | — | 147,108 | |||||||||||||||||
Depreciation and amortization | — | 38,588 | 17,417 | 1,353 | 1,341 | 58,699 | |||||||||||||||||
Capitalized expenditures | — | 40,215 | 19,912 | 144,595 | — | 204,722 | |||||||||||||||||
100
Real Estate Finance | Net Lease | Operating Properties | Land and Development | Corporate/Other(1) | Company Total | ||||||||||||||||||
Year Ended December 31, 2017 | |||||||||||||||||||||||
Operating lease income | $ | — | $ | 123,685 | $ | 63,159 | $ | 840 | $ | — | $ | 187,684 | |||||||||||
Interest income | 106,548 | — | — | — | — | 106,548 | |||||||||||||||||
Other income | 2,633 | 2,603 | 49,641 | 126,259 | 6,955 | 188,091 | |||||||||||||||||
Land development revenue | — | — | — | 196,879 | — | 196,879 | |||||||||||||||||
Earnings (losses) from equity method investments | — | 5,086 | (772 | ) | 7,292 | 1,409 | 13,015 | ||||||||||||||||
Income from discontinued operations | — | 4,939 | — | — | — | 4,939 | |||||||||||||||||
Gain from discontinued operations | — | 123,418 | — | — | — | 123,418 | |||||||||||||||||
Income from sales of real estate | — | 87,512 | 4,537 | — | — | 92,049 | |||||||||||||||||
Total revenue and other earnings | 109,181 | 347,243 | 116,565 | 331,270 | 8,364 | 912,623 | |||||||||||||||||
Real estate expense | — | (16,742 | ) | (89,725 | ) | (41,150 | ) | — | (147,617 | ) | |||||||||||||
Land development cost of sales | — | — | — | (180,916 | ) | — | (180,916 | ) | |||||||||||||||
Other expense | (1,413 | ) | — | — | — | (19,541 | ) | (20,954 | ) | ||||||||||||||
Allocated interest expense | (40,359 | ) | (53,710 | ) | (20,171 | ) | (28,033 | ) | (52,413 | ) | (194,686 | ) | |||||||||||
Allocated general and administrative(2) | (15,223 | ) | (19,563 | ) | (8,075 | ) | (16,483 | ) | (20,726 | ) | (80,070 | ) | |||||||||||
Segment profit (loss) (3) | $ | 52,186 | $ | 257,228 | $ | (1,406 | ) | $ | 64,688 | $ | (84,316 | ) | $ | 288,380 | |||||||||
Other significant non-cash items: | |||||||||||||||||||||||
Recovery of loan losses | $ | (5,828 | ) | $ | — | $ | — | $ | — | $ | — | $ | (5,828 | ) | |||||||||
Impairment of assets | — | 5,486 | 6,358 | 20,535 | — | 32,379 | |||||||||||||||||
Depreciation and amortization | — | 28,132 | 17,684 | 1,896 | 1,321 | 49,033 | |||||||||||||||||
Capitalized expenditures | — | 4,838 | 35,754 | 125,744 | — | 166,336 | |||||||||||||||||
101
Real Estate Finance | Net Lease | Operating Properties | Land and Development | Corporate/Other(1) | Company Total | ||||||||||||||||||
As of December 31, 2019 | |||||||||||||||||||||||
Real estate | |||||||||||||||||||||||
Real estate, net | $ | — | $ | 1,327,082 | $ | 200,137 | $ | — | $ | — | $ | 1,527,219 | |||||||||||
Real estate available and held for sale | — | — | 8,650 | — | — | 8,650 | |||||||||||||||||
Total real estate | — | 1,327,082 | 208,787 | — | — | 1,535,869 | |||||||||||||||||
Net investment in leases | — | 418,915 | — | — | — | 418,915 | |||||||||||||||||
Land and development, net | — | — | — | 580,545 | — | 580,545 | |||||||||||||||||
Loans receivable and other lending investments, net | 783,522 | 44,339 | — | — | — | 827,861 | |||||||||||||||||
Other investments | — | 760,068 | 61,686 | 42,866 | 43,255 | 907,875 | |||||||||||||||||
Total portfolio assets | $ | 783,522 | $ | 2,550,404 | $ | 270,473 | $ | 623,411 | $ | 43,255 | 4,271,065 | ||||||||||||
Cash and other assets | 814,044 | ||||||||||||||||||||||
Total assets | $ | 5,085,109 | |||||||||||||||||||||
As of December 31, 2018 | |||||||||||||||||||||||
Real estate | |||||||||||||||||||||||
Real estate, net | $ | — | $ | 1,536,494 | $ | 234,525 | $ | — | $ | — | $ | 1,771,019 | |||||||||||
Real estate available and held for sale | — | 1,055 | 21,496 | — | — | 22,551 | |||||||||||||||||
Total real estate | — | 1,537,549 | 256,021 | — | — | 1,793,570 | |||||||||||||||||
Land and development, net | — | — | — | 598,218 | — | 598,218 | |||||||||||||||||
Loans receivable and other lending investments, net | 988,224 | — | — | — | — | 988,224 | |||||||||||||||||
Other investments | — | 165,804 | 65,643 | 65,312 | 7,516 | 304,275 | |||||||||||||||||
Total portfolio assets | $ | 988,224 | $ | 1,703,353 | $ | 321,664 | $ | 663,530 | $ | 7,516 | 3,684,287 | ||||||||||||
Cash and other assets | 1,329,990 | ||||||||||||||||||||||
Total assets | $ | 5,014,277 | |||||||||||||||||||||
_______________________________________________________________________________
(1) | Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not included in the other reportable segments above. |
(2) | General and administrative excludes stock-based compensation expense of $30.4 million, $17.6 million and $18.8 million for the years ended December 31, 2019, 2018 and 2017, respectively. |
(3) | The following is a reconciliation of segment profit to net income (loss) ($ in thousands): |
For the Years Ended December 31, | |||||||||||
2019 | 2018 | 2017 | |||||||||
Segment profit | $ | 471,083 | $ | 233,163 | $ | 288,380 | |||||
Add/Less: (Provision for) recovery of loan losses | (6,482 | ) | (16,937 | ) | 5,828 | ||||||
Less: Impairment of assets | (13,419 | ) | (147,108 | ) | (32,379 | ) | |||||
Less: Depreciation and amortization | (58,259 | ) | (58,699 | ) | (49,033 | ) | |||||
Less: Stock-based compensation expense | (30,436 | ) | (17,563 | ) | (18,812 | ) | |||||
Less: Income tax (expense) benefit | (438 | ) | (815 | ) | 948 | ||||||
Less: Loss on early extinguishment of debt, net | (27,724 | ) | (10,367 | ) | (14,724 | ) | |||||
Net income (loss) | $ | 334,325 | $ | (18,326 | ) | $ | 180,208 | ||||
102
Note 19—Quarterly Financial Information (Unaudited)
The following table sets forth the selected quarterly financial data for the Company ($ in thousands, except per share amounts).
For the Quarters Ended | ||||||||||||||||
December 31, | September 30, | June 30, | March 31, | |||||||||||||
2019: | ||||||||||||||||
Revenue | $ | 128,888 | $ | 145,338 | $ | 98,468 | $ | 106,802 | ||||||||
Net income (loss) | $ | (36,022 | ) | $ | 3,626 | $ | 373,691 | $ | (6,970 | ) | ||||||
Net income (loss) attributable to iStar Inc. | $ | (38,137 | ) | $ | 781 | $ | 370,839 | $ | (9,441 | ) | ||||||
Earnings per common share data(1): | ||||||||||||||||
Net income (loss) attributable to common shareholders | ||||||||||||||||
Basic | $ | (46,260 | ) | $ | (7,343 | ) | $ | 362,715 | $ | (17,565 | ) | |||||
Diluted | $ | (46,260 | ) | $ | (7,343 | ) | $ | 364,965 | $ | (17,565 | ) | |||||
Earnings per share | ||||||||||||||||
Basic | $ | (0.71 | ) | $ | (0.12 | ) | $ | 5.67 | $ | (0.26 | ) | |||||
Diluted | $ | (0.71 | ) | $ | (0.12 | ) | $ | 4.55 | $ | (0.26 | ) | |||||
Weighted average number of common shares | ||||||||||||||||
Basic | 64,910 | 62,168 | 64,019 | 67,747 | ||||||||||||
Diluted | 64,910 | 62,168 | 80,259 | 67,747 | ||||||||||||
2018: | ||||||||||||||||
Revenue | $ | 140,165 | $ | 122,141 | $ | 171,571 | $ | 364,245 | ||||||||
Net income (loss) | $ | (105,028 | ) | $ | (8,832 | ) | $ | 60,506 | $ | 35,028 | ||||||
Net income (loss) attributable to iStar Inc. | $ | (107,332 | ) | $ | (10,860 | ) | $ | 50,997 | $ | 34,933 | ||||||
Earnings per common share data(1): | ||||||||||||||||
Net income (loss) attributable to common shareholders | ||||||||||||||||
Basic | $ | (115,455 | ) | $ | (18,984 | ) | $ | 42,873 | $ | 26,809 | ||||||
Diluted | $ | (115,455 | ) | $ | (18,984 | ) | $ | 45,123 | $ | 29,059 | ||||||
Earnings per share | ||||||||||||||||
Basic | $ | (1.70 | ) | $ | (0.28 | ) | $ | 0.63 | $ | 0.39 | ||||||
Diluted | $ | (1.70 | ) | $ | (0.28 | ) | $ | 0.54 | $ | 0.35 | ||||||
Weighted average number of common shares | ||||||||||||||||
Basic | 68,012 | 67,975 | 67,932 | 67,913 | ||||||||||||
Diluted | 68,012 | 67,975 | 83,694 | 83,670 | ||||||||||||
_______________________________________________________________________________
(1) Basic and diluted EPS are computed independently based on the weighted-average shares of common stock and stock equivalents outstanding for each period. Accordingly, the sum of the quarterly EPS amounts may not agree to the total for the year.
iStar Inc.
Schedule II—Valuation and Qualifying Accounts and Reserves
($ in thousands)
Balance at Beginning of Period | Charged to Costs and Expenses | Adjustments to Valuation Accounts | Deductions | Balance at End of Period | ||||||||||||||||
For the Year Ended December 31, 2017 | ||||||||||||||||||||
Reserve for loan losses(1)(2) | $ | 85,545 | $ | (5,828 | ) | $ | — | $ | (1,228 | ) | $ | 78,489 | ||||||||
Allowance for doubtful accounts(2) | 2,588 | 473 | — | (451 | ) | 2,610 | ||||||||||||||
Allowance for deferred tax assets(2) | 66,498 | 7,108 | (9,318 | ) | (1,030 | ) | 63,258 | |||||||||||||
$ | 154,631 | $ | 1,753 | $ | (9,318 | ) | $ | (2,709 | ) | $ | 144,357 | |||||||||
For the Year Ended December 31, 2018 | ||||||||||||||||||||
Reserve for loan losses(1)(2) | $ | 78,489 | $ | 16,937 | $ | — | $ | (42,031 | ) | $ | 53,395 | |||||||||
Allowance for doubtful accounts(2) | 2,610 | 1,300 | — | (639 | ) | 3,271 | ||||||||||||||
Allowance for deferred tax assets(2) | 63,258 | 14,849 | — | — | 78,107 | |||||||||||||||
$ | 144,357 | $ | 33,086 | $ | — | $ | (42,670 | ) | $ | 134,773 | ||||||||||
For the Year Ended December 31, 2019 | ||||||||||||||||||||
Reserve for loan losses(1)(2) | $ | 53,395 | $ | 6,482 | $ | — | $ | (31,243 | ) | $ | 28,634 | |||||||||
Allowance for doubtful accounts(2) | 3,271 | (696 | ) | — | (633 | ) | 1,942 | |||||||||||||
Allowance for deferred tax assets(2) | 78,107 | 1,538 | — | — | 79,645 | |||||||||||||||
$ | 134,773 | $ | 7,324 | $ | — | $ | (31,876 | ) | $ | 110,221 | ||||||||||
_____________________________________________________________
(1) | Refer to Note 7 to the Company's consolidated financial statements. |
(2) | Refer to Note 3 to the Company's consolidated financial statements. |
103
iStar Inc.
Schedule III—Real Estate and Accumulated Depreciation
As of December 31, 2019
($ in thousands)
Initial Cost to Company | Cost Capitalized Subsequent to Acquisition(2) | Gross Amount Carried at Close of Period | |||||||||||||||||||||||||||||||||||||
Location | Encumbrances | Land | Building and Improvements | Land | Building and Improvements | Total | Accumulated Depreciation | Date Acquired | Depreciable Life (Years) | ||||||||||||||||||||||||||||||
OFFICE FACILITIES: | |||||||||||||||||||||||||||||||||||||||
Tempe, Arizona | OFF001 | $ | — | (1) | $ | 1,033 | $ | 6,652 | $ | 2,942 | $ | 1,033 | $ | 9,594 | $ | 10,627 | $ | 4,959 | 1999 | 40.0 | |||||||||||||||||||
Tempe, Arizona | OFF002 | — | (1) | 1,033 | 6,652 | 491 | 1,033 | 7,143 | 8,176 | 3,521 | 1999 | 40.0 | |||||||||||||||||||||||||||
Tempe, Arizona | OFF003 | — | (1) | 1,033 | 6,652 | 556 | 1,033 | 7,208 | 8,241 | 3,524 | 1999 | 40.0 | |||||||||||||||||||||||||||
Tempe, Arizona | OFF004 | — | (1) | 701 | 4,339 | 2,171 | 701 | 6,510 | 7,211 | 2,551 | 1999 | 40.0 | |||||||||||||||||||||||||||
Alameda, California | OFF005 | 26,726 | 9,702 | 29,831 | 1,152 | 9,702 | 30,983 | 40,685 | 1,437 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Ft. Collins, Colorado | OFF006 | — | — | 16,752 | (11,239 | ) | — | 5,513 | 5,513 | 237 | 2002 | 40.0 | |||||||||||||||||||||||||||
Lisle, Illinois | OFF007 | 22,527 | 7,681 | 30,230 | — | 7,681 | 30,230 | 37,911 | 1,446 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Cockeysville, Maryland | OFF008 | 115,000 | 19,529 | 148,286 | (324 | ) | 19,529 | 147,962 | 167,491 | 4,563 | 2018 | 40.0 | |||||||||||||||||||||||||||
Chelmsford, Massachusetts | OFF009 | 7,096 | (1) | 1,600 | 21,947 | 285 | 1,600 | 22,232 | 23,832 | 9,982 | 2002 | 40.0 | |||||||||||||||||||||||||||
Jersey City, New Jersey | OFF010 | 63,500 | — | 99,296 | — | — | 99,296 | 99,296 | 2,097 | 2019 | 40.0 | ||||||||||||||||||||||||||||
Mt. Laurel, New Jersey | OFF011 | 47,901 | (1) | 7,726 | 74,429 | 10 | 7,724 | 74,441 | 82,165 | 31,757 | 2002 | 40.0 | |||||||||||||||||||||||||||
Riverview, New Jersey | OFF012 | 7,755 | (1) | 1,008 | 13,763 | 206 | 1,008 | 13,969 | 14,977 | 5,492 | 2004 | 40.0 | |||||||||||||||||||||||||||
Riverview, New Jersey | OFF013 | 18,471 | (1) | 2,456 | 28,955 | 814 | 2,456 | 29,769 | 32,225 | 11,753 | 2004 | 40.0 | |||||||||||||||||||||||||||
North Hills, New York | OFF014 | 70,312 | 19,631 | 104,527 | — | 19,631 | 104,527 | 124,158 | 4,104 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Austin, Texas | OFF015 | 91,000 | — | 88,136 | 15,681 | — | 103,817 | 103,817 | 921 | 2019 | 40.0 | ||||||||||||||||||||||||||||
Irving, Texas | OFF016 | — | (1) | 1,364 | 10,628 | 5,780 | 2,373 | 15,399 | 17,772 | 8,414 | 1999 | 40.0 | |||||||||||||||||||||||||||
Oakton, Virginia | OFF017 | 54,813 | 14,242 | 68,610 | — | 14,242 | 68,610 | 82,852 | 3,105 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Subtotal | $ | 525,101 | $ | 88,739 | $ | 759,685 | $ | 18,525 | $ | 89,746 | $ | 777,203 | $ | 866,949 | $ | 99,863 | |||||||||||||||||||||||
INDUSTRIAL FACILITIES: | |||||||||||||||||||||||||||||||||||||||
Montague, Michigan | IND001 | — | (1) | 598 | 9,814 | — | 598 | 9,814 | 10,412 | 4,213 | 2007 | 40.0 | |||||||||||||||||||||||||||
Little Falls, Minnesota | IND002 | — | (1) | 6,705 | 17,690 | — | 6,225 | 18,170 | 24,395 | 6,774 | 2005 | 40.0 | |||||||||||||||||||||||||||
Jackson, Ohio | IND003 | 39,662 | 1,990 | 56,329 | 16,995 | 1,990 | 73,324 | 75,314 | 2,544 | 2018 | 40.0 | ||||||||||||||||||||||||||||
104
iStar Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2019
($ in thousands)
Initial Cost to Company | Cost Capitalized Subsequent to Acquisition(2) | Gross Amount Carried at Close of Period | |||||||||||||||||||||||||||||||||||||
Location | Encumbrances | Land | Building and Improvements | Land | Building and Improvements | Total | Accumulated Depreciation | Date Acquired | Depreciable Life (Years) | ||||||||||||||||||||||||||||||
El Reno, Oklahoma | IND004 | 8,226 | 401 | 7,644 | — | 401 | 7,644 | 8,045 | 614 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Fort Worth, Texas | IND005 | 8,226 | 2,341 | 17,142 | — | 2,341 | 17,142 | 19,483 | 805 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Chippewa Falls, Wisconsin | IND006 | 29,961 | 2,845 | 55,805 | — | 2,845 | 55,805 | 58,650 | 2,637 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Subtotal | $ | 86,075 | $ | 14,880 | $ | 164,424 | $ | 16,995 | $ | 14,400 | $ | 181,899 | $ | 196,299 | $ | 17,587 | |||||||||||||||||||||||
LAND: | |||||||||||||||||||||||||||||||||||||||
Scottsdale, Arizona | LAN001 | — | 1,400 | — | 800 | 2,200 | — | 2,200 | — | 2011 | 0 | ||||||||||||||||||||||||||||
Scottsdale, Arizona | LAN002 | — | 34,492 | — | — | 34,492 | — | 34,492 | — | 2019 | 0 | ||||||||||||||||||||||||||||
Whittmann, Arizona | LAN003 | — | (1 | ) | 96,700 | — | — | 96,700 | — | 96,700 | — | 2010 | 0 | ||||||||||||||||||||||||||
Mammoth Lakes, California | LAN004 | — | 28,464 | 2,836 | (20,742 | ) | 7,722 | 2,836 | 10,558 | 2,836 | 2010 | 0 | |||||||||||||||||||||||||||
San Jose, California | LAN005 | — | 8,921 | — | — | 8,921 | — | 8,921 | — | 2017 | 0 | ||||||||||||||||||||||||||||
Santa Clarita Valley, California | LAN006 | — | 59,100 | — | (24,100 | ) | 35,000 | — | 35,000 | — | 2010 | 0 | |||||||||||||||||||||||||||
Fort Myers, Florida | LAN007 | — | 5,883 | — | (2,816 | ) | 3,067 | — | 3,067 | — | 2014 | 0 | |||||||||||||||||||||||||||
Indiantown, Florida | LAN008 | — | 8,100 | — | — | 8,100 | — | 8,100 | — | 2009 | 0 | ||||||||||||||||||||||||||||
Naples, Florida | LAN009 | — | 26,600 | — | (142 | ) | 26,458 | — | 26,458 | 4 | 2010 | 0 | |||||||||||||||||||||||||||
Chicago, Illinois | LAN010 | — | 31,500 | — | — | 31,500 | — | 31,500 | — | 2016 | 0 | ||||||||||||||||||||||||||||
Asbury Park, New Jersey | LAN011 | — | 43,300 | — | 31,622 | 74,922 | — | 74,922 | 1,050 | (3) | 2009 | 0 | |||||||||||||||||||||||||||
Asbury Park, New Jersey | LAN012 | — | 3,992 | — | 148,681 | 152,673 | — | 152,673 | — | 2009 | 0 | ||||||||||||||||||||||||||||
Asbury Park, New Jersey | LAN013 | — | 111 | 5,954 | 1,980 | 111 | 7,934 | 8,045 | — | 2009 | 0 | ||||||||||||||||||||||||||||
Brooklyn, New York | LAN014 | — | 58,900 | — | (19,874 | ) | 39,026 | — | 39,026 | — | 2011 | 0 | |||||||||||||||||||||||||||
Long Beach, New York | LAN015 | — | 52,461 | — | (22,461 | ) | 30,000 | — | 30,000 | — | 2009 | 0 | |||||||||||||||||||||||||||
Wawarsing, New York | LAN016 | — | 4,600 | — | — | 4,600 | — | 4,600 | — | 2018 | 0 | ||||||||||||||||||||||||||||
105
iStar Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2019
($ in thousands)
Initial Cost to Company | Cost Capitalized Subsequent to Acquisition(2) | Gross Amount Carried at Close of Period | |||||||||||||||||||||||||||||||||||||
Location | Encumbrances | Land | Building and Improvements | Land | Building and Improvements | Total | Accumulated Depreciation | Date Acquired | Depreciable Life (Years) | ||||||||||||||||||||||||||||||
Chesterfield County, Virginia | LAN017 | — | 72,138 | — | 45,873 | 118,011 | — | 118,011 | 5,141 | (3) | 2009 | 0 | |||||||||||||||||||||||||||
Ranson, West Virginia | LAN018 | — | 9,083 | — | (4,083 | ) | 5,000 | — | 5,000 | — | 2016 | 0 | |||||||||||||||||||||||||||
Subtotal | $ | — | $ | 545,745 | $ | 8,790 | $ | 134,738 | $ | 678,503 | $ | 10,770 | $ | 689,273 | $ | 9,031 | |||||||||||||||||||||||
ENTERTAINMENT: | |||||||||||||||||||||||||||||||||||||||
Birmingham, Alabama | ENT001 | 1,668 | 1,939 | 1,840 | — | 1,939 | 1,840 | 3,779 | 173 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Avondale, Arizona | ENT002 | 1,332 | 389 | 2,074 | 1 | 389 | 2,075 | 2,464 | 117 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Glendale, Arizona | ENT003 | 2,350 | 1,750 | 2,118 | — | 1,750 | 2,118 | 3,868 | 188 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Gilbert, Arizona | ENT004 | 4,948 | 1,969 | 3,552 | — | 1,969 | 3,552 | 5,521 | 247 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Mesa, Arizona | ENT005 | 1,492 | 970 | 1,710 | — | 970 | 1,710 | 2,680 | 114 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Scottsdale, Arizona | ENT006 | 1,746 | 1,205 | 1,933 | — | 1,205 | 1,933 | 3,138 | 122 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Tucson, Arizona | ENT007 | 976 | 456 | 877 | 1 | 456 | 878 | 1,334 | 68 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Chula Vista, California | ENT008 | 2,630 | 2,032 | 4,869 | — | 2,032 | 4,869 | 6,901 | 332 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Fontana, California | ENT009 | 1,626 | 1,097 | 1,882 | 1 | 1,097 | 1,883 | 2,980 | 147 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Moreno Valley, California | ENT010 | 1,549 | 990 | 1,910 | — | 990 | 1,910 | 2,900 | 137 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Murrieta, California | ENT011 | 2,838 | 1,649 | 3,803 | — | 1,649 | 3,803 | 5,452 | 259 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Norco, California | ENT012 | 2,649 | 1,503 | 3,608 | — | 1,503 | 3,608 | 5,111 | 237 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Palmdale, California | ENT013 | 1,136 | 777 | 1,963 | — | 777 | 1,963 | 2,740 | 158 | 2018 | 40.0 | ||||||||||||||||||||||||||||
San Diego, California | ENT014 | — | (1) | — | 18,000 | — | — | 18,000 | 18,000 | 6,880 | 2003 | 40.0 | |||||||||||||||||||||||||||
Thousand Oaks, California | ENT015 | — | (1) | — | 1,953 | 25,772 | — | 27,725 | 27,725 | 7,507 | 2008 | 40.0 | |||||||||||||||||||||||||||
Upland, California | ENT016 | 1,626 | 1,167 | 1,930 | — | 1,167 | 1,930 | 3,097 | 141 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Brampton, ONT, Canada | ENT017 | 2,137 | 1,231 | 2,491 | — | 1,231 | 2,491 | 3,722 | 176 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Aurora, Colorado | ENT018 | 1,645 | 1,057 | 1,719 | — | 1,057 | 1,719 | 2,776 | 133 | 2018 | 40.0 | ||||||||||||||||||||||||||||
106
iStar Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2019
($ in thousands)
Initial Cost to Company | Cost Capitalized Subsequent to Acquisition(2) | Gross Amount Carried at Close of Period | |||||||||||||||||||||||||||||||||||||
Location | Encumbrances | Land | Building and Improvements | Land | Building and Improvements | Total | Accumulated Depreciation | Date Acquired | Depreciable Life (Years) | ||||||||||||||||||||||||||||||
Colorado Springs, Colorado | ENT019 | 1,120 | 497 | 820 | — | 497 | 820 | 1,317 | 72 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Lakewood, Colorado | ENT020 | 1,559 | 713 | 2,206 | — | 713 | 2,206 | 2,919 | 112 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Lone Tree, Colorado | ENT021 | 5,625 | 2,880 | 5,586 | — | 2,880 | 5,586 | 8,466 | 345 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Westminster, Colorado | ENT022 | 1,650 | 1,018 | 1,886 | — | 1,018 | 1,886 | 2,904 | 134 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Wheat Ridge, Colorado | ENT023 | 1,070 | 669 | 1,671 | — | 669 | 1,671 | 2,340 | 119 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Apopka, Florida | ENT024 | 1,174 | 757 | 1,347 | — | 757 | 1,347 | 2,104 | 103 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Boca Raton, Florida | ENT025 | — | (1) | — | 41,809 | — | — | 41,809 | 41,809 | 22,913 | 2005 | 27.0 | |||||||||||||||||||||||||||
Boynton Beach, Florida | ENT026 | — | (1) | 6,550 | — | 17,118 | 6,533 | 17,135 | 23,668 | 5,424 | 2006 | 40.0 | |||||||||||||||||||||||||||
Margate, Florida | ENT027 | 1,259 | 513 | 493 | — | 513 | 493 | 1,006 | 31 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Melbourne, Florida | ENT028 | 1,326 | 843 | 1,537 | — | 843 | 1,537 | 2,380 | 119 | 2018 | 40.0 | ||||||||||||||||||||||||||||
St. Petersburg, Florida | ENT029 | — | (1) | 4,200 | 18,272 | — | 4,200 | 18,272 | 22,472 | 6,783 | 2005 | 40.0 | |||||||||||||||||||||||||||
W. Palm Beach, Florida | ENT030 | — | (1) | — | 19,337 | — | — | 19,337 | 19,337 | 7,176 | 2005 | 40.0 | |||||||||||||||||||||||||||
Augusta, Georgia | ENT031 | 1,942 | 1,383 | 3,776 | — | 1,383 | 3,776 | 5,159 | 227 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Kennesaw, Georgia | ENT032 | 4,621 | 2,098 | 5,113 | (1 | ) | 2,098 | 5,112 | 7,210 | 300 | 2018 | 40.0 | |||||||||||||||||||||||||||
Lawrenceville, Georgia | ENT033 | 1,455 | 911 | 1,285 | — | 911 | 1,285 | 2,196 | 95 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Marietta, Georgia | ENT034 | 2,105 | 1,180 | 1,436 | — | 1,180 | 1,436 | 2,616 | 102 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Marietta, Georgia | ENT035 | 1,252 | 715 | 760 | — | 715 | 760 | 1,475 | 66 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Norcross, Georgia | ENT036 | 2,352 | 1,110 | 380 | — | 1,110 | 380 | 1,490 | 60 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Roswell, Georgia | ENT037 | 2,084 | 893 | 311 | 1 | 893 | 312 | 1,205 | 32 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Algonquin, Illinois | ENT038 | 3,081 | 1,312 | 4,041 | — | 1,312 | 4,041 | 5,353 | 314 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Buffalo Grove, Illinois | ENT039 | 1,676 | 861 | 3,945 | — | 861 | 3,945 | 4,806 | 238 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Chicago, Illinois | ENT040 | — | (1) | 8,803 | 57 | 30,479 | 8,803 | 30,536 | 39,339 | 9,403 | 2006 | 40.0 | |||||||||||||||||||||||||||
107
iStar Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2019
($ in thousands)
Initial Cost to Company | Cost Capitalized Subsequent to Acquisition(2) | Gross Amount Carried at Close of Period | |||||||||||||||||||||||||||||||||||||
Location | Encumbrances | Land | Building and Improvements | Land | Building and Improvements | Total | Accumulated Depreciation | Date Acquired | Depreciable Life (Years) | ||||||||||||||||||||||||||||||
Glendale Heights, Illinois | ENT041 | 1,082 | 455 | 819 | 1 | 455 | 820 | 1,275 | 47 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Lake Zurich, Illinois | ENT042 | 1,199 | 924 | 238 | 1 | 924 | 239 | 1,163 | 97 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Mount Prospect, Illinois | ENT043 | 1,225 | 704 | 956 | (1 | ) | 704 | 955 | 1,659 | 66 | 2018 | 40.0 | |||||||||||||||||||||||||||
Romeoville, Illinois | ENT044 | 2,950 | 2,254 | 3,251 | — | 2,254 | 3,251 | 5,505 | 289 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Roselle, Illinois | ENT045 | 1,091 | 730 | 682 | — | 730 | 682 | 1,412 | 72 | 2018 | 40.0 | ||||||||||||||||||||||||||||
River Grove, Illinois | ENT046 | 1,772 | 1,754 | 3,289 | (1 | ) | 1,754 | 3,288 | 5,042 | 238 | 2018 | 40.0 | |||||||||||||||||||||||||||
Vernon Hills, Illinois | ENT047 | 978 | 600 | 666 | — | 600 | 666 | 1,266 | 64 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Waukegan, Illinois | ENT048 | 622 | 342 | 670 | — | 342 | 670 | 1,012 | 50 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Woodridge, Illinois | ENT049 | 1,169 | 829 | 1,597 | (1 | ) | 829 | 1,596 | 2,425 | 120 | 2018 | 40.0 | |||||||||||||||||||||||||||
Columbia, Maryland | ENT050 | 1,704 | 1,762 | 1,300 | — | 1,762 | 1,300 | 3,062 | 124 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Ellicott City, Maryland | ENT051 | 1,325 | 889 | 1,632 | 1 | 889 | 1,633 | 2,522 | 96 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Blaine, Minnesota | ENT052 | 2,619 | 1,801 | 2,814 | (1 | ) | 1,801 | 2,813 | 4,614 | 250 | 2018 | 40.0 | |||||||||||||||||||||||||||
Brooklyn Park, Minnesota | ENT053 | 2,612 | 1,455 | 2,036 | — | 1,455 | 2,036 | 3,491 | 180 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Burnsville, Minnesota | ENT054 | — | (1) | 2,962 | — | 17,164 | 2,962 | 17,164 | 20,126 | 6,265 | 2006 | 40.0 | |||||||||||||||||||||||||||
Eden Prairie, Minnesota | ENT055 | 2,668 | 1,496 | 2,117 | (1 | ) | 1,496 | 2,116 | 3,612 | 166 | 2018 | 40.0 | |||||||||||||||||||||||||||
Lakeville, Minnesota | ENT056 | 2,670 | 1,910 | 3,373 | — | 1,910 | 3,373 | 5,283 | 230 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Rochester, Minnesota | ENT057 | — | (1) | 2,437 | 8,715 | 2,098 | 2,437 | 10,813 | 13,250 | 4,410 | 2006 | 40.0 | |||||||||||||||||||||||||||
St. Peters, Missouri | ENT058 | 2,904 | 1,936 | 3,381 | — | 1,936 | 3,381 | 5,317 | 227 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Valley Park, Missouri | ENT059 | 1,366 | 803 | 1,408 | — | 803 | 1,408 | 2,211 | 92 | 2018 | 40.0 | ||||||||||||||||||||||||||||
108
iStar Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2019
($ in thousands)
Initial Cost to Company | Cost Capitalized Subsequent to Acquisition(2) | Gross Amount Carried at Close of Period | |||||||||||||||||||||||||||||||||||||
Location | Encumbrances | Land | Building and Improvements | Land | Building and Improvements | Total | Accumulated Depreciation | Date Acquired | Depreciable Life (Years) | ||||||||||||||||||||||||||||||
Asbury Park, New Jersey | ENT060 | — | 750 | 10,670 | 678 | 750 | 11,348 | 12,098 | 516 | 2017 | 40.0 | ||||||||||||||||||||||||||||
Fairlawn, New Jersey | ENT061 | 1,589 | 1,141 | 2,094 | — | 1,141 | 2,094 | 3,235 | 123 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Turnersville, New Jersey | ENT062 | 1,457 | 1,354 | 1,314 | — | 1,354 | 1,314 | 2,668 | 151 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Brooklyn, New York | ENT063 | — | 3,277 | — | 501 | 587 | 3,191 | 3,778 | 84 | 2013 | 40.0 | ||||||||||||||||||||||||||||
N. Ridgeville, Ohio | ENT064 | 949 | 290 | 1,057 | — | 290 | 1,057 | 1,347 | 47 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Belle Vernon, Pennsylvania | ENT065 | 825 | 410 | 759 | — | 410 | 759 | 1,169 | 68 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Denton, Texas | ENT066 | 1,169 | 712 | 763 | — | 712 | 763 | 1,475 | 58 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Ft. Worth, Texas | ENT067 | 955 | 379 | 266 | — | 379 | 266 | 645 | 29 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Watauga, Texas | ENT068 | 2,125 | 1,073 | 2,274 | — | 1,073 | 2,274 | 3,347 | 144 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Lynnwood, Washington | ENT069 | 2,134 | 1,608 | 4,010 | — | 1,608 | 4,010 | 5,618 | 269 | 2018 | 40.0 | ||||||||||||||||||||||||||||
Quincy, Washington | ENT070 | — | (1) | 1,500 | 6,500 | — | 1,500 | 6,500 | 8,000 | 3,058 | 2003 | 40.0 | |||||||||||||||||||||||||||
Subtotal | $ | 108,858 | $ | 96,624 | $ | 242,951 | $ | 93,811 | $ | 93,917 | $ | 339,469 | $ | 433,386 | $ | 88,934 | |||||||||||||||||||||||
RETAIL: | |||||||||||||||||||||||||||||||||||||||
Scottsdale, Arizona | RET001 | — | 2,657 | 2,666 | 248 | 2,657 | 2,914 | 5,571 | 673 | 2011 | 40.0 | ||||||||||||||||||||||||||||
Colorado Springs, Colorado | RET002 | — | (1) | 2,631 | 279 | 5,195 | 2,607 | 5,498 | 8,105 | 1,721 | 2006 | 40.0 | |||||||||||||||||||||||||||
St. Augustine, Florida | RET003 | — | (1) | 3,950 | — | 10,285 | 3,908 | 10,327 | 14,235 | 3,413 | 2005 | 40.0 | |||||||||||||||||||||||||||
Honolulu, Hawaii | RET004 | — | 3,393 | 21,155 | (7,507 | ) | 3,393 | 13,648 | 17,041 | 4,207 | 2009 | 40.0 | |||||||||||||||||||||||||||
Chicago, Illinois | RET005 | — | — | 336 | 1,775 | — | 2,111 | 2,111 | 1,261 | 2010 | 40.0 | ||||||||||||||||||||||||||||
Albuquerque, New Mexico | RET006 | — | (1) | 1,733 | — | 8,728 | 1,705 | 8,756 | 10,461 | 3,017 | 2005 | 40.0 | |||||||||||||||||||||||||||
Hamburg, New York | RET007 | — | (1) | 731 | 6,073 | 699 | 711 | 6,792 | 7,503 | 2,666 | 2005 | 40.0 | |||||||||||||||||||||||||||
Anthony, Texas | RET008 | — | (1) | 3,538 | 4,215 | (187 | ) | 3,514 | 4,052 | 7,566 | 1,393 | 2005 | 40.0 | ||||||||||||||||||||||||||
Draper, Utah | RET009 | — | (1) | 3,502 | — | 5,975 | 3,502 | 5,975 | 9,477 | 1,956 | 2005 | 40.0 | |||||||||||||||||||||||||||
109
iStar Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2019
($ in thousands)
Initial Cost to Company | Cost Capitalized Subsequent to Acquisition(2) | Gross Amount Carried at Close of Period | |||||||||||||||||||||||||||||||||||||
Location | Encumbrances | Land | Building and Improvements | Land | Building and Improvements | Total | Accumulated Depreciation | Date Acquired | Depreciable Life (Years) | ||||||||||||||||||||||||||||||
Subtotal | $ | — | $ | 22,135 | $ | 34,724 | $ | 25,211 | $ | 21,997 | $ | 60,073 | $ | 82,070 | $ | 20,307 | |||||||||||||||||||||||
HOTEL: | |||||||||||||||||||||||||||||||||||||||
Honolulu, Hawaii | HOT001 | — | 17,996 | 17,996 | (31,160 | ) | 3,419 | 1,413 | 4,832 | 4,531 | 2009 | 40.0 | |||||||||||||||||||||||||||
Asbury Park, New Jersey | HOT002 | — | 297 | 18,299 | 3,850 | 297 | 22,149 | 22,446 | 614 | 2019 | 40.0 | ||||||||||||||||||||||||||||
Asbury Park, New Jersey | HOT003 | — | 120 | 6,548 | — | 120 | 6,548 | 6,668 | 82 | 2019 | 40.0 | ||||||||||||||||||||||||||||
Asbury Park, New Jersey | HOT004 | — | 3,815 | 40,194 | 3,632 | 3,815 | 43,826 | 47,641 | 6,472 | 2016 | 40.0 | ||||||||||||||||||||||||||||
Subtotal | $ | — | $ | 22,228 | $ | 83,037 | $ | (23,678 | ) | $ | 7,651 | $ | 73,936 | $ | 81,587 | $ | 11,699 | ||||||||||||||||||||||
APARTMENT/RESIDENTIAL: | |||||||||||||||||||||||||||||||||||||||
Mammoth, California | APA001 | — | 10,078 | 40,312 | (50,009 | ) | 76 | 305 | 381 | — | 2007 | 0 | |||||||||||||||||||||||||||
Atlanta, Georgia | APA002 | — | 2,963 | 11,850 | (7,200 | ) | 1,523 | 6,090 | 7,613 | — | 2010 | 0 | |||||||||||||||||||||||||||
Jersey City, New Jersey | APA003 | — | 36,405 | 64,719 | (100,769 | ) | 127 | 228 | 355 | — | 2009 | 0 | |||||||||||||||||||||||||||
Subtotal | $ | — | $ | 49,446 | $ | 116,881 | $ | (157,978 | ) | $ | 1,726 | $ | 6,623 | $ | 8,349 | $ | — | ||||||||||||||||||||||
MIXED USE: | |||||||||||||||||||||||||||||||||||||||
Riverside, California | MXU001 | — | 5,869 | 629 | 2 | 5,869 | 631 | 6,500 | 577 | 2010 | 40.0 | ||||||||||||||||||||||||||||
Subtotal | $ | — | $ | 5,869 | $ | 629 | $ | 2 | $ | 5,869 | $ | 631 | $ | 6,500 | $ | 577 | |||||||||||||||||||||||
Total | $ | 720,034 | $ | 845,666 | $ | 1,411,121 | $ | 107,626 | $ | 913,809 | $ | 1,450,604 | $ | 2,364,413 | (4) | $ | 247,998 | (5) | |||||||||||||||||||||
_______________________________________________________________________________
(1) | Consists of properties pledged as collateral under the Company's secured credit facilities with a carrying value of $546.6 million. |
(2) | Includes impairments and unit sales. |
(3) | These properties have land improvements which have depreciable lives of 15 to 20 years. |
(4) | The aggregate cost for Federal income tax purposes was approximately $2.70 billion at December 31, 2019. |
(5) | Includes $9.6 million and $4.5 million relating to accumulated depreciation for land and development assets and real estate assets held for sale, respectively, as of December 31, 2019. |
110
iStar Inc.
Schedule III—Real Estate and Accumulated Depreciation (Continued)
As of December 31, 2019
($ in thousands)
The following table reconciles real estate from January 1, 2017 to December 31, 2019:
2019 | 2018 | 2017 | ||||||||||
Balance at January 1 | $ | 2,710,512 | $ | 2,577,195 | $ | 2,997,351 | ||||||
Improvements and additions | 134,035 | 203,124 | 167,676 | |||||||||
Acquisitions through foreclosure | — | 4,600 | — | |||||||||
Other acquisitions | 231,436 | 762,207 | 5,164 | |||||||||
Dispositions | (464,648 | ) | (656,900 | ) | (561,431 | ) | ||||||
Other(1) | (236,545 | ) | — | — | ||||||||
Impairments | (10,377 | ) | (179,714 | ) | (31,565 | ) | ||||||
Balance at December 31 | $ | 2,364,413 | $ | 2,710,512 | $ | 2,577,195 | ||||||
_______________________________________________________________________________
(1) | Refer to Note 5. |
The following table reconciles accumulated depreciation from January 1, 2017 to December 31, 2019:
2019 | 2018 | 2017 | ||||||||||
Balance at January 1 | $ | (318,724 | ) | $ | (366,265 | ) | $ | (426,982 | ) | |||
Additions | (45,615 | ) | (48,376 | ) | (44,270 | ) | ||||||
Other(1) | 44,200 | — | — | |||||||||
Dispositions | 72,141 | 95,917 | 104,987 | |||||||||
Balance at December 31 | $ | (247,998 | ) | $ | (318,724 | ) | $ | (366,265 | ) | |||
_______________________________________________________________________________
(1) | Refer to Note 5. |
111
iStar Inc.
Schedule IV—Mortgage Loans on Real Estate
As of December 31, 2019
($ in thousands)
Type of Loan/Borrower | Underlying Property Type | Contractual Interest Accrual Rates | Contractual Interest Payment Rates | Effective Maturity Dates | Periodic Payment Terms(1) | Prior Liens | Face Amount of Mortgages | Carrying Amount of Mortgages(2)(3) | ||||||||||||||
Senior Mortgages: | ||||||||||||||||||||||
Borrower A | Mixed Use/Mixed Collateral | LIBOR + 4.50% | LIBOR + 4.50% | July 2020 | IO | $ | — | $ | 97,366 | $ | 97,443 | |||||||||||
Borrower B | Land | LIBOR + 6.0% | LIBOR + 6.0% | March 2021 | IO | $ | — | 94,175 | 93,721 | |||||||||||||
Borrower C | Mixed Use/Mixed Collateral | LIBOR +6.75% | LIBOR +6.75% | June 2021 | IO | — | 47,908 | 48,536 | ||||||||||||||
Borrower D | Office | Variable: LIBOR +4.00% to LIBOR +12.35% | Variable: LIBOR +4.00% to LIBOR +12.35% | August 2020 | IO | — | 52,056 | 52,493 | ||||||||||||||
Borrower E | Mixed Use/Mixed Collateral | LIBOR + 4.75% | LIBOR + 4.75% | July 2020 | IO | — | 49,682 | 49,539 | ||||||||||||||
Borrower F | Office | LIBOR + 5% | LIBOR + 5% | October 2020 | IO | — | 12,605 | 12,543 | ||||||||||||||
Borrower G | Apartment/Residential | LIBOR + 5.25% | LIBOR + 5.25% | June 2021 | IO | — | 46,592 | 46,308 | ||||||||||||||
Borrower H | Apartment/Residential | LIBOR + 6% | LIBOR +6% | April 2021 | IO | — | 38,912 | 38,614 | ||||||||||||||
Borrower I | Apartment/Residential | LIBOR +5.75% | LIBOR +5.75% | March 2021 | IO | — | 34,301 | 34,158 | ||||||||||||||
Borrower J | Hotel | LIBOR +4.50% | LIBOR +4.50% | February 2020 | IO | — | 35,656 | 35,640 | ||||||||||||||
Borrower K | Retail | LIBOR + 3.0% | LIBOR + 3.0% | July 2009 | IO | — | 56,341 | 16,119 | ||||||||||||||
Senior mortgages individually <3% | Apartment/Residential, Retail, Mixed Use/Mixed Collateral, Office, Hotel, Land, or Other | Fixed: 9.68% Variable: LIBOR + 5% to LIBOR + 5.25% | Fixed: 9.68% Variable: LIBOR + 5% to LIBOR + 5.25% | 2020 to 2024 | IO | — | 25,884 | 25,769 | ||||||||||||||
591,478 | 550,883 | |||||||||||||||||||||
Subordinate Mortgages: | ||||||||||||||||||||||
Subordinate mortgages individually <3% | Hotel | Fixed: 6.8% to 14.0% | Fixed: 6.8% to 14% | 2020 to 2057 | IO | — | 10,874 | 10,878 | ||||||||||||||
10,874 | 10,878 | |||||||||||||||||||||
Total mortgages | $ | 602,352 | $ | 561,761 | ||||||||||||||||||
_______________________________________________________________________________
(1) | IO = Interest only. |
(2) | Amounts are presented net of asset-specific reserves of $21.7 million on impaired loans. Impairment is measured using the estimated fair value of collateral, less costs to sell. |
(3) | The carrying amount of mortgages approximated the federal income tax basis. |
112
iStar Inc.
Schedule IV—Mortgage Loans on Real Estate (Continued)
As of December 31, 2019
($ in thousands)
Reconciliation of Mortgage Loans on Real Estate:
The following table reconciles Mortgage Loans on Real Estate from January 1, 2017 to December 31, 2019(1):
2019 | 2018 | 2017 | |||||||||
Balance at January 1 | $ | 730,515 | $ | 752,129 | $ | 915,905 | |||||
Additions: | |||||||||||
New mortgage loans | 11,667 | 381,133 | 265,966 | ||||||||
Additions under existing mortgage loans | 164,120 | 157,702 | 132,703 | ||||||||
Other(2) | 25,740 | 25,778 | 23,388 | ||||||||
Deductions(3): | |||||||||||
Collections of principal | (355,769 | ) | (501,466 | ) | (528,321 | ) | |||||
Recovery of (provision for) loan losses | (493 | ) | (45 | ) | 28 | ||||||
Transfers to real estate and equity investments | (13,987 | ) | (84,684 | ) | (57,505 | ) | |||||
Amortization of premium | (32 | ) | (32 | ) | (35 | ) | |||||
Balance at December 31 | $ | 561,761 | $ | 730,515 | $ | 752,129 | |||||
______________________________________________________________
(1) | Balances represent the carrying value of loans, which are net of asset specific reserves. |
(2) | Amount includes amortization of discount, deferred interest capitalized and mark-to-market adjustments resulting from changes in foreign exchange rates. |
(3) | Amounts are presented net of charge-offs of $19.2 million and $1.2 million for the years ended December 31, 2019 and 2017, respectively. |
113
Item 9. Changes and Disagreements with Registered Public Accounting Firm on Accounting and Financial Disclosure
None.
Item 9a. Controls and Procedures
Evaluation of Disclosure Controls and Procedures—The Company has established and maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company's Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to the Company's management, including its Chief Executive Officer and Chief Accounting Officer, who is currently performing the functions of the Company's principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. The Company has formed a disclosure committee that is responsible for considering the materiality of information and determining the disclosure obligations of the Company on a timely basis. Both the Chief Executive Officer and the principal financial officer (whose functions are currently being performed by the Company's Chief Accounting Officer) are members of the disclosure committee.
Based upon their evaluation as of December 31, 2019, the Chief Executive Officer and the principal financial officer (whose functions are currently being performed by the Company's Chief Accounting Officer) concluded that the Company's disclosure controls and procedures (as such term is defined in Rules 13a-15(e) under the Securities and Exchange Act of 1934, as amended (the "Exchange Act")) are effective.
Management's Report on Internal Control Over Financial Reporting—Management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Exchange Act Rule 13a-15(f). Under the supervision and with the participation of the disclosure committee and other members of management, including the Chief Executive Officer and Chief Accounting Officer, who is currently performing the functions of the Company's principal financial officer, management carried out its evaluation of the effectiveness of the Company's internal control over financial reporting based on the framework in Internal Control—Integrated Framework issued in 2013 by the Committee of Sponsoring Organizations of the Treadway Commission.
Based on management's assessment under the framework in Internal Control—Integrated Framework, management has concluded that its internal control over financial reporting was effective as of December 31, 2019.
The Company's internal control over financial reporting as of December 31, 2019 has been audited by Deloitte & Touche LLP, an independent registered public accounting firm.
Changes in Internal Controls Over Financial Reporting—There have been no changes during the last fiscal quarter in the Company's internal controls identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
Item 9b. Other Information
None.
114
PART III
Item 10. Directors, Executive Officers and Corporate Governance of the Registrant
Portions of the Company's definitive proxy statement for the 2020 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
Item 11. Executive Compensation
Portions of the Company's definitive proxy statement for the 2020 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
Portions of the Company's definitive proxy statement for the 2020 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
Item 13. Certain Relationships, Related Transactions and Director Independence
Portions of the Company's definitive proxy statement for the 2020 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
Item 14. Principal Registered Public Accounting Firm Fees and Services
Portions of the Company's definitive proxy statement for the 2020 annual meeting of shareholders to be filed within 120 days after the close of the Company's fiscal year are incorporated herein by reference.
PART IV
Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K
(a) | and (c) Financial statements and schedules—see Index to Financial Statements and Schedules included in Item 8. |
(b) | Exhibits—see index on following page. |
115
INDEX TO EXHIBITS
Exhibit Number | Document Description | |
3.1 | ||
3.2 | ||
3.6 | ||
3.8 | ||
3.9 | ||
4.1 | ||
4.2 | ||
4.3 | ||
4.4 | ||
4.5 | ||
4.6 | ||
4.7 | ||
4.8 | ||
4.9 | ||
4.10 | ||
4.11 | ||
4.12 | ||
4.13 | ||
4.14* | ||
10.1 | ||
10.2 | ||
10.3 | ||
10.4 | ||
10.5 | ||
10.6 | ||
10.7 | ||
10.8 | ||
10.9 | ||
10.10 | ||
10.11 | ||
10.12 | ||
10.13 | ||
14.0 | ||
21.1* | ||
23.1* | ||
23.2* | ||
31.0* | ||
32.0* | ||
100* | Inline XBRL-related documents | |
101 | Interactive data file | |
________________________________________________________________________
116
(1) Incorporated by reference from the Company's Current Report on Form 8-K filed on December 15, 2016.
(2) Incorporated by reference from the Company's Current Report on Form 8-K filed on October 25, 2013.
(3) Incorporated by reference from the Company's Current Report on Form 8-A filed on July 8, 2003.
(4) Incorporated by reference from the Company's Current Report on Form 8-A filed on December 10, 2003.
(5) Incorporated by reference from the Company's Current Report on Form 8-A filed on February 27, 2004.
(6) Incorporated by reference from the Company's Annual Report on Form 10-K for the year ended December 31, 2014 filed on March 2, 2015.
(7) Incorporated by reference from the Company's Current Report on Form S-3 Registration Statement filed on February 12, 2001.
(8) Incorporated by reference from the Company's Current Report on Form 8-K filed on March 13, 2017.
(9) Incorporated by reference from the Company's Current Report on Form 8-K filed on September 20, 2017.
(10) Incorporated by reference from the Company's Current Report on Form 8-K filed on September 16, 2019.
(11) Incorporated by reference from the Company's Current Report on Form 8-K filed on December 16, 2019.
(12) Incorporated by reference from the Company's Definitive Proxy Statement filed on April 11, 2014.
(13) Incorporated by reference from the Company's Current Report on Form 8-K filed on January 25, 2007.
(14) Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2008 filed on May 9, 2008.
(15) Incorporated by reference from the Company's Current Report on Form 8-K filed on June 29, 2016
(16) Incorporated by reference from the Company's Current Report on Form 8-K filed on July 5, 2018.
(17) Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2019 filed on October 31, 2019.
(18) Incorporated by reference from the Company's Current Report on Form 8-K filed on January 3, 2019.
(19) Incorporated by reference from the Company's Current Report on Form 8-K filed on January 15, 2020.
(20) Incorporated by reference from the Company's Annual Report on Form 10-K for the year ended December 31, 2004 filed on March 16, 2005.
* Filed herewith.
**In accordance with Rule 406T of Regulation S-T, the Inline XBRL related information in Exhibit 101 is deemed not filed or part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Exchange Act of 1934 and otherwise is not subject to liability under these sections.
117
Item 16. Form 10-K Summary
None.
118
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
iStar Inc. Registrant | ||
Date: | February 24, 2020 | /s/ JAY SUGARMAN |
Jay Sugarman Chairman of the Board of Directors and Chief Executive Officer (principal executive officer) | ||
iStar Inc. Registrant | ||
Date: | February 24, 2020 | /s/ GARETT ROSENBLUM |
Garett Rosenblum Chief Accounting Officer (principal financial and accounting officer) | ||
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Date: | February 24, 2020 | /s/ JAY SUGARMAN |
Jay Sugarman Chairman of the Board of Directors Chief Executive Officer | ||
Date: | February 24, 2020 | /s/ CLIFFORD DE SOUZA |
Clifford De Souza Director | ||
Date: | February 24, 2020 | /s/ ROBIN JOSEPHS |
Robin Josephs Director | ||
Date: | February 24, 2020 | /s/ RICHARD LIEB |
Richard Lieb Director | ||
Date: | February 24, 2020 | /s/ BARRY W. RIDINGS |
Barry W. Ridings Director | ||
119