Star Holdings
For the period ended Dec 31, 2023. Filed Feb 27, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 27, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Combined and Consolidated Financial Statements
Note 1—Business and Organization
On March 31, 2023, Star Holdings, a Maryland statutory trust (the "Company," "Star Holdings," "we" or "us") completed a series of reorganization and separation transactions (collectively, the “Spin-Off”) in accordance with the terms of a Separation and Distribution Agreement (the “Separation and Distribution Agreement”), dated as of March 31, 2023, by and between iStar Inc., a Maryland corporation ("iStar"), and Star Holdings. To effectuate the Spin-Off: (i) iStar contributed its remaining legacy non-ground lease assets,13,522,651 shares of common stock of Safehold Inc. (the “Safe Shares”) and certain other assets (“iStar Included Assets”) to Star Holdings; and (ii) iStar distributed 100% of the common shares of beneficial interest in Star Holdings to holders of common stock of iStar ("iStar Common Stock") by way of a pro rata distribution of 0.153 common shares of Star Holdings for each outstanding share of iStar Common Stock held on the record date of the distribution.
The Spin-Off became effective at 12:02 a.m., Eastern Time, on March 31, 2023 (the “Spin-Off Effective Time”). Following the Spin-Off, Star Holdings became an independent, publicly traded company. Star Holdings' common shares commenced regular-way trading on the Nasdaq Global Market (the “Nasdaq”) under the symbol “STHO” on March 31, 2023. Shortly after the Spin-Off, iStar completed its previously-announced merger (the "Merger") with Safehold Inc., a Maryland corporation. iStar continued as the surviving corporation in the Merger and changed its name to “Safehold Inc.” ("Safe").
The Company operates its business asone segment that focuses on realizing value for shareholders primarily by generating cash flows through active asset management and sales of its existing loans, operating properties and land and development properties. The Company’s short-term and long-term liquidity requirements include capital expenditures on its development projects, debt service, management fees and expense reimbursements payable to its Manager (refer to Note 7) and operating expenses, among others. The Company expects to meet its short-term liquidity requirements through any cash flows from operations, proceeds from asset sales, borrowings on the incremental facility under the Safe Credit Facility (refer to Note 9) and unrestricted cash. The Company expects to meet its long-term liquidity requirements through any cash flows from operations and proceeds from asset sales.
The combined and consolidated financial statements of the Company include loans and other lending investments, operating properties and land and development assets that represent the assets, liabilities and operations from the assets included in the Spin-Off. References to "iStar" in the notes to the Company's financial statements refer to iStar prior to the closing of the Merger and the Spin-Off.
Note 2—Basis of Presentation and Principles of Combination and Consolidation
Basis of Presentation—The accompanying combined and consolidated financial statements have been prepared in conformity with generally accepted accounting principles in the United States of America (“GAAP”). 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.
The combined and consolidated financial statements of the Company prior to the Spin-off on March 31, 2023 represented a combination of entities under common control that have been “carved out” from iStar’s consolidated financial statements. Historically, financial statements of the Company have not been prepared as it was not operated separately from iStar. These combined and consolidated financial statements reflect the revenues and expenses of the Company and include certain assets and liabilities that were included in the Spin-Off, which have been reflected at iStar’s historical basis. All intercompany balances and transactions have been eliminated. The combined and consolidated financial statements may not be indicative of the Company’s future performance and do not necessarily reflect what the financial position, results of operations and cash flows would have been had the Company operated as a standalone company during the periods presented.
These combined and consolidated financial statements include an allocation of general and administrative expenses and interest expense to the Company from iStar through the date of the Spin-Off. General and
administrative expenses include certain iStar corporate functions, including executive oversight, treasury, finance, human resources, tax compliance and planning, internal audit, financial reporting, information technology and investor relations. General and administrative expenses, including stock-based compensation, represent a pro rata allocation of costs from iStar’s real estate finance, operating properties, land and development and corporate business segments based on the Company’s average net assets for those segments as a percentage of iStar’s average net assets for those segments. Interest expense, net of amounts capitalized, was allocated to the Company by calculating the Company’s average net assets as a percentage of the average net assets in iStar’s segments and multiplying that percentage by the interest expense allocated to iStar’s segments. The Company believes the allocation** **methodology for general and administrative expenses and interest expense is reasonable. Accordingly, the general and administrative expense and interest expense allocations presented in our combined and consolidated statements of operations for historical periods does not necessarily reflect what our general and administrative expenses and interest expense will be as a standalone public company. For the years ended December 31, 2023, 2022 and 2021, the Company was allocated$14.1 million,$10.9 million and$46.3 million, respectively, of general and administrative expense and$8.0 million,$42.0 million and$51.4 million, respectively, of interest expense. For the years ended December 31, 2023, 2022 and 2021, the general and administrative expense allocation includes$1.8 million,($11.8) million and$23.4 million, respectively, of stock-based compensation (refer to Note 3). Subsequent to the Spin-Off, the Company has its own general and administrative expense and interest expense as a stand-alone public company.
Prior to the Spin-Off, certain of the entities included in the Company’s financial statements did not have bank accounts for the periods presented, and certain cash transactions for the Company were transacted through bank accounts owned by iStar. The combined and consolidated statements of cash flows for the periods presented were prepared as if operating, investing and financing transactions for the Company had been transacted through its own bank accounts.
Principles of Combination and Consolidation—The combined and consolidated financial statements include on a carve-out basis the historical balance sheets and statements of operations and cash flows of assets, liabilities and operations included in the Spin-Off. For periods prior to March 31, 2023, the Company was allocated a number of shares of Safe common stock based on estimates driven by the total value of stock that iStar expected to contribute to the Company and the price per share of Safe common stock (refer to Note 7). Information for the periods subsequent to March 31, 2023 reflect the actual number of Safe Shares contributed to the Company.
Consolidated VIEs—The Company consolidates VIEs for which it is considered the primary beneficiary. The liabilities of these VIEs are non-recourse to the Company and can only be satisfied from each VIE’s respective assets. The Company did not have any unfunded commitments related to consolidated VIEs as of December 31, 2023. The following table presents the assets and liabilities of the Company’s consolidated VIEs included in the Company’s combined and consolidated financial statements as of December 31, 2023 and 2022 ($ in thousands):
| · · · · · · | ||||
|---|---|---|---|---|
| | As of | |||
| · December 31, 2023 · December 31, 2022 | ||||
| ASSETS · · · | ||||
| Real estate · · · | ||||
| Real estate, at cost | | $94,682 | | $94,159 |
| Less: accumulated depreciation | | (21,349) | | (18,033) |
| Real estate, net | | 73,333 | | 76,126 |
| Land and development, net | | 108,284 | | 128,717 |
| Cash and cash equivalents | | 31,479 | | 3,754 |
| Accrued interest and operating lease income receivable, net | | 24 | | — |
| Deferred operating lease income receivable, net | | — | | 6 |
| Deferred expenses and other assets, net | | 8,758 | | 6,921 |
| Total assets | | $221,878 | | $215,524 |
| LIABILITIES | | | ||
| Total liabilities | | $23,600 | | $24,406 |
Unconsolidated VIEs—The Company had investments in VIEs where it was not the primary beneficiary, and accordingly, the VIEs have not been consolidated in the Company’s combined and consolidated financial statements. As of December 31, 2022, the Company’s maximum exposure to loss from these investments did not exceed the sum of the $32.1 million carrying value of the investments, which are classified in "Other investments" on the Company’s combined and consolidated balance sheets.
Note 3—Summary of 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 qualifying 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 —*The Company’s acquisition of properties are generally accounted for as asset acquisitions. For asset acquisitions, the Company recognizes and measures identifiable assets acquired, liabilities assumed and any noncontrolling interest in the acquiree based on their relative fair values and acquisition-related costs are capitalized and recorded in “Real estate, net” on the Company’s combined and 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 relative 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 above-market leases and in-place leases which are each recorded at their relative fair values and included in “Deferred expenses and other assets, net” on the Company’s combined and consolidated balance sheets. Intangible liabilities may include the value of below-market leases, which are recorded at their relative fair values and included in “Accounts payable, accrued expenses and other liabilities” on the Company’s combined and 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 combined and consolidated statements of operations. 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 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, when applicable, are recorded in “Impairment of assets” in the Company’s combined and 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 combined and 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 combined and 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. Assets held for sale may qualify as a discontinued operation if certain conditions exist.
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 combined and 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 combined and consolidated statements of operations.
Loans receivable and other lending investments, net*—*Loans receivable and other lending investments, net includes both senior mortgages and subordinate mortgages 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 are reported at their outstanding unpaid principal balance net of any unamortized acquisition premiums or discounts and unamortized deferred loan costs or fees. These loans could also include accrued and paid-in-kind interest and accrued exit fees that the Company determines are probable of being collected. Debt securities classified as available-for-sale are reported at fair value with unrealized gains and losses recorded in “Accumulated other comprehensive income (loss)” on the Company’s combined and consolidated balance sheets. Realized gains on the sale of available-for-sale securities are recorded in “Other income” in the Company’s combined and consolidated statements of operations.
Loans receivable and other lending investments designated for sale are classified as held-for-sale and are carried at lower of amortized 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.
The Company may acquire 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,” when the appropriate held for sale criteria are met, 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 allowance for loan losses as of the date of foreclosure.
Equity 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. The Company’s periodic share of earnings and losses in equity method investees is included in “Earnings from equity method investments” in the combined and consolidated statements of operations. Equity method investments are included in “Other investments” on the Company’s combined and 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. These investments are included in “Other investments” on the Company’s combined and consolidated balance sheets and the changes in fair value for these investments are included in “Unrealized and realized gains (losses) on equity investments” in the combined and consolidated statements of operations.
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 combined and consolidated statements of operations.
**Cash and cash equivalents —**Cash and cash equivalents include cash held in bank accounts. Prior to the Spin-Off, certain of the entities included in the Company’s combined and consolidated financial statements did not have bank accounts for the periods presented, and certain cash transactions for the Company were transacted through bank accounts owned by iStar. Cash and cash equivalents presented on the Company’s combined and consolidated balance sheets represents cash held in bank accounts directly attributable to the Company or cash held in bank accounts attributable to consolidated ventures (refer to Note 5). As of December 31, 2023,$14.1 million of cash attributable to a consolidated venture is recorded in “Cash and cash equivalents” on the Company’s combined and consolidated balance sheet.
**Restricted cash —**Restricted cash represents amounts required to be maintained for certain of the Company’s loans, real estate and land and development properties and also includes restricted cash attributable to consolidated ventures (refer to Note 5). Restricted cash is included in “Deferred expenses and other assets, net” on the Company’s combined and consolidated balance sheets.
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 right-of-use operating lease assets, restricted cash, prepaid expenses, certain non-
tenant receivables and leasing costs. 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 combined and consolidated statements of cash flows. Accounts payable, accrued expenses and other liabilities primarily includes unearned revenue, accrued expenses and operating lease liabilities.
The Company, as lessee, records right-of-use operating lease assets in “Deferred expenses and other assets” and operating lease liabilities in “Accounts payable, accrued expenses and other liabilities,” both initially 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 ground leases in “Real estate expense” in the combined and 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 combined and consolidated statements 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 relative fair values and determines whether such intangible assets or liabilities have finite or indefinite lives. As of December 31, 2023, 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 combined and 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 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, when applicable, are recorded in “Impairment of assets” in the Company’s combined and consolidated statements of operations.
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 or the space is ready for its intended use. If the Company acquires a facility subject to an existing operating lease, the Company will recognize operating lease income on the straight-line method beginning on the date of acquisition. 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 combined and 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 combined and 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.
The Company moves to cash basis operating lease income recognition in the period in which collectability of all lease payments is no longer considered probable. At such time, any operating lease receivable or deferred operating lease income receivable balance will be written off. If and when lease payments that were previously not considered probable of collection become probable, the Company will move back to the straight-line method of income recognition and record an adjustment to operating lease income in that period as if the lease was always on the straight-line method of income recognition.
Interest Income: Interest income on loans receivable 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 by borrowers, the Company immediately recognizes the unamortized portion,** **which is included in “Other income” or “Other expense” in the Company’s combined and consolidated statements of operations.
The Company considers a loan to be non-performing and places it on non-accrual status at such time as: (1) interest payments become 90 days delinquent; (2) it 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.
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.
During the year ended December 31, 2021, the Company recorded$2.3 million of interest income on a mezzanine loanto an unconsolidated entity in which iStar owned a 50% equity interest.
Other income: Other income includes dividend income from our investment in Safe (refer to Note 7), ancillary income from our operating properties, land and development projects and loan portfolio, revenues from golf course operations and hotel operations, which are recognized when rooms are occupied, and the related services are provided. Hotel revenues include room sales, food and beverage sales, parking, telephone, spa services and gift shop sales. Other ancillary income could include gains from sales of loans, loan prepayment fees, yield maintenance payments, lease termination fees and other ancillary income.
Land development revenue and cost of sales: Land development revenue includes lot, unit 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.
Allowance for loan losses*—*The Company performs quarterly a comprehensive analysis of its loan portfolio and assigns risk ratings that incorporate management’s current judgments about 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 or tenant financial resources and investment collateral, collateral type, project economics and geographical location as well as national and regional economic factors. This methodology results in loans being risk rated, with ratings ranging from “1” to “5” with “1” representing the lowest risk of loss and “5” representing the highest risk of loss.
Upon adoption of ASU 2016-13 on January 1, 2020, the Company implemented procedures to estimate its expected loss (“Expected Loss”) on its loans (including unfunded loan commitments) and held-to-maturity debt securities based on relevant information including historical realized loss rates, current market conditions and reasonable and supportable forecasts that affect the collectability of its investments. The estimate of the Company’s Expected Loss requires significant judgment and the Company analyzes its loan portfolio based upon its different
categories of financial assets, which includes: (i) loans and held-to-maturity debt securities; and (ii) construction loans.
For the Company’s loans, held-to-maturity debt securities and construction loans, the Company analyzed its historical realized loss experience to estimate its Expected Loss. The Company adjusts its Expected Loss through the use of third-party market data that provided current and future economic conditions that may impact the performance of the commercial real estate assets securing its investments.
The Company considers a loan to be non-performing and places it on non-accrual status at such time as: (1) interest payments become 90 days delinquent; (2) it 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. Non-accrual loans are returned to accrual status when they have become contractually current and management believes all amounts contractually owed will be received. The Company will record a specific allowance on a non-performing loan if the Company determines that the collateral fair value less costs to sell is less than the carrying value of the collateral-dependent asset. The specific allowance is increased (decreased) through “Provision for (recovery of) loan losses” in the Company’s combined and 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 or tenant as the Company works toward a settlement or other alternative resolution, which can impact the potential for 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 allowance will be charged off.
The Company made the accounting policy election to record accrued interest on its loan portfolio separate from its loans receivable and other lending investments and to exclude accrued interest from its amortized cost basis disclosures (refer to Note 6). As of December 31, 2023 and 2022, accrued interest was $0.2 million and $0.1 million, respectively, and is recorded in "Accrued interest and operating lease income receivable, net" on the Company’s combined and consolidated balance sheets. The Company places loans on non-accrual status once interest on the loan becomes 90 days delinquent and reverses any accrued interest as a reduction to interest income or recognizes a credit loss expense at such time. As such, the Company elected the practical expedient to not record an allowance against accrued interest receivable. During the years ended December 31, 2023, 2022 and 2021, the Company did not reverse any accrued interest on its loan portfolio.
As of December 31, 2023, the Company did not have any non-performing loans. Loans receivable held for sale are carried at the lower of amortized cost or estimated fair value. 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 or 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.
Management evaluates available-for-sale debt securities held in “Loans receivable and other lending investments, net” for impairment if the security’s fair value is less than its amortized cost. If the Company has an impaired security, it will then determine 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 the Company does not intend to sell the security, it is more likely than not that the entity will not be required to sell the security or it does not expect to recover its amortized cost, the Company will record an allowance for credit losses. The credit loss component of the allowance will be recorded (or reversed, if necessary), when applicable, as a “Provision for loan losses” in the Company’s** **combined and consolidated statements of operations, and the remainder of the allowance will be recorded in “Accumulated other comprehensive income (loss)” on the Company’s combined and consolidated balance sheets.
The Company also adopted ASU 2022-02, Financial Instruments—Credit Losses: Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) on January 1, 2023. ASU 2022-02 eliminated troubled debt restructuring recognition and measurement guidance and requires disclosure of gross write-offs by vintage for public business entities. The adoption of ASU 2022-02 did not have a material impact on the Company’s combined and consolidated financial statements.
Stock-based compensation*—* The Company does not have any stock-based compensation plans; however, prior to the Spin-Off, the Company has been allocated stock-based compensation expense from iStar, related to awards made to employees of iStar under its 2009 Long-Term Incentive Plan, for the years ended December 31, 2023, 2022 and 2021 (refer to Note 2).
iStar’s compensation cost for stock-based awards was measured on the grant date and adjusted over the period of the employees’ services to reflect: (i) estimated or actual forfeitures; and (ii) the outcome of awards with performance or service conditions through the requisite service period. iStar’s compensation cost for market-based awards was determined using a Monte Carlo model to simulate a range of possible future stock prices for iStar’s common stock, which is reflected in the grant date 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.
Income taxes*—*The Company is subject to U.S. federal and state income taxation at corporate rates on its net taxable income. The Company utilizes the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on the difference between the carrying amounts in accordance with GAAP and the tax bases of assets and liabilities using enacted tax rates in effect for years in which the temporary differences are expected to reverse. Deferred income taxes could also reflect the impact of net operating loss and tax credit carryforwards.
For the year ended December 31, 2023, the Company recorded a deferred income tax expense in the amount of$2.5 million related primarily to the net effect of net operating losses associated with a predecessor entity that did not carryover and unrealized losses on the Company’s equity investments and impairments. For the year ended December 31, 2023, the Company also recorded an offsetting income tax benefit of$2.5 million to decrease the valuation allowance to reflect the Company's deferred tax assets at their more likely than not net realizable value, which iszero as of December 31, 2023. During the year ended December 31, 2022, the Company did not record a provision for income taxes because the benefit of operating losses incurred was offset by an increase in the valuation allowance. During the year ended December 31, 2021, the Company recorded an income tax expense of$22.5 million. The income tax expense in 2021 resulted primarily from tax at statutory rates on the Company’s net taxable income. During the year ended December 31, 2023, the Company paid$0.1 million in taxes.
The Company’s reconciliation of the income tax expense (benefit) if computed at the U.S. federal statutory income tax rate to the Company’s reported income tax expense (benefit) for the years ended December 31, 2023, 2022 and 2021 is as follows ($ in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Years Ended December 31, | |||||||||
| · · 2023 · · 2022 · · 2021 | |||||||||
| Net income (loss) from operations before income taxes | | $(196,290) | | $(36,311) | | $85,202 | |||
| Statutory federal tax rate | | | 21% | | | 21% | | | 21% |
| Income tax expense (benefit) at statutory rates | | | (41,221) | | | (7,625) | | | 17,892 |
| State income taxes, net of federal benefit | | | (12,825) | | | (1,718) | | | 4,337 |
| Tax effect of net losses reported on predecessor entities | | | 22,631 | | | — | | | — |
| State net operating loss limitations | | | 1,137 | | | (1,047) | | | 449 |
| Equity adjustments | | | — | | | (3,266) | | | (163) |
| Noncontrolling interests | | | (18) | | | (10) | | | 19 |
| Deferred intercompany transactions | | | 408 | | | — | | | — |
| Basis adjustments | | | 32,370 | | | — | | | — |
| State franchise and minimum taxes | | | — | | | — | | | (3) |
| Valuation allowance | | | (2,482) | | | 13,666 | | | — |
|---|---|---|---|---|---|---|---|---|---|
| Income tax (benefit) expense | | $— | | $— | | $22,531 |
The Company evaluates whether its deferred tax assets are realizable and recognizes a valuation allowance if, based on the available evidence, both positive and negative, it is more likely than not that some portion or all of its deferred tax assets will not be realized. When evaluating whether its deferred tax assets are realizable, the Company considers, among other matters, estimates of expected future taxable income, nature of current and cumulative losses, existing and projected book/tax differences, tax planning strategies available, and the general and industry specific economic outlook. This analysis is inherently subjective, and requires the Company to forecast its business and general economic environment in future periods. Changes in estimates of our valuation allowance, if any, are included in “Income tax (expense) benefit” in the combined and consolidated statements of operations. The Company recognizes interest expense and penalties related to uncertain tax positions, if any, as “Income tax (expense) benefit” in the Company’s combined and consolidated statements of operations.
The Company had the following deferred tax assets (liabilities) as of December 31, 2023 and 2022 ($ in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · · As of December 31, | ||||||
| · · 2023 · · 2022 | ||||||
| Basis differences | | $31,838 | | $41,598 | ||
| Deferred expense | | | 949 | | | 4,211 |
| Depreciation | | | 1,101 | | | (2,613) |
| Net operating loss carryforwards(1) | | | 9,832 | | | 50,386 |
| Mark-to-market cost method investments | | | 16,926 | | | — |
| Capitalized expenses | | | 5,044 | | | — |
| Valuation allowance | | | (65,690) | | | (93,582) |
| Deferred tax asset, net | | $— | | $— | ||
| (1) | The net operating loss (“NOL”) carryforwards can generally be used to offset both ordinary taxable income and capital gain net income in future years and are carried forward indefinitely. The deduction for NOL’s is limited to 80% of taxable income when utilized. |
Earnings per share*—*Basic earnings per share ("Basic EPS") for the Company’s common stock is 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. For all periods presented, the Company did not have any securities or other contracts that could be exercised or converted into common stock. For all periods presented prior to the Spin-Off, the weighted average shares outstanding for the Basic EPS calculation assumes the pro rata distribution of 0.153 common shares of the Company’s common stock for each outstanding share of iStar Common Stock on the record date of the distribution were issued and outstanding.
New Accounting Pronouncements—In August 2023, the FASB issued ASU 2023-05, Business Combinations - Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement (“ASU 2023-05”). ASU 2023-05 requires a joint venture to initially measure all contributions received upon its formation at fair value and is effective for all joint venture entities with a formation date on or after January 1, 2025. ASU 2023-05 is to be applied on a prospective basis, while retrospective application can be elected for joint ventures formed before the effective date. The Company is currently evaluating ASU 2023-05 but does not expect this standard to have a material impact on its consolidated financial statements.
In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 requires greater disaggregation of information in the rate reconciliation, income taxes paid disaggregated by jurisdiction and certain other amendments to improve income tax disclosures. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating ASU 2023-09 but does not expect this standard to have a material impact on its consolidated financial statements.
Note 4—Real Estate
The Company’s real estate assets were comprised of the following ($ in thousands):
| · · · · · · | ||||
|---|---|---|---|---|
| | As of | |||
| · · December 31, 2023 · December 31, 2022 | ||||
| Land, at cost | | $5,570 | | $5,570 |
| Buildings and improvements, at cost | | 91,911 | | 89,023 |
| Less: accumulated depreciation | | (22,075) | | (18,096) |
| Real estate, net | | $75,406 | | $76,497 |
Dispositions — The Company didnot sell any real estate during the year ended December 31, 2023.** **During the year ended December 31, 2022, the Company sold an operating property with a carrying value of$14.4 million and recognized gains of$25.2 million in “Income from sales of real estate” in the Company’s combined and consolidated statements of operations. During the year ended December 31, 2021, the Company sold a commercial operating property with a carrying value of$96.8 million and recognized gains of$25.6 million and sold residential operating properties and recognized gains of$0.7 million in “Income from sales of real estate” in the Company’s combined and consolidated statements of operations.
**Impairments—The Company didnot record any impairments during the year ended December 31, 2023. **During the years ended December 31, 2022 and 2021, the Company recorded aggregate impairments on real estate assets totaling $1.8 million and $0.6 million, respectively. During the year ended December 31, 2022, the Company recognized an aggregate impairment of$1.8 million on an operating property based on the expected cash flows to be received. During the year ended December 31, 2021, the Company recorded an impairment of $0.6 million on the sale of residential condominiums.
**Tenant Reimbursements—**The Company receives reimbursements from tenants for certain facility operating expenses including common area costs, insurance, utilities and real estate taxes and are included in “Operating lease income” in the Company’s combined and consolidated statements of operations. Tenant reimbursements were $1.8 million, $3.1 million and $2.9 million for the years ended December 31, 2023, 2022 and 2021, respectively.
**Allowance for Doubtful Accounts—**As of both December 31, 2023 and 2022, the allowance for doubtful accounts related to real estate tenant receivables was $0.1 million. These amounts are included in “Accrued interest and operating lease income receivable, net” on the Company’s combined and consolidated balance sheets.
**Future Minimum Operating Lease Payments—**Future minimum operating lease payments to be collected under non-cancelable operating leases, excluding tenant reimbursements of expenses, in effect as of December 31, 2023, are as follows by year ($ in thousands):
| · · · | ||
|---|---|---|
| Year | | Amount |
| 2024 | | $4,298 |
| 2025 | | 4,290 |
| 2026 | | 4,205 |
| 2027 | | 1,570 |
| 2028 | | 242 |
| Thereafter | | 875 |
Note 5—Land and Development
The Company’s land and development assets were comprised of the following ($ in thousands):
| · · · · · · · | |||||
|---|---|---|---|---|---|
| · As of · | |||||
| | | December 31, | | December 31, | |
| · 2023 · 2022 · | |||||
| Land and land development, at cost | | $193,360 | | $243,727 | |
| Less: accumulated depreciation | | (11,966) | | (11,713) | |
| Total land and development, net | | $181,394 | | $232,014 | |
**Dispositions—**During the years ended December 31, 2023, 2022 and 2021, the Company sold land parcels and residential lots and units and recognized land development revenue of $72.4 million, $61.8 million and $189.1 million, respectively. During the years ended December 31, 2023, 2022 and 2021, the Company recognized land development cost of sales of $62.7 million, $63.4 million and $172.0 million, respectively, from its land and development portfolio.
In September 2023, the Company sold a land parcel to a third-party and provided the buyer with a loan to finance the acquisition. If the buyer prepays the loan in full on or before a specified date, it will receive a discounted purchase price. The Company recorded the loan based on the discounted purchase price at origination since collection of the discounted portion of the sale is undetermined. The loan to the buyer is included in “Loans receivable and other lending investments, net” on the Company’s combined and consolidated balance sheet.
In December 2023, the Company transferred the ownership interests in a subsidiary land owner to a third-party venture (the “Venture”) for its development and construction of a multifamily project in Asbury Park, NJ (the “Project”). In connection with this transfer, the Company (i) provided the Venture with a $10.6 million mezzanine loan that was fully funded at closing and is secured by the ownership interests in the subsidiary land owner; and (ii) provided a completion and carry guaranty on the Venture’s $80.0 million senior construction mortgage loan (refer to Note 9) with a third-party lender in return for a fee. The Company is a non-member manager of the Venture and is entitled to certain fees, but otherwise has no expected member-related economics. Until the mezzanine loan is repaid and the guaranties are released, the Company controls all decision-making of the Venture. The Venture is responsible for the funding and performance of all development and construction activities and the Company is not obligated to provide any capital contributions to the Venture. At closing, the third-party members provided $21.0 million in cash capital contributions to the Venture, exclusive of a $3.0 million deferred profits interest, which combined represent the total equity capitalization.
The Company determined that the Venture (and its consolidated subsidiaries developing the Project) is a VIE for which the Company is the primary beneficiary and thus consolidated it under ASC 810. As a result, for accounting purposes, the Project will be recorded on the Company’s combined and consolidated financial statements and the mezzanine loan will eliminate in consolidation. The $21.0 million in third-party cash capital contributions to the Venture represents noncontrolling interests in the Company’s combined and consolidated balance sheet. The Company expects this consolidation treatment to continue until the mezzanine loan is paid in full by the Venture and the Company’s senior loan guaranties are released by the lender.
**Impairments—**During the year ended December 31, 2022, the Company recorded an impairment of $12.7 million on a land and development asset due to a change in business strategy.
Note 6—Loans Receivable and Other Lending Investments, net
The following is a summary of the Company’s loans receivable and other lending investments by class ($ in thousands):
| · · · · · · · | |||||
|---|---|---|---|---|---|
| · As of · | |||||
| · December 31, 2023 · December 31, 2022 · | |||||
| Construction loans · · · · · · · | |||||
| Senior mortgages | | $— | | $36,249 | |
| Subtotal - gross carrying value of construction loans | | — | | 36,249 | |
| Loans | | | | ||
| Senior mortgages | | 2,550 | | — | |
| Subordinate mortgages | | 14,266 | | 13,331 | |
| Subtotal - gross carrying value of loans | | 16,816 | | 13,331 | |
| Other lending investments | | | | ||
| Available-for-sale debt securities | | 4,579 | | — | |
| Subtotal - other lending investments | | 4,579 | | — | |
| Total gross carrying value of loans receivable and other lending investments | | 21,395 | | 49,580 | |
| Allowance for loan losses | | (497) | | (925) | |
| Total loans receivable and other lending investments, net | | $20,898 | | $48,655 | |
Allowance for Loan Losses—Changes in the Company’s allowance for loan losses were as follows for the years ended December 31, 2023, 2022 and 2021 ($ in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · General Allowance · · · · · | |||||||||||||||
| · · · · · Held to · · · · | |||||||||||||||
| · · Construction · · · · · Maturity Debt · · Specific · · · | |||||||||||||||
| Year Ended December 31, 2023 · · Loans · · Loans · · Securities · · Allowance · · Total | |||||||||||||||
| Allowance for loan losses at beginning of period | | $92 | | $437 | | $— | | $396 | | $925 | |||||
| Provision for (recovery of) loan losses(1) | | (92) | | 60 | | — | | (396) | | (428) | |||||
| Allowance for loan losses at end of period | | $— | | $497 | | $— | | $— | | $497 | |||||
| | | | | | | | | | | | | | | | |
| Year Ended December 31, 2022 | | | | | | | | | | | | | | | |
| Allowance for loan losses at beginning of period | | $1,213 | | $676 | | $2,304 | | $576 | | $4,769 | |||||
| Provision for (recovery of) loan losses(1) | | (725) | | (239) | | — | | 46,034 | | 45,070 | |||||
| Transfers | | | (396) | | | — | | | (2,304) | | | 2,700 | | | — |
| Charge-offs(1) | | — | | — | | — | | (48,914) | | (48,914) | |||||
| Allowance for loan losses at end of period | | $92 | | $437 | | $— | | $396 | | $925 | |||||
| | | | | | | | | | | | | | | | |
| Year Ended December 31, 2021 | | | | | | | | | | | | | | | |
| Allowance for loan losses at beginning of period | | $6,541 | | $1,643 | | $3,093 | | $743 | | $12,020 | |||||
| Recovery of loan losses(1) | | (5,328) | | (967) | | (789) | | (167) | | (7,251) | |||||
| Allowance for loan losses at end of period | | $1,213 | | $676 | | $2,304 | | $576 | | $4,769 | |||||
| (1) | During the year ended December 31, 2023, the Company recorded a provision for loan losses of $1.7 million in its combined and consolidated statements of operations. The provision in 2023 was due primarily to a $2.2 million provision on the sale of a loan held for sale, which was partially offset by a recovery of loan losses due to the repayment of loans during the year ended December 31, 2023. During the year ended December 31, 2022, the Company recorded a provision for loan losses of $45.0 million in its combined and consolidated statements of operations. The provision in 2022 was due primarily to a $22.2 million specific provision on the Company’s held-to-maturity debt security, which was recorded at its repayment proceeds and a provision of $23.8 million on one loan prior to it being transferred to held for sale. During the year ended December 31, 2021, the Company recorded a recovery of loan losses of $8.1 million in its combined and consolidated statement of operations resulting from the repayment of loans during the period and an improving macroeconomic impact of the COVID-19 pandemic on commercial real estate markets, of which $1.0 million related to a provision for credit losses for unfunded loan commitments and is recorded as a reduction to "Accounts payable, accrued expenses and other liabilities". |
The Company’s investment in loans and other lending investments and the associated allowance for loan losses were as follows ($ in thousands):
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · Individually · Collectively · · | |||||||||
| · · Evaluated for · · Evaluated for · · · | |||||||||
| · · Impairment(1) · · Impairment · · Total | |||||||||
| As of December 31, 2023 · · · | |||||||||
| Loans | | $— | | $16,816 | | $16,816 | |||
| Available-for-sale debt securities(2) | | | — | | | 4,579 | | | 4,579 |
| Less: Allowance for loan losses | | — | | (497) | | (497) | |||
| Total | | $— | | $20,898 | | $20,898 | |||
| As of December 31, 2022 | | | | ||||||
| Construction loans | | $29,493 | | $6,756 | | $36,249 | |||
| Loans | | — | | 13,331 | | 13,331 | |||
| Less: Allowance for loan losses | | (396) | | (529) | | (925) | |||
| Total | | $29,097 | | $19,558 | | $48,655 | |||
| (1) | The carrying value of this loan includes amortized fees of $0.1 million as of December 31, 2022. The Company’s loans individually evaluated for impairment represent loans on non-accrual status and the unamortized amounts associated with these loans are not currently being amortized into income. |
| (2) | Available-for-sale debt securities were evaluated for impairment under ASC 326-30 – Financial Instruments-Credit Losses. |
Credit Characteristics—As part of the Company’s process for monitoring the credit quality of its loans, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its performing loans. Risk ratings, which range from 1 (lower risk) to 5 (higher risk), are based on judgments which are inherently uncertain and there can be no assurance that actual performance will be similar to current expectation.
The Company’s amortized cost basis in performing senior mortgages and subordinate mortgages, presented by year of origination and by credit quality, as indicated by risk rating, was as follows as of December 31, 2023 ($ in thousands):
| · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · Year of Origination · | ||||||||||||||
| · 2023 · 2022 · 2021 · 2020 · 2019 · Prior to 2019 · Total | ||||||||||||||
| Senior mortgages · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||
| Risk rating · · · · · · · · · | ||||||||||||||
| 1.0 | | $— | | $— | | $— | | $— | | $— | | $— | | $— |
| 1.5 | | — | | — | | — | | — | | — | | — | | — |
| 2.0 | | — | | — | | — | | — | | — | | — | | — |
| 2.5 | | — | | — | | — | | — | | — | | — | | — |
| 3.0 | | 2,550 | | — | | — | | — | | — | | — | | 2,550 |
| 3.5 | | — | | — | | — | | — | | — | | — | | — |
| 4.0 | | — | | — | | — | | — | | — | | — | | — |
| 4.5 | | — | | — | | — | | — | | — | | — | | — |
| 5.0 | | — | | — | | — | | — | | — | | — | | — |
| Subtotal | | $2,550 | | $— | | $— | | $— | | $— | | $— | | $2,550 |
| Subordinate mortgages | | | | | | | | |||||||
| Risk rating | | | | | | | | |||||||
| 1.0 | | $— | | $— | | $— | | $— | | $— | | $— | | $— |
| 1.5 | | — | | — | | — | | — | | — | | — | | — |
| 2.0 | | — | | — | | — | | — | | — | | — | | — |
| 2.5 | | — | | — | | — | | — | | — | | — | | — |
| 3.0 | | — | | — | | — | | — | | — | | 14,266 | | 14,266 |
| 3.5 | | — | | — | | — | | — | | — | | — | | — |
| 4.0 | | — | | — | | — | | — | | — | | — | | — |
| 4.5 | | — | | — | | — | | — | | — | | — | | — |
| 5.0 | | — | | — | | — | | — | | — | | — | | — |
| Subtotal | | $— | | $— | | $— | | $— | | $— | | $14,266 | | $14,266 |
| Total | | $2,550 | | $— | | $— | | $— | | $— | | $14,266 | | $16,816 |
The Company’s amortized cost basis in performing senior mortgages and subordinate mortgages, presented by year of origination and by credit quality, as indicated by risk rating, was as follows as of December 31, 2022 ($ in thousands):
| · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · Year of Origination · | ||||||||||||||
| · 2022 · 2021 · 2020 · 2019 · 2018 · Prior to 2018 · Total | ||||||||||||||
| Senior mortgages · · · · · · · · · · · · · · · · · · · · · | ||||||||||||||
| Risk rating · · · · · · · · · | ||||||||||||||
| 1.0 | | $— | | $— | | $— | | $— | | $— | | $— | | $— |
| 1.5 | | — | | — | | — | | — | | — | | — | | — |
| 2.0 | | — | | — | | — | | — | | — | | — | | — |
| 2.5 | | — | | — | | — | | — | | — | | — | | — |
| 3.0 | | — | | — | | — | | — | | — | | — | | — |
| 3.5 | | — | | — | | — | | — | | 6,756 | | — | | 6,756 |
| 4.0 | | — | | — | | — | | — | | — | | — | | — |
| 4.5 | | — | | — | | — | | — | | — | | — | | — |
| 5.0 | | — | | — | | — | | — | | — | | — | | — |
| Subtotal(1) | | $— | | $— | | $— | | $— | | $6,756 | | $— | | $6,756 |
| Subordinate mortgages | | | | | | | | |||||||
| Risk rating | | | | | | | | |||||||
| 1.0 | | $— | | $— | | $— | | $— | | $— | | $— | | $— |
| 1.5 | | — | | — | | — | | — | | — | | — | | — |
| 2.0 | | — | | — | | — | | — | | — | | — | | — |
| 2.5 | | — | | — | | — | | — | | — | | — | | — |
| 3.0 | | — | | — | | — | | — | | — | | 13,331 | | 13,331 |
| 3.5 | | — | | — | | — | | — | | — | | — | | — |
| 4.0 | | — | | — | | — | | — | | — | | — | | — |
| 4.5 | | — | | — | | — | | — | | — | | — | | — |
| 5.0 | | — | | — | | — | | — | | — | | — | | — |
| Subtotal | | $— | | $— | | $— | | $— | | $— | | $13,331 | | $13,331 |
| Total | | $— | | $— | | $— | | $— | | $6,756 | | $13,331 | | $20,087 |
| (1) | As of December 31, 2022, excludes $29.5 million for one loan on non-accrual status. |
The Company’s amortized cost basis in loans, aged by payment status and presented by class, was as follows ($ in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · Less Than · Greater · · · · | |||||||||||||||
| · · · · · or Equal · · Than · · Total · · · | |||||||||||||||
| · · Current · · to 90 Days · · 90 Days · · Past Due · · Total | |||||||||||||||
| As of December 31, 2023 | | | | | | | | | | | | | | | |
| Senior mortgages | | $2,550 | | $— | | $— | | $— | | $2,550 | |||||
| Subordinate mortgages | | | 14,266 | | | — | | | — | | | — | | | 14,266 |
| Total | | $16,816 | | $— | | $— | | $— | | $16,816 | |||||
| As of December 31, 2022 | | | | | | ||||||||||
| Senior mortgages | | $6,756 | | $29,493 | | $— | | $29,493 | | $36,249 | |||||
| Subordinate mortgages | | 13,331 | | — | | — | | — | | 13,331 | |||||
| Total | | $20,087 | | $29,493 | | $— | | $29,493 | | $49,580 | |||||
Impaired Loans—In the fourth quarter 2022, the Company classified a loan with a carrying value of $29.1 million as non-performing upon maturity default. The loan was repaid in full in March 2023.
The Company’s impaired loans, presented by class, were as follows ($ in thousands):
| · · · · · · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · As of December 31, 2023 · As of December 31, 2022 | ||||||||||||
| · · · Unpaid · · · · · Unpaid · · | ||||||||||||
| | | Amortized | | Principal | | Related | | Amortized | | Principal | | Related |
| | | Cost | | Balance | | Allowance | | Cost | | Balance | | Allowance |
| With an allowance recorded: · · · · · · · · | ||||||||||||
| Senior mortgages(1) | | $— | | $— | | $— | | $29,493 | | $29,358 | | $(396) |
| Total | | $— | | $— | | $— | | $29,493 | | $29,358 | | $(396) |
| (1) | The Company has one non-accrual loan as of December 31, 2022 that is considered impaired and included in the table above. The Company did not record any interest income on impaired loans for the years ended December 31, 2023, 2022 and 2021. |
The Company’s average recorded investment in impaired loans and interest income recognized, presented by class, was as follows ($ in thousands):
| · · · · · · · · · · · · · · · · · · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | Years Ended December 31, | |||||||||||
| · · 2023 · · 2022 · · 2021 | ||||||||||||
| · Average · Interest · Average · Interest · Average · Interest | ||||||||||||
| | | Recorded | | Income | | Recorded | | Income | | Recorded | | Income |
| | | Investment | | Recognized | | Investment | | Recognized | | Investment | | Recognized |
| With an allowance recorded: · · · · · · | ||||||||||||
| Senior mortgages | | $— | | $— | | $45,032 | | $— | | $57,853 | | $— |
| Total | | $— | | $— | | $45,032 | | $— | | $57,853 | | $— |
Loans receivable held for sale—In December 2022, the Company began marketing a non-performing loan for sale and classified the loan in “Loans receivable held for sale” on the Company’s combined and consolidated balance sheet as of December 31, 2022. Prior to its transfer to loans receivable held for sale, the Company recorded a provision for loan losses of $23.8 million on the loan based on the Company’s intent to sell the loan based on a bid received from a third-party. The loan was sold in March 2023 for $37.7 million and the Company recognized a loss of $2.2 million on the sale.
Other lending investments—Other lending investments includes the following securities ($ in thousands):
| · · · · · · · · · · · · · · · | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · Net · · · Net | ||||||||||
| · · · · · Amortized · · Unrealized · · Estimated · · Carrying | ||||||||||
| | | Face Value | | Cost Basis | | Gain (Loss) | | Fair Value | | Value |
| As of December 31, 2023 · · · · · | ||||||||||
| Available-for-sale securities · · · · · · · · · · · · · · | ||||||||||
| Municipal debt securities(1) | | $4,220 | | $4,220 | | $359 | | $4,579 | | $4,579 |
| Total | | $4,220 | | $4,220 | | $359 | | $4,579 | | $4,579 |
| (1) | In September 2023, the Company acquired two securities for $4.2 million. The securities both accrue interest at 7.0% and mature in July 2053. During the year ended December 31, 2022, the Company sold available-for-sale securities and recognized a gain of $2.9 million, which is recorded in “Other income” in the Company’s combined and consolidated statements of operations. During the year ended December 31, 2022, the Company received $75.0 million of repayments and recorded a $22.2 million provision in ‘Provision for (recovery of) loan losses” in its combined and consolidated statements of operations on a debt security. |
Note 7—Other Investments
The Company’s other investments and its proportionate share of earnings (losses) from equity investments were as follows ($ in thousands):
| | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · Earnings from | |||||||||||||||
| · · Carrying Value · · Equity Method Investments | |||||||||||||||
| · · as of · · For the Year Ended | |||||||||||||||
| · · December 31, · · December 31, · · December 31, | |||||||||||||||
| · · 2023 · 2022 · 2023 · 2022 · 2021 | |||||||||||||||
| Safehold Inc. ("Safe")(1) | | $316,430 | | $554,733 | | $1,089 | | $33,261 | | $40,647 | |||||
| Other real estate and strategic equity investments(2) | | | 21 | | | 32,405 | | | 29,736 | | | 12,365 | | | 42,811 |
| Total | | $316,451 | | $587,138 | | $30,825 | | $45,626 | | $83,458 | |||||
| (1) | As of December 31, 2023, the Company owned 13.5 million shares of Safe common stock which, based on the closing price of $23.40 on December 29, 2023, had a market value of $316.4 million. The Company does not have significant influence over Safe and accounts for its investment in Safe as an equity investment under ASC 321 – Investments – Equity Securities (“ASC 321”), which requires that the Company adjust its investment in Safe to fair value through income at each reporting period. As such, the Company recognized an unrealized loss on equity investments of $171.4 million in its combined and consolidated statements of operations for the year ended December 31, 2023. Prior to the Spin-Off, iStar accounted for its investment in Safe as an equity method investment under ASC 323 – Investments – Equity Method and Joint Ventures (“ASC 323”) due to its ability to exercise significant influence. Pursuant to ASC 323-10-40-1, an equity method investor shall account for a share issuance by an investee as if the investor had sold a proportionate share of its investment. Any gain or loss to the investor resulting from an investee’s share issuance shall be recognized in earnings. For the years ended December 31, 2022 and 2021, equity in earnings includes $0.3 million and $22.7 million, respectively, of dilution gains resulting from Safe equity offerings. As of December 31, 2022, the Company was allocated ownership of approximately 15.2 million shares of Safe common stock from iStar. The allocation was adjusted based upon the final terms of the Spin-Off on March 31, 2023, and the Company’s investment basis was reduced by approximately 1.8 million shares with a carrying value of approximately $65.6 million, which was adjusted against additional paid-in capital within equity. |
| (2) | During the year ended December 31, 2023, earnings from equity method investments was primarily from asset sales at the ventures. During the year ended December 31, 2022, one of the Company’s real estate equity investments closed on the sale of a multifamily property. The Company received a distribution of $15.9 million from the sale and recognized a gain of $11.5 million in “Earnings from equity method investments” in the Company’s combined and consolidated statements of operations. In April 2022, the Company exchanged its 50% equity interest with a carrying value of $4.4 million in a venture that owned a hotel property for land underlying the property with an in-place Ground Lease valued at $9.0 million and recorded a gain of $4.6 million in “Earnings from equity method investments” in the combined and consolidated statements of operations. Subsequently, the Company sold the Ground Lease on the land to Safe for $9.0 million and did not recognize any gain or loss on the sale. During the years ended December 31, 2021, the Company identified observable price changes in an equity security held by the Company as evidenced by orderly private issuances of similar securities by the same issuer. In accordance with ASC 321, the Company remeasured its equity investment at fair value and recognized aggregate mark-to-market gains during the year ended December 31, 2021 of $17.6 million, in “Unrealized and realized gains (losses) on equity investments” in the Company’s combined and consolidated statements of operations. The Company’s equity security was redeemed at its carrying value in the fourth quarter of 2021. |
Safehold Inc.— Safe is a publicly-traded company that acquires, owns, manages, finances and capitalizes 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”). As of December 31, 2023, the Company owned approximately 13.5 million shares, or 19.0%, of Safe’s outstanding common stock. The Company accounts for its investment in the Safe Shares as an equity investment due to the terms of the governance agreement described below.
On March 31, 2023, the Company entered into the following agreements with Safe:
Separation and Distribution Agreement—The Separation and Distribution Agreement provides for, among other things, the principal corporate transactions required to effect the Spin-Off and provisions governing Star Holdings' relationship with Safe with respect to and following the Spin-Off. The Separation and Distribution Agreement includes provisions allocating assets and liabilities between Star Holdings and Safe and various post-closing covenants relating to, among other things, the treatment of the parties’ insurance policies, information sharing and other operational matters. The Separation and Distribution Agreement includes a mutual release by Star Holdings, on the one hand, and Safe, on the other hand, of the other party from certain specified liabilities, as well as mutual indemnification covenants pursuant to which Star Holdings and Safe have agreed to indemnify each other from certain specified liabilities.
Management Agreement—The Company entered into the Management Agreement with Safehold Management Services Inc. (the “Manager”), a subsidiary of Safe. The Management Agreement requires the manager to manage the Company’s assets and its and its subsidiaries’ day-to-day operations, subject to the supervision of Board of Trustees of the
Company (the “Board”). Pursuant to the Management Agreement, the manager is required to provide the Company with a management team, including a chief executive officer, a chief financial officer and a chief compliance officer, along with support personnel, to provide the management services to be provided by the manager to the Company. The manager does not assume any responsibility other than to render the services called for thereunder and is not responsible for any action of the Board in following or declining to follow its advice or recommendations.
The initial term of the Management Agreement will expire on the first anniversary of the date of the Management Agreement and will be automatically renewed for aone-year term each anniversary date thereafter unless previously terminated pursuant to the terms thereof. The Company will pay the manager fixed cash management fees of $25.0 million, $15.0 million, $10.0 million and $5.0 million, respectively, in each of the initial four annual terms of the Management Agreement and 2.0% of the gross book value of the Company’s assets excluding the Safe Shares for each annual term thereafter, and will reimburse the manager for third party expenses incurred in connection with its services. During the year ended December 31, 2023, the Company recorded $19.7 million of management fees to the Manager.
The Management Agreement may be terminated by the Company without cause by not less thanone hundred eighty days’ written notice to the Manager upon the affirmative vote of at leasttwo-thirds of the Company’s independent directors, provided, however, that if the date of termination occurs prior to the fourth anniversary of the Spin-Off, the termination will be subject to payment of the applicable termination fee to the Manager. The Company may also terminate the Management Agreement at any time, including during the initial term, with 30 days’ prior written notice from the Company’s board of trustees for “cause,” as defined in the Management Agreement.
In the event of a termination without cause by the Company prior to the fourth anniversary of the Spin-Off, the Company will pay the Manager a termination fee of $50.0 million minus the aggregate amount of management fees actually paid to the Manager prior to the termination date. However, if the Company has completed the liquidation of its assets on or before the termination date, the termination fee will consist of any portion of the annual management fee that remained unpaid for the remainder of the then current annual term plus, if the termination date occurs on or before the third anniversary of the Spin-Off, the amount of the management fee that would have been payable for the next succeeding annual term, or if the termination date occurs after the third anniversary of the Spin-Off, zero.
In the event of a termination by the Manager based on a reduction in the amount of the Company’s combined and consolidated assets below designated thresholds, the Company will pay the Manager a termination fee of $30.0 million if the termination occurs in the first year, $15.0 million if the termination occurs in the second year and $5.0 million if the termination occurs in the third year, in each case, plus the balance of any unpaid portion of the annual management fee for the applicable year.
Governance Agreement—The Company and Safe entered into a governance agreement (the “Governance Agreement”) in order to establish various arrangements and restrictions with respect to the governance of the Company and certain rights and restrictions with respect to the Safe Shares owned by the Company.
Pursuant to the terms of the Governance Agreement, the Company and its subsidiaries are subject to customary restrictions on the transfer of Safe Shares held by the Company for nine months. Furthermore, the Company and its subsidiaries are prohibited from transferring at any time any the Safe Shares held by the Company or its subsidiaries to any person who is known by the Company or its subsidiaries to be an “Activist” or “Company Competitor” (as such terms are defined in the Governance Agreement), or to any group that, to the knowledge of the Company or its subsidiaries, includes as “Activist” or “Company Competitor,” without first obtaining the Safe’s prior written consent.
During a “restrictive period” which lasts until the earliest to occur of (i) the effective date on which Safe terminates the Management Agreement; or (ii) the date on which we beneficially own less than 7.5% of Safe’s outstanding common stock and Safe is no longer our external manager; or (iii) a Change of Control of Safe (as defined in the Governance Agreement), we and our directly or indirectly wholly owned subsidiaries are required to vote the Safe Shares in accordance with the recommendations of the board of directors of Safe. We have irrevocably designated and appointed the board of directors of Safe as our sole and exclusive attorney-in-fact and proxy with full power of substitution and re-substitution to exercise the voting power of our shares of Safe in accordance with these requirements. We will also be subject to certain standstill agreements during the restrictive period. The terms of such standstill agreements will restrict us from making certain acquisitions of Safe securities, seeking representation on Safe’s board of directors, participating in
the solicitation of proxies or written consents of Safe shareholders, and taking other actions which could seek to influence or result in a change of control of Safe or cause or require Safe to make certain public announcements, except as permitted by the governance agreement or with the prior written consent of the independent directors of the board of directors of Safe.
Registration Rights Agreement—Under the Registration Rights Agreement, Safe has agreed to (i) register Star Holdings' shares of Safe common stock and the other registrable securities for resale by filing and maintaining a shelf registration statement; (ii) file a registration statement covering Star Holdings' shares of Safe common stock and other registrable securities pursuant to the demand right and (iii) allow Star Holdings to piggyback on certain other registration statements filed by Safe. Star Holdings may use the registration rights to sell its shares of Safe common stock in underwritten offerings, block trades and other methods of distribution. Star Holdings will be subject to certain suspension and lockup obligations. Star Holdings' registration rights will end, among other times, when it owns less than 2% of Safe's outstanding common stock and is able to sell all of the shares of Safe common stock pursuant to Rule 144(b) without restriction.
Safe Credit Facility—Refer to Note 9 for additional information on the Safe Credit Facility.
Other real estate and strategic equity investments— As of December 31, 2023, the Company’s other real estate equity investments include equity interests of 95% in real estate ventures comprised primarily of investments intwo operating properties that have been sold and are in the process of liquidating. As of December 31, 2022, the Company’s other real estate equity investments include equity interests of 95% in real estate ventures comprised of investments inthree operating properties.
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, | ||||||||||||
| · 2023 · 2022 · · 2023 · 2022 · 2021 | ||||||||||||
| Balance Sheets · · · · · · · · Income Statements · · · · · · · · · | ||||||||||||
| Total assets | | $641 | | $5,942,105 | | Revenues | | $86,894 | | $625,162 | | $883,259 |
| Total liabilities | | 703 | | 3,745,332 | | Expenses | | (78,462) | | (237,343) | | (253,940) |
| Noncontrolling interests | | — | | 23,067 | | Net income (loss) attributable to parent entities | | 47,673 | | 378,557 | | 629,085 |
| Total equity (deficit) attributable to parent entities | | (62) | | 2,173,706 | | | | | ||||
During the years ended December 31, 2022 and 2021, Safe represented a significant subsidiary of the Company. For detailed financial information regarding Safe, please refer to its financial statements, which are publicly available on the website of the Securities and Exchange Commission at http://www.sec.gov under the ticker symbol "SAFE" and are incorporated herein by reference.
Note 8—Other Assets and Other Liabilities
Deferred expenses and other assets, net, consist of the following items ($ in thousands):(1)
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · As of · | |||||||
| · December 31, 2023 · December 31, 2022 · | |||||||
| Other assets(1) | | $8,882 | | $9,471 | | ||
| Operating lease right-of-use assets(2) | | 1,380 | | 1,860 | | ||
| Restricted cash | | 10,051 | | 3,247 | | ||
| Other receivables | | 1,865 | | 1,895 | | ||
| Leasing costs, net(3) | | 101 | | 129 | | ||
| Intangible assets, net(4) | | | 180 | | | 319 | |
| Deferred expenses and other assets, net | | $22,459 | | $16,921 | | ||
| (1) | As of December 31, 2023 and 2022, other assets primarily includes prepaid expenses and deposits for certain real estate assets. |
| (2) | Right-of use lease assets initially equal the lease liability. For operating leases, rent expense is recognized on a straight-line basis over the term of the lease and is recorded in “Real estate expense” in the Company’s combined and consolidated statements of operations. During the years ended December 31, 2023, 2022 and 2021, the Company recognized $0.5 million, $0.7 million and $0.6 million, respectively, in “Real estate expense” in its combined and consolidated statements of operations relating to operating leases. |
| (3) | Accumulated amortization of leasing costs was $0.2 million and $0.1 million as of December 31, 2023 and 2022, respectively. |
| (4) | Intangible assets, net includes above market and in-place lease assets related to the acquisition of real estate assets. Accumulated amortization on intangible assets, net was $0.2 million and $0.1 million as of December 31, 2023 and 2022, respectively. The amortization of above market leases decreased operating lease income in the Company’s combined and consolidated statements of operations by $0.1 million, $0.1 million and $0.3 million for the years ended December 31, 2023, 2022 and 2021, respectively. These intangible lease assets are amortized over the remaining term of the lease. The amortization expense for in-place leases was $0.1 million, $0.1 million and $1.0 million for the years ended December 31, 2023, 2022 and 2021, respectively. These amounts are included in “Depreciation and amortization” in the Company’s combined and consolidated statements of operations. As of December 31, 2023, the weighted average remaining amortization period for the Company’s intangible assets was approximately 4.8 years. |
Accounts payable, accrued expenses and other liabilities consist of the following items ($ in thousands):(1)
| | | | | | | | |
|---|---|---|---|---|---|---|---|
| · · As of · | |||||||
| · December 31, 2023 · December 31, 2022 · | |||||||
| Other liabilities(1) | | $35,010 | | $26,235 | | ||
| Accrued expenses | | | 5,914 | | | 4,861 | |
| Operating lease liabilities (see table above) | | 1,538 | | 2,006 | | ||
| Accounts payable, accrued expenses and other liabilities | | $42,462 | | $33,102 | | ||
| (1) | As of December 31, 2023, “Other liabilities” includes $20.1 million of deferred income, $7.2 million of management fees due Safe and $4.9 million of other payables related to real estate properties. As of December 31, 2022, "Other liabilities" includes $21.2 million of deferred income and $2.5 million of other payables related to real estate properties. |
Note 9—Debt Obligations, net
The Company’s debt obligations were as follows ($ in thousands):
| · · · · · · · · · · | |||||||
|---|---|---|---|---|---|---|---|
| · · Carrying Value as of · · Stated · · Scheduled | |||||||
| · December 31, 2023 · December 31, 2022 · Interest Rates · Maturity Date | |||||||
| Debt obligations: · · · | |||||||
| Safe Credit Facility | | $115,000 | | $— | | 8.00% | March 2027 |
| Margin Loan Facility(1) | | 81,914 | | — | | SOFR plus 3.00% | March 2026 |
| Total debt obligations | | 196,914 | | — | | ||
| Debt discounts and deferred financing costs, net | | (4,019) | | — | | ||
| Total debt obligations, net(2) | | $192,895 | | $— | | ||
| (1) | In December 2023, the Company elected to pay interest in kind (“PIK”) of $1.7 million which was added to the principal balance on the Margin Loan Facility. The applicable margin on the Margin Loan Facility increases by 25 basis points for the entirety of the interest period immediately succeeding any interest period with respect to which the Company makes a PIK election. |
| (2) | During the year ended December 31, 2023, the Company capitalized interest expense on qualifying real estate assets of $2.1 million. |
Future Scheduled Maturities—As of December 31, 2023, future scheduled maturities of outstanding debt obligations are as follows ($ in thousands):
| · · · | ||
|---|---|---|
| 2024 | | $— |
| 2025 | | — |
| 2026 | | 81,914 |
| 2027 | | 115,000 |
| 2028 | | — |
| Thereafter | | — |
| Total principal maturities | | 196,914 |
| Unamortized discounts and deferred financing costs, net | | (4,019) |
| Total debt obligations, net | | $192,895 |
Safe Credit Facility—In connection with the Spin-Off, on March 31, 2023, the Company, as borrower, entered into a credit agreement with Safe for a secured term loan with an outstanding principal amount of $115 million, plus up to $25 million in incremental borrowing capacity for specified purposes (as amended from time to time, the "Safe Credit Facility"). The Safe Credit Facility matures on March 31, 2027.
Interest on borrowings under the Safe Credit Facility is payable in cash and accrues interest at a rate of (x)8.00% per annum or (y) to the extent any loan remains outstanding under an incremental facility available under the Safe Credit Facility at such time,10.00% per annum, as applicable. Amounts outstanding under the Safe Credit Facility may be prepaid at any time, in whole or in part, without premium or penalty.
The Company paid a $0.6 million commitment fee in connection with the Safe Credit Facility. The Safe Credit Facility is secured by a first priority pledge of the equity interests in certain subsidiaries of the Company.
During the year ended December 31, 2023, the Company incurred $7.2 million of interest expense gross of amounts capitalized on the Safe Credit Facility, which is included in “Interest expense – related party” in the Company’s combined and consolidated statements of operations.
Margin Loan Facility—On March 31, 2023, STAR Investment Holdings SPV LLC, a Delaware limited liability company and wholly-owned subsidiary of the Company ("STAR SPV"), as borrower, entered into a margin loan agreement providing for athree-year, $140.0 million senior secured margin loan facility (as amended from time to time, the "Margin Loan Facility"), with Morgan Stanley Senior Funding, Inc., as administrative agent, Morgan Stanley & Co. LLC, as calculation agent, and Morgan Stanley Bank, N.A., as initial lender. STAR SPV drew the full amount of the Margin Loan Facility on March 31, 2023 and directed that approximately $88.0 million of the proceeds be applied to redeem iStar’s senior unsecured notes due 2024, 2025 and 2026. The Company repaid $60.0 million principal amount of the Margin Loan
Facility during the year ended December 31, 2023. The Margin Loan Facility is initially secured by a first priority pledge of the Safe Shares and has a maturity of March 31, 2026.
Interest on the Margin Loan Facility is payable in cash; provided, that STAR SPV may, at its option, elect that the interest for any future interest period be paid-in-kind. Amounts outstanding under the Margin Loan Facility accrue interest at a rate equal to term SOFR for a three-month tenor plus a spread. Amounts outstanding under the Margin Loan Facility may be prepaid at any time upon prior notice, in whole or in part, subject to the payment of any applicable make-whole amount.
During the three months ended March 31, 2023, the Company assumed a $125.0 million loan payable to iStar. The loan had an interest rate of 8.0%. As a result, the Company recognized $2.5 million of interest expense during the year ended December 31, 2023. The loan was repaid during the three months ended March 31, 2023.
Senior Construction Mortgage Loan—In December 2023, the Venture (refer to Note 5) entered into an $80.0 million senior construction mortgage loan (the “Loan”). The Loan has a 3-year term withone 12-month extension option subject to a 1.0% fee. The Loan is interest only during the term and accrues interest at SOFR +6.85% (with a SOFR floor of 3.65%) and features a 1.0% origination fee and a 1.85% exit fee, both on the total loan commitment. As of December 31, 2023, the Venture has not drawn any amount under the Loan.
Debt Covenants—The Safe Credit Facility requires that the Company comply with various covenants, including, without limitation, covenants restricting, subject to certain exceptions, indebtedness, liens, investments, mergers, asset sales and the payment of certain dividends. Additionally, the Safe Credit Facility includes customary representations and warranties as well as customary events of default, the occurrence of which, following any applicable grace period, would permit New Safe to, among other things, declare the principal, accrued interest and other obligations of the Company under the Safe Credit Facility to be immediately due and payable and foreclose on the collateral securing the Safe Credit Facility.
The Margin Loan Facility requires that STAR SPV comply with various covenants, including, without limitation, covenants restricting, subject to certain exceptions, indebtedness, liens, investments and the payment of dividends. Additionally, the Margin Loan Facility includes customary representations and warranties, events of default and other creditor protections for this type of facility. Upon the occurrence of certain events which are customary for this type of facility, STAR SPV may be required to prepay all amounts due under the Margin Loan Facility or post additional collateral in accordance with the Margin Loan Facility and related agreements.
A subsidiary of the Company provided a completion and carry guaranty on the Loan and is required to maintain a minimum net worth and a minimum liquidity amount both prior to and after the completion of the Project while the Loan is outstanding.
Note 10—Commitments and Contingencies
Commitments—Future minimum lease obligations under non-cancelable operating leases as of December 31, 2023 are as follows ($ in thousands):
| · · · | ||
|---|---|---|
| 2024 | | $486 |
| 2025 | | 486 |
| 2026 | | 486 |
| 2027 | | 162 |
| 2028 | | — |
| Thereafter | | — |
| Total undiscounted cash flows | | 1,620 |
| Present value discount(1) | | (82) |
| Lease liabilities | | $1,538 |
| (1) | The lease liability 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 inception at the Company’s weighted average incremental secured borrowing rate for similar collateral estimated to be 3.0% and the weighted average remaining lease term is 3.3 years. |
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 combined and consolidated financial statements.
Note 11—Risk Management
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, tenants or investees 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.
All of the Company’s real estate and assets collateralizing its loans receivable are located in the United States. As of December 31, 2023, the Company’s portfolio contains concentrations in the following property types: entertainment/leisure, land and development, hotel, condominium and retail and the Safe Shares.
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. In addition, declines in the market price of Safe common stock could require the
Company to post additional collateral or prepay some or all of the outstanding borrowings under the Margin Loan Facility.
Note 12—Equity
**Common Stock—**On March 31, 2023, in connection with the Spin-Off, iStar distributed 100% of the common shares of beneficial interest in the Company to holders of common stock of iStar ("iStar Common Stock") by way of a pro rata distribution of 0.153 common shares of the Company for each outstanding share of iStar Common Stock held on the record date of the distribution. As of December 31, 2023, the Company hasone class of common stock with 13,319,552 shares outstanding.
**Net Parent Investment—**The Company’s net parent investment represents net contributions from and distributions to iStar through the date of the Spin-Off. Certain of the entities included in the Company’s financial statements did not have bank accounts for the periods presented and most cash transactions for the Company were transacted through bank accounts owned by iStar and are included in the Company’s equity.
Accumulated Other Comprehensive Income (Loss)—Accumulated other comprehensive income (loss) reflected in the Company’s shareholders’ equity is comprised of the Company’s unrealized gains or losses on the Company’s available-for-sale securities. The Company does not have any derivatives as of December 31, 2023.
Note 13—Earnings Per Share
The following table presents a reconciliation of net income (loss) used in the basic and diluted earnings per share (“EPS”) calculations ($ in thousands, except for per share data):
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · For the Years Ended December 31, | ||||||
| · · 2023 · 2022 · 2021 | ||||||
| Net income (loss) | | $(196,290) | | $(36,311) | | $62,671 |
| Net (income) from operations attributable to noncontrolling interests | | (66) | | (37) | | 74 |
| Net income (loss) allocable to common shareholders | | $(196,356) | | $(36,348) | | $62,745 |
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · For the Years Ended December 31, | |||||||||
| · · 2023 · 2022 · 2021 | |||||||||
| Earnings allocable to common shares: · · · · | |||||||||
| Numerator for basic and diluted earnings per share: · · · · | |||||||||
| Net income (loss) allocable to common shareholders | | $(196,356) | | $(36,348) | | $62,745 | |||
| | | | | | | | | | |
| Denominator for basic and diluted earnings per share:(1) | | | | ||||||
| Weighted average common shares outstanding for basic and diluted earnings per common share | | 13,320 | | 13,320 | | 13,320 | |||
| | | | | | | | | | |
| Basic and diluted earnings per common share: | | | | ||||||
| Net income (loss) allocable to common shareholders | | $(14.74) | | $(2.73) | | $4.71 | |||
| (1) | For all periods presented prior to the Spin-Off, the weighted average shares outstanding for the EPS calculation assumes the pro rata distribution of 0.153 common shares of the Company’s common stock for each outstanding share of iStar Common Stock on the record date of the distribution were issued and outstanding. |
Note 14—Fair Values
Fair value represents the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The following fair value hierarchy prioritizes the inputs to be used in valuation techniques to measure fair value:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability; and
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
Certain of the Company’s assets and liabilities are recorded at fair value either on a recurring or non-recurring basis. Assets required to be marked-to-market and reported at fair value every reporting period are classified as being valued on a recurring basis. Assets not required to be recorded at fair value every period may be recorded at fair value if a specific provision or other impairment is recorded within the period to mark the carrying value of the asset to market as of the reporting date. Such assets are classified as being valued on a non-recurring basis.
The following fair value hierarchy table summarizes the Company’s assets recorded at fair value on a recurring and non-recurring basis by the above categories ($ in thousands):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Fair Value Using | ||||||||||||
| · · · · · Quoted · · · · · · | ||||||||||||
| · · · · · market · · Significant · · · | ||||||||||||
| · · · · · prices in · · other · · Significant | ||||||||||||
| · · · · · active · · observable · · unobservable | ||||||||||||
| · · · · · markets · · inputs · · inputs | ||||||||||||
| · Total · (Level 1) · (Level 2) · (Level 3) | ||||||||||||
| As of December 31, 2023 · · · · · · · · | ||||||||||||
| Recurring basis: · · · · · · · · · · | ||||||||||||
| Available-for-sale debt securities(1) | | $4,579 | | $— | | $— | | $4,579 | ||||
| Other investments (refer to Note 7) | | | 316,430 | | | 316,430 | | | — | | | — |
| | | | | | | | | | | | | |
| As of December 31, 2022 | | | | | ||||||||
| Non-recurring basis: | | | | | ||||||||
| Real estate, net(2) | | $811 | | $— | | $— | | $811 | ||||
| Impaired land and development(3) | | 26,300 | | — | | — | | 26,300 | ||||
| Loans receivable held for sale (refer to Note 6) | | | 37,650 | | | — | | | — | | | 37,650 |
| (1) | The fair value of the Company’s available-for-sale debt securities are based upon unadjusted third-party broker quotes and are classified as Level 3. |
| (2) | During the year ended December 31, 2022, the Company recorded a $1.8 million impairment on an operating property with an estimated fair value of $0.8 million. The estimated fair value is based on the cash flows expected to be received. |
| (3) | During the year ended December 31, 2022, the Company recorded a $12.7 million impairment on a land and development asset with an estimated fair value of $26.3 million. The estimated fair value is based on future cash flows expected to be received using a discount rate of 12.5%. |
The following table summarizes changes in Level 3 available-for-sale securities reported at fair value on the Company’s combined and consolidated balance sheets for the years ended December 31, 2023 and 2022 ($ in thousands):
| | | | | | | |
|---|---|---|---|---|---|---|
| · 2023 · 2022 | ||||||
| Beginning balance | | $— | | $28,092 | ||
| Purchases | | | 4,220 | | | — |
| Sales and repayments | | | — | | | (26,752) |
| Realized gain recorded in other income | | | — | | | 2,897 |
| Unrealized gain (loss) recorded in other comprehensive income (loss) | | 359 | | (4,237) | ||
| Ending balance | | $4,579 | | $— | ||
**Fair values of financial instruments—**The following table presents the carrying value and fair value for the Company’s financial instruments ($ in millions):
| | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · As of December 31, 2023 · · As of December 31, 2022 | ||||||||||||
| · · Carrying · · Fair · · Carrying · · Fair | ||||||||||||
| | Value | Value | Value | Value | ||||||||
| Assets | | | | | | | | | | | | |
| Loans receivable and other lending investments, net(1) | | $21 | | $17 | | $49 | | $46 | ||||
| Loans receivable held for sale(1) | | | — | | | — | | | 38 | | | 38 |
| Equity investment in Safe(2) | | | 316 | | | 316 | | | — | | | — |
| Cash and cash equivalents(3) | | 51 | | 51 | | 4 | | 4 | ||||
| Restricted cash(3) | | 10 | | 10 | | 3 | | 3 | ||||
| | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | |
| Debt obligations, net(1) | | | 193 | | | 193 | | | — | | | — |
| (1) | The fair value of the Company’s loans receivable and other lending investments, net, loans receivable held for sale and debt obligations, net are classified as Level 3 within the fair value hierarchy. |
| (2) | The fair value of the Company’s investment in approximately 13.5 million shares of Safe common stock is classified as Level 1 within the fair value hierarchy, and is included within “Other investments” on the Company’s combined and consolidated balance sheet. |
| (3) | The Company determined the carrying values of its cash and cash equivalents and restricted cash approximated their fair values. As of December 31, 2023, $14.1 million of cash and cash equivalents was attributable to a consolidated venture (refer to Note 5). Restricted cash is recorded in “Deferred expenses and other assets, net” on the Company’s combined and consolidated balance sheet. The fair value of the Company’s cash and cash equivalents and restricted cash are classified as Level 1 within 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 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 comparable market transactions, 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, net—The Company estimates the fair value of its performing loans and other lending investments using a discounted cash flow methodology. This method discounts estimated future cash flows using rates management determines best reflect current market interest rates that would be offered for loans with similar characteristics and credit quality. The Company determined that the significant inputs used to value its loans
and other lending investments 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.
The Company estimates the fair value of its non-performing loans, if any, using 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 comparable market transactions, 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.
Debt obligations, net—For debt obligations, 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.
Schedule III—Real Estate and Accumulated Depreciation
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · Initial Cost to · · Cost · · Gross Amount Carried · · · · · · · | ||||||||||||||||||||||||||||||
| · · · · · · · Company · · Capitalized · · at Close of Period · · · · · · · Depreciable | ||||||||||||||||||||||||||||||
| · · · · · · · · · · Building and · · Subsequent to · · · · · Building and · · · · · Accumulated · · Date · · Life | ||||||||||||||||||||||||||||||
| Description · · · · Encumbrances · · Land · · Improvements · · Acquisition(1) · · Land · · Improvements · · Total · · Depreciation · · Acquired · · (Years) | ||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| LAND: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| California | | $— | | $28,464 | $2,836 | $(19,453) | $9,011 | $2,836 | $11,847 | $2,949 | (2) | 2010 | | — | ||||||||||||||||
| New Jersey | | | | — | | 43,300 | | — | | 24,662 | | 67,962 | | — | | 67,962 | | 1,270 | (2) | 2009 | | — | ||||||||
| New Jersey | | | | — | | 3,992 | | — | | (94) | | 3,898 | | — | | 3,898 | | — | | 2009 | | — | ||||||||
| New Jersey | | | | | — | | | — | | | — | | | 2,297 | | | 2,297 | | | — | | | 2,297 | | | — | | 2023 | | — |
| New Jersey | | | | — | | 111 | | 5,954 | | 3,033 | | 3,144 | | 5,954 | | 9,098 | | — | | 2009 | | — | ||||||||
| New York | | | | — | | 58,900 | | — | | (32,600) | | 26,300 | | — | | 26,300 | | — | | 2011 | | — | ||||||||
| Virginia | | | | — | | 70,001 | | — | | 1,957 | | 71,958 | | — | | 71,958 | | 7,747 | (2) | 2009 | | — | ||||||||
| Subtotal | | | | — | | 204,768 | | 8,790 | | (20,198) | | 184,570 | | 8,790 | | 193,360 | | 11,966 | | | | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| RETAIL: | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| Illinois | | | | $— | | $— | | $336 | | $326 | | $— | | $662 | | $662 | | $301 | | 2010 | | 40.0 | ||||||||
| Virginia | | | | | — | | | — | | | 2,137 | | | — | | | — | | | 2,137 | | | 2,137 | | | 427 | | 2009 | | 40.0 |
| Subtotal | | | | — | | — | | 2,473 | | 326 | | — | | 2,799 | | 2,799 | | 728 | | | | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| HOTEL: | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| New Jersey | | | | $— | | $297 | | $18,299 | | $4,159 | | $297 | | $22,458 | | $22,755 | | $5,603 | | 2019 | | 40.0 | ||||||||
| New Jersey | | | | — | | 120 | | 6,548 | | 23 | | 120 | | 6,571 | | 6,691 | | 744 | | 2019 | | 40.0 | ||||||||
| New Jersey | | | | — | | 3,815 | | 40,194 | | 5,037 | | 3,815 | | 45,231 | | 49,046 | | 12,452 | | 2016 | | 40.0 | ||||||||
| Subtotal | | | | — | | 4,232 | | 65,041 | | 9,219 | | 4,232 | | 74,260 | | 78,492 | | 18,799 | | | | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | ||||||||||
| ENTERTAINMENT: | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| New Jersey | | | | $— | | $750 | | $10,670 | | $875 | | $750 | | $11,545 | | $12,295 | | $1,921 | | 2017 | | 40.0 | ||||||||
| New York | | | | — | | 588 | | 3,144 | | 163 | | 588 | | 3,307 | | 3,895 | | 627 | | 2013 | | 40.0 | ||||||||
| Subtotal | | | | — | | 1,338 | | 13,814 | | 1,038 | | 1,338 | | 14,852 | | 16,190 | | 2,548 | | | | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| TOTAL (3) | | | | $— | | $210,338 | | $90,118 | | $(9,615) | | $190,140 | | $100,701 | | $290,841 | | $34,041 | (4) | | | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (1) | Includes impairments and unit sales. |
| (2) | These properties have land improvements which have depreciable lives of 15 to 20 years. |
| (3) | The aggregate cost for Federal income tax purposes was approximately $0.5 billion at December 31, 2023. |
| (4) | Includes $12.0 million relating to accumulated depreciation for land and development assets as of December 31, 2023. |
Schedule III—Real Estate and Accumulated Depreciation
The following table reconciles real estate from January 1, 2021 to December 31, 2023:
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | ||||||
| Balance at January 1 | | $338,320 | | $415,963 | | $$ 660,896 |
| Improvements and additions | | 13,638 | | 21,430 | | 24,691 |
| Dispositions | | (61,117) | | (85,450) | | (268,945) |
| Impairments | | — | | (13,623) | | (679) |
| Balance at December 31 | | $290,841 | | $338,320 | | $415,963 |
The following table reconciles accumulated depreciation from January 1, 2021 to December 31, 2023:
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | ||||||
| Balance at January 1 | | $(29,808) | | $(36,702) | | $(32,643) |
| Additions | | (4,453) | | (4,555) | | (5,086) |
| Dispositions | | 220 | | 11,449 | | 1,027 |
| Balance at December 31 | | $(34,041) | | $(29,808) | | $(36,702) |
Schedule IV—Mortgage Loans on Real Estate
| · · · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · Contractual · · Contractual · · · · · · · · · Face · · Carrying · Principal Amount of | |||||||||||||||||||||
| · · · · Interest · · Interest · · Effective · · Periodic · · · · · Amount · · Amount · Mortgages Subject to | |||||||||||||||||||||
| · · Underlying · Accrual · Payment · Maturity · Payment · Prior · of · · of · · Delinquent Principal | |||||||||||||||||||||
| Type of Loan/Borrower · Property Type · Rates · Rates · Dates · Terms(1) · Liens · Mortgages · · Mortgages(2) · · or Interest | |||||||||||||||||||||
| Senior Mortgages: · · · · · · | |||||||||||||||||||||
| Borrower A | Land | Fixed: 8.00% | Fixed: 8.00% | March 2025 | IO | | — | | $2,550 | | $2,550 | | $— | ||||||||
| | | | | | | | | | | | | | | | | | | | | | |
| Subordinate Mortgages: | | | | | |||||||||||||||||
| Borrower B | | Hotel | Fixed: 6.80% | Fixed: 6.80% | September 2057 | IO | | — | | 14,266 | | 14,266 | | — | |||||||
| | | | | | | | | | | | | | | 14,266 | | | 14,266 | | | — | |
| Total mortgages | | | | | | $16,816 | | $16,816 | | $— | |||||||||||
| (1) | IO = Interest only. |
| (2) | The carrying amount of mortgages approximated the federal income tax basis. |
Star Holdings
Schedule IV—Mortgage Loans on Real Estate (Continued)
As of December 31, 2023
($ in thousands)
Reconciliation of Mortgage Loans on Real Estate:
The following table reconciles Mortgage Loans on Real Estate from January 1, 2021 to December 31, 2023:(1)
| · · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · 2023 · 2022 · 2021 | ||||||
| Balance at January 1 | | $86,834 | | $211,488 | | $496,553 |
| Additions: | | | | |||
| New mortgage loans | | 2,550 | | — | | 32,942 |
| Additions under existing mortgage loans | | 2,167 | | 6,482 | | 20,958 |
| Other(2) | | 811 | | 4,233 | | 7,455 |
| Deductions(3): | | | | | ||
| Collections of principal | | (73,775) | | (111,112) | | (304,053) |
| (Provision for) recovery of loan losses | | (1,771) | | (24,237) | | 166 |
| Transfers to real estate and equity investments | | — | | — | | (42,501) |
| Amortization of premium | | — | | (20) | | (32) |
| Balance at December 31 | | $16,816 | | $86,834 | | $211,488 |
| (1) | Balances represent the carrying value of loans, which are net of asset specific allowances. |
| (2) | Amount includes amortization of discount and deferred interest capitalized. |
| (3) | Amounts are presented net of charge-offs for the years ended December 31, 2023 and 2022. |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.