NorthStar Realty Europe Corp. (Form: 10-Q, Received: 08/05/2016 16:29:18)

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2016

Commission File Number: 001-37597

NORTHSTAR REALTY EUROPE CORP.

(Exact Name of Registrant as Specified in its Charter)



Maryland (State or Other Jurisdiction of Incorporation or Organization)	32-0468861 (IRS Employer Identification No.)

399 Park Avenue, 18th Floor, New York, NY 10022

(Address of Principal Executive Offices, Including Zip Code)

(212) 547-2600

(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer o	Accelerated filer o	Non-accelerated filer x (Do not check if a smaller reporting company)	Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date:

The Company has one class of common stock, $0.01 par value per share, 60,428,193 shares outstanding as of August 3, 2016 .

Table of Contents

NORTHSTAR REALTY EUROPE CORP.

FORM 10-Q

TABLE OF CONTENTS



Index		Page

Part I.	Financial Information	5
Item 1.	Financial Statements	5
	Combined Consolidated Balance Sheets as of June 30, 2016 (unaudited) and December 31, 2015	5
	Combined Consolidated Statements of Operations (unaudited) for the three and six months ended June 30, 2016 and 2015	6
	Combined Consolidated Statements of Comprehensive Income (Loss) (unaudited) for the three and six months ended June 30, 2016 and 2015	7
	Combined Consolidated Statements of Equity for the six months ended June 30, 2016 (unaudited) and the year ended December 31, 2015	8
	Combined Consolidated Statements of Cash Flows (unaudited) for the six months ended June 30, 2016 and 2015	9
	Notes to Combined Consolidated Financial Statements (unaudited)	11
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	32
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	49
Item 4.	Controls and Procedures	51
Part II.	Other Information
Item 1.	Legal Proceedings	51
Item 1A.	Risk Factors	51
Item 2.	Purchases of Equity Securities by the Issuer and Affiliated Purchasers	53
Item 4.	Mine Safety Disclosures	53
Item 6.	Exhibits	54
Signatures		55

Table of Contents

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, or Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or Exchange Act. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “seek,” “anticipate,” “estimate,” “believe,” “could,” “project,” “predict,” “continue,” “future” or other similar words or expressions. Forward-looking statements are not guarantees of performance and are based on certain assumptions, discuss future expectations, describe plans and strategies, contain projections of results of operations or of financial condition or state other forward-looking information. Such statements include, but are not limited to, those relating to the operating performance of our investments, our liquidity and financing needs, the effects of our current strategies and investment activities, our ability to grow our business, our expected leverage, our expected cost of capital, our ability to divest non-strategic properties, our management’s track record and our ability to raise and effectively deploy capital. Our ability to predict results or the actual effect of plans or strategies is inherently uncertain, particularly given the economic environment. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results and performance could differ materially from those set forth in the forward-looking statements and you should not unduly rely on these statements. These forward-looking statements involve risks, uncertainties and other factors that may cause our actual results in future periods to differ materially from those forward-looking statements. These factors include, but are not limited to:


•	the effect of economic conditions, particularly in Europe, on the valuation of our investments and on the tenants of the real property that we own;


•	our rapid growth and relatively limited experience investing in Europe;


•	the ability of NorthStar Asset Management Group Inc., or NSAM or its successor company, if the pending merger is consummated, to scale its operations in Europe to effectively manage our company;


•	the unknown impact of the exit of the United Kingdom or one or more other countries from the European Union or the potential default of one or more counties in the European Union;


•	our ability to qualify and remain qualified as a real estate investment trust, or REIT;


•	adverse domestic or international economic conditions and the impact on the commercial real estate industry;


•	volatility, disruption or uncertainty in the financial markets;


•	access to debt and equity capital and our liquidity;


•	our substantial use of leverage and our ability to comply with the terms of our borrowing arrangements;


•	our ability to monetize our assets on favorable terms or at all;


•	our ability to obtain mortgage financing on our real estate portfolio on favorable terms or at all;


•	our ability to acquire attractive investment opportunities and the impact of competition for attractive investment opportunities;

•

the effects of being an externally-managed company, including our reliance on NSAM and its affiliates and sub-advisors/co-venturers and successors in providing management services to us, the payment of substantial base management and incentive fees to our manager, the allocation of investments by NSAM among us and NSAM’s other sponsored or managed companies and strategic vehicles and various conflicts of interest in our relationship with NSAM;


•	performance of our investments relative to our expectations and the impact on our actual return on invested equity, as well as the cash provided by these investments and available for distribution;


•	the impacts on our business as a result of NSAM’s announcement that it entered into a merger agreement with Colony Capital, Inc., or Colony and NorthStar Realty Finance Corp., or NorthStar Realty;


•	restrictions on our ability to engage in certain activities and the requirement that we may be required to access capital at inopportune times as a result of our borrowings;


•	our ability to make borrowings under our credit facility;


•	the impact of adverse conditions affecting office properties;


•	illiquidity of properties in our portfolio;


•	our ability to realize current and expected return over the life of our investments;

Table of Contents


•	tenant defaults or bankruptcy;


•	any failure in our due diligence to identify all relevant facts in our underwriting process or otherwise;


•	the impact of terrorism or hostilities involving Europe;


•	our ability to manage our costs in line with our expectations and the impact on our cash available for distribution, or CAD, and net operating income, or NOI, of our properties;


•	environmental and regulatory requirements, compliance costs and liabilities relating to owning and operating properties in our portfolio and to our business in general;


•	effect of regulatory actions, litigation and contractual claims against us and our affiliates, including the potential settlement and litigation of such claims;


•	changes in European, international and domestic laws or regulations governing various aspects of our business;


•	future changes in foreign, federal, state and local tax law that may have an adverse impact on the cash flow and value of our investments;


•	our ability to effectively structure our investments in a tax efficient manner, including foreign, federal, state and local tax purposes;


•	the impact that a rise in future interest rates may have on our floating rate financing;


•	potential devaluation of foreign currencies, predominately the Euro, relative to the U.S. dollar due to quantitative easing in Europe and/or other factors which could cause the U.S. dollar value of our investments to decline;


•	general foreign exchange risk associated with properties located in European countries located outside of the Euro Area, including the United Kingdom and Sweden;


•	the loss of our exemption from the definition of an “investment company” under the Investment Company Act of 1940, as amended;


•	NSAM’s ability to hire and retain qualified personnel and potential changes to key personnel providing management services to us;


•	the lack of historical financial statements for properties we have acquired and may acquire in compliance with U.S. Securities and Exchange Commission, or SEC, requirements and U.S. generally accepted accounting principles, or U.S. GAAP, as well as the lack of familiarity of our tenants and third-party service providers with such requirements;


•	the potential failure to maintain effective internal controls and disclosure controls and procedures;


•	the historical combined consolidated financial statements included in this Quarterly Report on Form 10-Q not providing an accurate indication of our performance in the future or reflecting what our financial position, results of operations or cash flow would have been had we operated as an independent public company during the periods presented;


•	our status as an emerging growth company; and


•	compliance with the rules governing REITs.

The foregoing list of factors is not exhaustive. All forward-looking statements included in this Quarterly Report on Form 10-Q are based on information available to us on the date hereof and we are under no duty to update any of the forward-looking statements after the date of this report to conform these statements to actual results.

Factors that could have a material adverse effect on our operations and future prospects are set forth in our filings with the SEC included in Part I, Item 1A. of our Annual Report on Form 10-K for the fiscal year ended December 31, 2015, in Part II, Item 1A. of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2016 and in Part II, Item 1A. of this Form 10-Q, each under “Risk Factors.” The risk factors set forth in our filings with the SEC could cause our actual results to differ significantly from those contained in any forward-looking statement contained in this report.

Table of Contents

PART I. Financial Information

Item 1. Financial Statements

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

COMBINED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)



	June 30, 2016 (Unaudited)			December 31, 2015
Assets
Operating real estate, gross	$	1,765,653		$	2,120,460
Less: accumulated depreciation	(48,615		)	(35,303		)
Operating real estate, net	1,717,038			2,085,157
Cash and cash equivalents	125,102			283,844
Restricted cash	13,913			20,871
Receivables, net of allowance of $399 and $115 as of June 30, 2016 and December 31, 2015, respectively	9,214			9,663
Unbilled rent receivable	8,418			5,869
Assets held for sale	299,953			6,094
Derivative assets, at fair value	11,672			23,792
Intangible assets, net	173,139			241,519
Other assets, net	9,817			6,241
Total assets	$	2,368,266		$	2,683,050
Liabilities
Mortgage and other notes payable, net	$	1,377,584		$	1,424,610
Senior notes, net	109,233			333,798
Credit facility	58,642			—
Accounts payable and accrued expenses	27,678			39,964
Due to related party (refer to Note 5)	3,606			3,995
Derivative liabilities, at fair value	1,221			—
Intangible liabilities, net	36,075			40,718
Liabilities held for sale	10,565			—
Other liabilities	33,600			42,654
Total liabilities	1,658,204			1,885,739
Commitments and contingencies
Redeemable non-controlling interest (refer to Note 8)	1,598			1,569
Equity
NorthStar Realty Europe Corp. Stockholders’ Equity
Preferred stock, $0.01 par value, 200,000,000 shares authorized, no shares issued and outstanding as of June 30, 2016 and December 31, 2015	—			—
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 60,418,459 and 59,325,730 shares issued and outstanding as of June 30, 2016 and December 31, 2015, respectively	604			593
Additional paid-in capital	968,871			968,662
Retained earnings (accumulated deficit)	(266,915		)	(186,246		)
Accumulated other comprehensive income (loss)	(2,955		)	2,560
Total NorthStar Realty Europe Corp. stockholders’ equity	699,605			785,569
Non-controlling interests	8,859			10,173
Total equity	708,464			795,742
Total liabilities and equity	$	2,368,266		$	2,683,050

Refer to accompanying notes to combined consolidated financial statements.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Data)

(Unaudited)



	Three Months Ended June 30,							Six Months Ended June 30,
	2016 ⁽¹⁾			2015 ⁽¹⁾				2016 ⁽¹⁾			2015 ⁽¹⁾
Revenues
Rental income	$	33,990		$	28,344			$	68,823		$	29,853
Escalation income	5,908			3,213				11,998			3,890
Other revenue	46			67				749			68
Total revenues	39,944			31,624				81,570			33,811
Expenses
Properties - operating expenses	8,540			5,423				17,771			6,257
Interest expense	11,641			6,072				24,183			6,824
Transaction costs	1,652			79,120				2,483			88,124
Impairment losses	27,468			—				27,468			—
Management fee, related party ⁽²⁾	3,500			—				7,000			—
Other expenses	3,041			2,799				6,731			2,799
General and administrative expenses	1,502			306				2,978			1,234
Compensation expense	3,766			—				7,034			—
Depreciation and amortization	18,404			14,694				37,275			15,620
Total expenses	79,514			108,414				132,923			120,858
Other income (loss)
Unrealized gain (loss) on investments and other (refer to Note 10)	383			3,629				(15,788		)	(2,402		)
Realized gain (loss) on investments and other	5,398			41				3,368			35
Income (loss) before income tax benefit (expense)	(33,789		)	(73,120		)		(63,773		)	(89,414		)
Income tax benefit (expense)	(520		)	11,379				139			11,379
Net income (loss)	(34,309		)	(61,741		)		(63,634		)	(78,035		)
Net (income) loss attributable to non-controlling interests	400			30				743			61
Net income (loss) attributable to NorthStar Realty Europe Corp. common stockholders	$	(33,909	)	$	(61,711	)		$	(62,891	)	$	(77,974	)
Earnings (loss) per share:
Basic	$	(0.57	)	$	(0.98	)	⁽³⁾	$	(1.06	)	$	(1.24	)	⁽³⁾
Diluted	$	(0.57	)	$	(0.98	)	⁽³⁾	$	(1.06	)	$	(1.24	)	⁽³⁾
Weighted average number of shares:
Basic	59,115,895			62,987,863			⁽³⁾	59,266,850			62,987,863			⁽³⁾
Diluted	59,805,545			62,987,863			⁽³⁾	59,957,559			62,987,863			⁽³⁾
Dividends per share of common stock	$	0.15		N/A				$	0.30		N/A

____________________

(1)

The combined consolidated financial statements for the three and six months ended June 30, 2016 represent the Company’s results of operations following the Spin-off on October 31, 2015. The combined consolidated financial statements for the three and six months ended June 30, 2015 represent: (i) the Company’s results of operations of the European Real Estate Business as if the transferred business was the business for the periods in which common control was present (refer to Notes 1 and 3); and (ii) an allocation of costs related to the Company. As a result, results of operations for the three and six months ended June 30, 2016 may not be comparable to the Company’s results of operations reported for the prior periods presented.


(2)	The Company began paying fees on November 1, 2015, in connection with the management agreement with NSAM (refer to Note 5).


(3)	Basic and diluted earnings per common share for the three and six months ended June 30, 2015 were calculated using the common stock distributed on November 1, 2015 in connection with the Spin-off (refer to Note 7).

Refer to accompanying notes to combined consolidated financial statements.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

COMBINED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Dollars in Thousands)

(Unaudited)



	Three Months Ended June 30,						Six Months Ended June 30,
	2016			2015			2016			2015
Net income (loss)	$	(34,309	)	$	(61,741	)	$	(63,634	)	$	(78,035	)
Other comprehensive income (loss):
Foreign currency translation adjustment, net	(32,363		)	34,620			(5,789		)	33,683
Total other comprehensive income (loss)	(32,363		)	34,620			(5,789		)	33,683
Comprehensive income (loss)	(66,672		)	(27,121		)	(69,423		)	(44,352		)
Comprehensive (income) loss attributable to non-controlling interests	65			31			469			63
Comprehensive income (loss) attributable to NorthStar Realty Europe Corp.	$	(66,607	)	$	(27,090	)	$	(68,954	)	$	(44,289	)

Refer to accompanying notes to combined consolidated financial statements.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

COMBINED CONSOLIDATED STATEMENTS OF EQUITY

(Dollars and Shares in Thousands)



	Common Stock					Additional Paid-in Capital			Retained Earnings (Accumulated Deficit)			Accumulated Other Comprehensive Income (Loss)			Total NorthStar Stockholders’ Equity			Non-controlling Interests			Total Equity
	Common Stock
	Shares		Amount
Balance as of December 31, 2014	—		$	—		$	116,982		$	(33,630	)	$	(4,336	)	$	79,016		$	1,058		$	80,074
Net transactions with NorthStar Realty	—		—			653,534			—			—			653,534			—			653,534
Capital contribution of NorthStar Realty	62,988		630			249,370			—			—			250,000			—			250,000
Non-controlling interests - contributions	—		—			—			—			—			—			192			192
Formation of Operating Partnership (refer to Note 8)	—		—			(8,749		)	—			—			(8,749		)	8,749			—
Reallocation of interest in Operating Partnership (refer to Note 8)	—		—			(852		)	—			—			(852		)	852			—
Amortization of equity-based compensation	—		—			311			—			—			311			526			837
Issuance of common stock to directors	18		—			—			—			—			—			—			—
Tax withholding related to vesting of equity-based compensation	—		—			(547		)	—			—			(547		)	—			(547		)
Retirement of shares of common stock	(3,680	)	(37		)	(41,387		)	—			—			(41,424		)	—			(41,424		)
Other comprehensive income (loss)	—		—			—			—			6,896			6,896			75			6,971
Dividends on common stock and equity-based compensation	—		—			—			(9,480		)	—			(9,480		)	(104		)	(9,584		)
Net income (loss)	—		—			—			(143,136		)	—			(143,136		)	(1,175		)	(144,311		)
Balance as of December 31, 2015	59,326		593			968,662			(186,246		)	2,560			785,569			10,173			795,742
Reallocation of interest in Operating Partnership (refer to Note 8)	—		—			1,360			—			—			1,360			(1,360		)	—
Amortization of equity-based compensation	—		—			5,246			—			—			5,246			1,271			6,517
Issuance of restricted stock, net of tax withholding	1,686		17			(17		)	—			—			—			—			—
Tax withholding related to vesting of equity-based compensation	—		—			(113		)	—			—			(113		)	—			(113		)
Retirement of shares of common stock	(594	)	(6		)	(6,267		)	—			—			(6,273		)	—			(6,273		)
Other comprehensive income (loss)	—		—			—			—			(5,515		)	(5,515		)	(274		)	(5,789		)
Dividends on common stock and equity-based compensation	—		—			—			(17,778		)	—			(17,778		)	(208		)	(17,986		)
Net income (loss)	—		—			—			(62,891		)	—			(62,891		)	(743		)	(63,634		)
Balance as of June 30, 2016 (unaudited)	60,418		$	604		$	968,871		$	(266,915	)	$	(2,955	)	$	699,605		$	8,859		$	708,464

Refer to accompanying notes to combined consolidated financial statements.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)

(Unaudited)



	Six Months Ended June 30,
	2016			2015
Cash flows from operating activities:
Net income (loss)	$	(63,634	)	$	(78,035	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization	37,275			15,620
Amortization of deferred financing costs	3,789			798
Amortization of equity-based compensation	6,517			—
Allowance for uncollectible accounts	287			—
Unrealized (gain) loss on investments and other	15,788			2,402
Realized (gain) loss on investments and other	(3,368		)	(35		)
Impairment losses	27,468			—
Amortization of capitalized above/below market leases	2,318			434
Straight line rental income	(3,825		)	(1,441		)
Deferred income taxes, net	(859		)	14,121
Changes in assets and liabilities:
Restricted cash	(4,142		)	(868		)
Receivables	(4,788		)	(3,036		)
Other assets	(691		)	17,153
Accounts payable and accrued expenses	(5,902		)	14,436
Due to related party	(389		)	—
Other liabilities	2,914			21,796
Net cash provided by (used in) operating activities	8,758			3,345
Cash flows from investing activities:
Acquisition of operating real estate	—			(1,635,413		)
Improvements of operating real estate	(5,792		)	(705		)
Proceeds from sale of operating real estate	74,923			—
Other assets	(10,691		)	—
Changes in restricted cash	9,915			—
Net cash provided by (used in) investing activities	68,355			(1,636,118		)
Cash flows from financing activities:
Repayment of mortgage and other notes payable	(32,088		)	—
Borrowings from credit facility	65,000			—
Borrowings from mortgage and other notes payable	—			938,698
Repayment of credit facility	(6,358		)	—
Payment of financing costs	(2,271		)	(714		)
Settlement of derivatives	(1,195		)	—
Purchase of derivative instruments	(380		)	(14,064		)
Repurchase of Senior Notes	(230,782		)	—
Tax withholding related to vesting of equity-based compensation	(113		)	—
Retirement of shares of common stock	(4,919		)	—
Dividends	(17,986		)	—
Net transactions with NorthStar Realty	—			745,264
Contributions from non-controlling interest	—			65
Net cash provided by (used in) financing activities	(231,092		)	1,669,249
Effect of foreign currency translation on cash and cash equivalents	(4,763		)	(2,888		)
Net increase (decrease) in cash and cash equivalents	(158,742		)	33,588
Cash and cash equivalents—beginning of period	283,844			1,552
Cash and cash equivalents—end of period	$	125,102		$	35,140

Refer to accompanying notes to combined consolidated financial statements.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands) (Continued)

(Unaudited)



	Six Months Ended June 30,
	2016		2015
Supplemental disclosure of non-cash investing and financing activities:
Reclassification of operating real estate to assets held for sale	$	276,513	$	—
Reclassification of intangible assets and liabilities of operating real estate to assets and liabilities held for sale	37,394		—
Reclassification of other assets and other liabilities to assets and liabilities held for sale	7,593		—
Reclassification related to measurement adjustments/other	5,628		—
Retirement of shares of common stock	1,351		—
Reallocation of interest in Operating Partnership	1,360		—
Reclassification from other assets to operating real estate	774		—

Refer to accompanying notes to combined consolidated financial statements.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


1.	Formation and Organization

NorthStar Realty Europe Corp. (“NorthStar Europe” or the “Company”), a publicly-traded real estate investment trust (“REIT”), is a European focused commercial real estate company with predominantly prime office properties in key cities within Germany, the United Kingdom and France. The Company’s objective is to provide its stockholders with stable and recurring cash flow supplemented by capital growth over time. The Company commenced operations on November 1, 2015 following the spin-off by NorthStar Realty Finance Corp. (“NorthStar Realty”) of its European real estate business (excluding its European healthcare properties) into a separate publicly-traded company, NorthStar Europe, a Maryland corporation (the “Spin-off”).

Upon completion of the Spin-off, NorthStar Realty contributed: (i) its business activities related to a multi-tenant office complex located in the United Kingdom (the “U.K. Complex”) acquired on September 16, 2014; (ii) other European real estate portfolios acquired in the second and third quarters of 2015 and primarily comprised of multi-tenant office properties (the “New European Investments”); and (iii) certain other assets and liabilities related to NorthStar Realty’s European real estate business, herein collectively referred to as the European Real Estate Business.

On November 2, 2015, the Company’s common stock began trading on the New York Stock Exchange (“NYSE”). The Company is externally managed and advised by an affiliate of NorthStar Asset Management Group Inc. (NYSE: NSAM), which together with its affiliates is referred to as NSAM. Substantially all of the Company’s assets, directly or indirectly, are held by, and the Company conducts its operations, directly or indirectly, through NorthStar Realty Europe Limited Partnership, a Delaware limited partnership and the operating partnership of the Company (the “Operating Partnership”). The Company intends to conduct its operations so as to qualify as a REIT for U.S. federal income tax purposes beginning with the taxable year ending December 31, 2016.

All references herein to the Company refer to NorthStar Realty Europe Corp. and its consolidated subsidiaries, including the Operating Partnership, collectively, unless the context otherwise requires.

Sales Initiatives

The Company continues to execute a series of sales initiatives with the goal of maximizing long-term shareholder value.


2.	Summary of Significant Accounting Policies

Basis of Quarterly Presentation

The accompanying unaudited combined consolidated financial statements and related notes of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial reporting and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and note disclosures normally included in the combined consolidated financial statements prepared under U.S. GAAP have been condensed or omitted. In the opinion of management, all adjustments considered necessary for a fair presentation of the Company’s financial position, results of operations and cash flows have been included and are of a normal and recurring nature. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These combined consolidated financial statements should be read in conjunction with the Company’s combined consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015, which was filed with the Securities and Exchange Commission (the “SEC”). The three and six months ended June 30, 2015 are presented on a carve-out basis and have been prepared from the historical consolidated balance sheets, statements of operations, comprehensive income (loss) and cash flows of NorthStar Realty.

The contribution of the European Real Estate Business to the Company has been determined to be a combination of entities under common control that results in a change in the reporting entity which requires retrospective application to the Company’s financial statements under U.S. GAAP. Accordingly, the operations of the European Real Estate Business of NorthStar Realty transferred to the Company upon the Spin-off are presented as if the transferred business was the business of the Company for periods in which common control was present and at the carrying value of such assets and liabilities recorded in NorthStar Realty’s historical books and records.

Historically, financial statements of the Company have not been prepared as it had not operated separately from NorthStar Realty. These combined consolidated financial statements reflect the revenues and direct expenses of the Company and include material assets and liabilities of NorthStar Realty that are specifically identifiable to the European Real Estate Business and contributed to the Company upon completion of the Spin-off. The combined consolidated financial statements for the three and six months ended June 30, 2015 , represent the Company prior to the Spin-off and include certain consolidated subsidiaries. Subsequent to the Spin-off, the financial statements are presented on a consolidated basis.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

The combined consolidated financial statements for the three and six months ended June 30, 2015 include an allocation of costs and expenses by NorthStar Realty related to the Company (primarily compensation and other general and administrative expenses of $0.3 million and $0.8 million , respectively) based on an estimate of expenses as if the Company was managed as an independent entity. This allocation method is principally based on relative headcount and management’s knowledge of the operations of the Company. The amounts allocated in the accompanying combined consolidated financial statements are not necessarily indicative of the actual amounts of such indirect expenses that would have been recorded had the Company been a separate independent entity. The Company believes the assumptions underlying its allocation of indirect expenses are reasonable. In addition, an estimate of management fees to NSAM of $0.1 million and $0.2 million for the three and six months ended June 30, 2015 , respectively, is recorded as if the Company was managed as an independent entity and is included in general and administrative expense in the combined consolidated statements of operations. The Company began paying management fees to NSAM on November 1, 2015 pursuant to the terms of the Company’s management agreement with NSAM (refer to Note 5).

Principles of Consolidation

The combined consolidated financial statements include the combined accounts of the Company, the Operating Partnership and their consolidated subsidiaries. The Company consolidates variable interest entities (“VIE”) where the Company is the primary beneficiary and voting interest entities which are generally majority owned or otherwise controlled by the Company. All significant intercompany balances are eliminated in consolidation.

Variable Interest Entities

A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. A VIE is defined as an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The determination of whether an entity is a VIE includes both a qualitative and quantitative analysis. The Company bases its qualitative analysis on its review of the design of the entity, its organizational structure including decision-making ability and relevant financial agreements and the quantitative analysis on the forecasted cash flow of the entity. The Company reassesses its initial evaluation of an entity as a VIE upon the occurrence of certain reconsideration events.

A VIE must be consolidated only by its primary beneficiary, which is defined as the party who, along with its affiliates and agents has both the: (i) power to direct the activities that most significantly impact the VIE’s economic performance; and (ii) obligation to absorb the losses of the VIE or the right to receive the benefits from the VIE, which could be significant to the VIE. The Company determines whether it is the primary beneficiary of a VIE by considering qualitative and quantitative factors, including, but not limited to: which activities most significantly impact the VIE’s economic performance and which party controls such activities; the amount and characteristics of its investment; the obligation or likelihood for the Company or other interests to provide financial support; consideration of the VIE’s purpose and design, including the risks the VIE was designed to create and pass through to its variable interest holders and the similarity with and significance to the business activities of the Company and the other interests. The Company reassesses its determination of whether it is the primary beneficiary of a VIE each reporting period. Significant judgments related to these determinations include estimates about the current and future fair value and performance of investments held by these VIEs and general market conditions.

The Company will evaluate its investments in unconsolidated ventures to determine whether they are a VIE. The Company analyzes new investments and financings, as well as reconsideration events for existing investments and financings, which vary depending on type of investment or financing.

Voting Interest Entities

A voting interest entity is an entity in which the total equity investment at risk is sufficient to enable it to finance its activities independently and the equity holders have the power to direct the activities of the entity that most significantly impact its economic performance, the obligation to absorb the losses of the entity and the right to receive the residual returns of the entity. The usual condition for a controlling financial interest in a voting interest entity is ownership of a majority voting interest. If the Company has a majority voting interest in a voting interest entity, the entity will generally be consolidated. The Company does not consolidate a voting interest entity if there are substantive participating rights by other parties and/or kick-out rights by a single party or through a simple majority vote.

The Company performs on-going reassessments of whether entities previously evaluated under the voting interest framework have become VIEs, based on certain events, and therefore subject to the VIE consolidation framework.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Non-controlling Interests

A non-controlling interest in a consolidated subsidiary is defined as the portion of the equity (net assets) in a subsidiary not attributable, directly or indirectly, to the Company. A non-controlling interest is required to be presented as a separate component of equity on the combined consolidated balance sheets and presented separately as net income (loss) and other comprehensive income (loss) (“OCI”) attributable to non-controlling interests. An allocation to a non-controlling interest may differ from the stated ownership percentage interest in such entity as a result of a preferred return and allocation formula, if any, as described in such governing documents.

Estimates

The preparation of combined consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that could affect the amounts reported in the combined consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates and assumptions.

Reclassifications

Certain prior period amounts have been reclassified in the combined consolidated financial statements to conform to current period presentation.

Comprehensive Income (Loss)

The Company reports combined consolidated comprehensive income (loss) in separate statements following the combined consolidated statements of operations. Comprehensive income (loss) is defined as the change in equity resulting from net income (loss) and OCI. The components of OCI principally include the foreign currency translation adjustment, net.

Restricted Cash

Restricted cash primarily consists of amounts related to operating real estate such as escrows for taxes, insurance, capital expenditures, tenant security deposits and payments required under certain lease agreements and amounts related to the Company’s borrowings.

Operating Real Estate

Operating real estate is carried at historical cost less accumulated depreciation. Ordinary repairs and maintenance are expensed as incurred. Major replacements and improvements which extend the life of the asset are capitalized and depreciated over their useful life. Operating real estate is depreciated using the straight-line method over the estimated useful lives of the assets.

The Company accounts for purchases of operating real estate that quality as business combinations using the acquisition method, where the purchase price is allocated to tangible assets such as land, building, tenant and land improvements and other identified intangibles, such as in-place leases, above/below-market leases and goodwill. Costs directly related to an acquisition deemed to be a business combination are expensed and included in transaction costs in the combined consolidated statements of operations.

Assets and Liabilities Held For Sale

Operating real estate which has met the criteria to be classified as held for sale is separately presented on the combined consolidated balance sheets. Such operating real estate is recorded at the lower of its carrying value or its estimated fair value less the cost to sell net of the intangible assets associated with the asset. Once a property is determined to be held for sale, depreciation is no longer recorded. The Company records a gain or loss on sale of real estate when title is conveyed to the buyer and the Company has no substantial economic involvement with the property. If the sales criteria for the full accrual method are not met, the Company defers some or all of the gain or loss recognition by applying the finance, leasing, profit sharing, deposit, installment or cost recovery method, as appropriate, until the sales criteria are met.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Deferred Costs

Deferred costs primarily include deferred financing costs and deferred lease costs. Such costs related to borrowings are recorded net against the carrying value of such borrowings. Deferred financing costs represent commitment fees, legal and other third-party costs associated with obtaining financing. These costs are amortized to interest expense over the term of the financing using either the effective interest method or straight-line method depending on the type of financing. Unamortized deferred financing costs are expensed when the associated borrowing is repaid before maturity. Costs incurred in seeking financing transactions, which do not close, are expensed in the period such financing transaction was terminated. Deferred lease costs consist of fees incurred to initiate and renew operating leases, which are amortized on a straight-line basis over the remaining lease term and are recorded to depreciation and amortization in the combined consolidated statements of operations.

Intangible Assets and Intangible Liabilities

The Company records acquired identified intangibles, which includes intangible assets (such as value of the above-market leases, in-place leases, below-market ground leases, goodwill and other intangibles) and intangible liabilities (such as the value of below-market leases), based on estimated fair value. The value allocated to the above or below-market leases is amortized net adjustment to rental income, the value of below-market ground leases is amortized into properties - operating expense and in-place leases is amortized into depreciation and amortization expense, respectively, in the combined consolidated statements of operations on a straight-line basis over the respective remaining lease term.

Goodwill represents the excess of the purchase price over the fair value of net tangible and intangible assets acquired in a business combination and is not amortized. The Company analyzes goodwill for impairment on an annual basis and whenever events or changes in circumstances indicate that the carrying value of goodwill may not be fully recoverable. The Company first assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit, related to such goodwill, is less than the carrying amount as a basis to determine whether the two-step impairment test is necessary. The first step in the impairment test compares the fair value of the reporting unit with its carrying amount. If the carrying amount exceeds fair value, the second step is required to determine the amount of the impairment loss, if any, by comparing the implied fair value of the reporting unit goodwill with the carrying amount of such goodwill. The implied fair value of goodwill is derived by performing a hypothetical purchase price allocation for the reporting unit as of the measurement date, allocating the reporting unit’s estimated fair value to its net assets and identifiable intangible assets. The residual amount represents the implied fair value of goodwill. To the extent this amount is below the carrying value of goodwill, an impairment loss is recorded in the combined consolidated statements of operations.

The following table presents identified intangibles as of June 30, 2016 and December 31, 2015 (dollars in thousands):



	June 30, 2016 (unaudited)							December 31, 2015
	Gross Amount		Accumulated Amortization			Net		Gross Amount		Accumulated Amortization			Net
Intangible assets:
In-place lease	$	94,785	$	(24,803	)	$	69,982	$	121,004	$	(20,120	)	$	100,884
Above-market lease	40,421		(6,753		)	33,668		53,236		(5,806		)	47,430
Below-market ground lease	55,608		(669		)	54,939		70,971		(618		)	70,353
Goodwill ⁽¹⁾	14,550		NA			14,550		22,852		NA			22,852
Total	$	205,364	$	(32,225	)	$	173,139	$	268,063	$	(26,544	)	$	241,519

Intangible liabilities:
Below-market lease	$	37,283	$	(6,251	)	$	31,032	$	40,213	$	(4,490	)	$	35,723
Above-market ground lease	5,109		(66		)	5,043		5,026		(31		)	4,995
Total	$	42,392	$	(6,317	)	$	36,075	$	45,239	$	(4,521	)	$	40,718

_______________________


(1)	Represents goodwill associated with certain share-deal acquisitions of the New European Investments in exchange for the Company’s shares. The goodwill and a corresponding deferred tax liability is recorded at acquisition based on tax basis differences.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Other Assets and Other Liabilities

The following tables present a summary of other assets and other liabilities as of June 30, 2016 and December 31, 2015 (dollars in thousands):



	June 30, 2016 (Unaudited)		December 31, 2015
Other assets:
Prepaid expenses	$	4,032	$	—
Deferred lease costs	3,377		220
Deferred tax assets, net	1,011		3,041
Investment deposits and pending deal costs	—		2,007
Other	1,397		973
Total	$	9,817	$	6,241

	June 30, 2016 (Unaudited)		December 31, 2015
Other liabilities:
Deferred tax liabilities	$	11,274	$	22,026
Prepaid rent and unearned revenue	14,601		10,450
Tenant security deposits	4,817		4,953
Prepaid service charge reimbursement	2,201		1,988
Other	707		3,237
Total	$	33,600	$	42,654

Revenue Recognition

Operating Real Estate

Rental and escalation income from operating real estate is derived from leasing of space to various types of tenants. Rental revenue recognition commences when the tenant takes possession of the leased space and the leased space is substantially ready for its intended use. The leases are for fixed terms of varying length and generally provide for annual rentals, subject to indexation, and expense reimbursements to be paid in quarterly or monthly installments. Rental income from leases is recognized on a straight-line basis over the term of the respective leases. The excess of rents recognized over amounts contractually due pursuant to the underlying leases are included in unbilled rent receivable on the combined consolidated balance sheets. The Company amortizes any tenant inducements as a reduction of revenue utilizing the straight-line method over the term of the lease. Escalation income represents revenue from tenant leases which provide for the recovery of all or a portion of the operating expenses and real estate taxes paid by the Company on behalf of the respective property. This revenue is accrued in the same period as the expenses are incurred.

In a situation in which a lease or leases associated with a significant tenant have been, or are expected to be, terminated early, the Company evaluates the remaining useful life of depreciable or amortizable assets in the asset group related to the lease that will be terminated (i.e., tenant improvements, above and below market lease intangibles, in-place lease value and leasing commissions). Based upon consideration of the facts and circumstances surrounding the termination, the Company may write-off or accelerate the depreciation and amortization associated with the asset group. Such amounts are included within depreciation and amortization in the combined consolidated statements of operations.

Impairment on Investments

Operating Real Estate

The Company’s real estate portfolio is reviewed on a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value of its operating real estate may be impaired or that its carrying value may not be recoverable. A property’s value is considered impaired if management’s estimate of the aggregate expected future undiscounted cash flow to be generated by the property is less than the carrying value of the property. In conducting this review, management considers global macroeconomic factors, real estate sector conditions, together with investment specific and other factors. To the extent an impairment has occurred, the loss is measured as the excess of the carrying value of the property over the estimated fair value of the property and recorded in impairment losses in the combined consolidated statements of operations.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

An allowance for a doubtful account for a tenant receivable is established based on a periodic review of aged receivables resulting from estimated losses due to the inability of a tenant to make required rent and other payments contractually due. Additionally, the Company establishes, on a current basis, an allowance for future tenant credit losses on unbilled rent receivable based on an evaluation of the collectability of such amounts.

Equity-Based Compensation

The Company accounts for equity-based compensation awards using the fair value method, which requires an estimate of fair value of the award. Awards may be based on a variety of measures such as time, performance, market or a combination thereof. For time-based awards, fair value is determined based on the stock price on the grant date. The Company recognizes compensation expense over the vesting period on a straight-line basis or the attribution method depending if the grant is to an employee or non-employee. For performance-based awards, fair value is determined based on the stock price at the date of grant and an estimate of the probable achievement of such measure. The Company recognizes compensation expense over the requisite service period, net of estimated forfeitures, using the accelerated attribution expense method. For market-based measures, fair value is determined using a Monte Carlo analysis under a risk-neutral premise using a risk-free interest rate. The Company recognizes compensation expense, over the requisite service period, net of estimated forfeitures, on a straight-line basis. For awards with a combination of performance or market measures, the Company estimates the fair value as if it were two separate awards. First, the Company estimates the probability of achieving the performance measure. If it is not probable the performance condition will be met, the Company records the compensation expense based on the fair value of the market measure, as described above. This expense is recorded even if the market-based measure is never met. If the performance-based measure is subsequently estimated to be achieved, the Company records compensation expense based on the performance-based measure. The Company would then record a cumulative catch-up adjustment for any additional compensation expense.

Equity-based compensation issued to non-employees is accounted for using the fair value of the award at the earlier of the performance commitment date or performance completion date. Time-based awards are remeasured every quarter based on the stock price as of the end of the reporting period until such awards vest, if any.

Derivatives

The Company seeks to use derivative instruments to manage exposure to interest rate risk and foreign currency exchange rate risk. The change in fair value for a derivative is recorded in earnings.

The Company’s derivative instruments are recorded on the combined consolidated balance sheets at fair value and do not qualify as hedges under U.S. GAAP. Therefore, the change in fair value of derivative instruments are recorded in earnings.

Foreign Currency

Assets and liabilities denominated in a functional foreign currency are translated using the currency exchange rate in effect at the end of the period presented and the results of operations for such entities are translated into U.S. dollars using the average currency exchange rate in effect during the period. The resulting foreign currency translation adjustment (“CTA”), net, is recorded as a component of accumulated OCI in the combined consolidated statements of equity. For the three and six months ended June 30, 2016 , the Company reclassified $0.3 million and $0.7 million of CTA to realized gains (losses) in the combined consolidated statements of operations due to the sale of certain real estate assets (refer to Note 3).

Assets and liabilities denominated in a foreign currency for which the functional currency is the U.S. dollar are remeasured using the currency exchange rate in effect at the end of the period presented and the results of operations for such entities are remeasured into U.S. dollars using the average currency exchange rate in effect during the period. The resulting foreign currency remeasurement adjustment is recorded in unrealized gain (loss) on investments and other in the combined consolidated statements of operations.

Earnings Per Share

The Company’s basic earnings per share (“EPS”) is calculated by dividing net income (loss) attributable to common stockholders by the weighted average number of common stock outstanding. Diluted EPS includes restricted stock and the potential dilution that could occur if outstanding restricted stock units (“RSUs”) or other contracts to issue common stock, assuming performance hurdles have been met, were converted to common stock (including limited partnership interests in the Operating Partnership owned by holders other than the Company (“Common Units”) and Common Units which are structured as profits interests (“LTIP Units” collectively referred to as Unit Holders) (refer to Note 7), where such exercise or conversion would result in a lower EPS. The dilutive effect of such RSUs and Unit Holders is calculated assuming all units are converted to common stock.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Income Taxes

The Company will elect to be taxed as a REIT for U.S. federal income tax purposes with the initial filing of its 2015 U.S. federal tax return and will comply with the related provisions of the Internal Revenue Code of 1986, as amended, the (“Internal Revenue Code”). Accordingly, the Company generally will not be subject to U.S. federal income tax to the extent of its distributions to stockholders and as long as certain asset, income and share ownership tests are met. To maintain its qualification as a REIT, the Company must annually distribute at least 90% of its REIT taxable income to its stockholders and meet certain other requirements. Under certain circumstances, federal income and excise taxes may be due on its undistributed taxable income. The Company distributes to its stockholders 100% of its taxable income and therefore no provision for U.S. federal income taxes has been included in the accompanying combined consolidated financial statements for the three and six months ended June 30, 2016 .

The Company conducts its business through foreign subsidiaries which may be subject to local level income tax in the European jurisdictions it operates. The Company has also elected taxable REIT subsidiary (“TRS”) status for one of the Company’s foreign subsidiaries. This enables the Company to provide services that would otherwise be considered impermissible for REITs and participate in activities that do not qualify as “rents from real property.” The TRS is not resident in the U.S. and, as such, not subject to U.S. taxation but is subject to foreign income taxes only. In addition, the REIT will not generally be subject to any additional U.S. taxes on the repatriation of its earnings.

For the Company’s foreign subsidiaries, including the Company’s foreign TRS, deferred tax assets and liabilities are established for temporary differences between the financial reporting basis and the foreign tax basis of assets and liabilities at the enacted tax rates expected to be in effect when the temporary differences reverse. The Company evaluates the realizability of its deferred tax assets (e.g. net operating loss) and recognizes a valuation allowance if, based on the available evidence, it is more likely than not that some portion or all of its deferred tax assets will not be realized. When evaluating the realizability of its deferred tax assets, the Company considers estimates of expected future taxable income, existing and projected book/tax differences, tax planning strategies available and the general and industry specific economic outlook. This realizability analysis is inherently subjective, as it requires the Company to forecast its business and general economic environment in future periods. Due to past and projected losses in certain local jurisdictions where the Company does not have carryback potential and/or cannot sufficiently forecast future taxable income, the Company recognized net cumulative valuation allowances against the Company’s deferred tax assets. The Company will continue to review its deferred tax assets in accordance with U.S. GAAP.

The Company recorded an income tax expense for the three months ended June 30, 2016 of $0.5 million and an income tax benefit for the six months ended June 30, 2016 of $0.1 million .

Other

Refer to Note 2 of the combined consolidated financial statements in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015 for further disclosure of the Company’s significant accounting policies.

Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued an accounting update requiring a company to recognize as revenue the amount of consideration it expects to be entitled to in connection with the transfer of promised goods or services to customers. The accounting standard update will replace most of the existing revenue recognition guidance currently promulgated by U.S. GAAP. In July 2015, the FASB decided to delay the effective date of the new revenue standard by one year. The effective date of the new revenue standard for the Company will be January 1, 2018. The Company is in the process of evaluating the impact, if any, of the update on its combined consolidated financial position, results of operations and financial statement disclosures.

In February 2015, the FASB issued updated guidance that changes the rules regarding consolidation. The pronouncement eliminates specialized guidance for limited partnerships and similar legal entities and removes the indefinite deferral for certain investment funds. The new guidance is effective for annual periods and interim periods within those annual periods beginning after December 15, 2015, with early adoption permitted. The Company adopted this guidance in the first quarter 2016 and determined the Company’s Operating Partnership is considered a VIE. The Company is the primary beneficiary of the VIE, the VIE’s assets can be used for purposes other than the settlement of the VIE’s obligations and the Company’s partnership interest is considered a majority voting interest. In addition, the Company identified each of its properties that have non-controlling interests as VIEs. These entities are VIEs because the non-controlling interests do not have substantive kick-out or participating rights and the Company is the primary beneficiary. As such, this standard resulted in the identification of additional VIEs, however it did not have a material impact on the Company’s combined consolidated financial position or results of operations.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

beginning after December 15, 2017. The Company is currently assessing the impact of the guidance on the Company’s combined consolidated financial position, results of operations and financial statement disclosures.

In February 2016, the FASB issued an accounting update that requires lessees to present right-of-use assets and lease liabilities on the balance sheet. The new guidance is to be applied using a modified retrospective approach at the beginning of the earliest comparative period in the financial statements and is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. The Company is evaluating the impact that this guidance will have on its combined consolidated financial position, results of operations and financial statement disclosures.

In March 2016, the FASB issued guidance clarifying that an assessment of whether an embedded contingent put or call option is clearly and closely related to a borrowing requires only an analysis of the four-step decision sequence. Additionally, entities are not required to separately assess whether the contingency itself is clearly and closely related. Entities are required to apply the guidance to existing instruments in scope using a modified retrospective transition method as of the period of adoption. The guidance is effective for fiscal years beginning after December 15, 2016 and interim periods within those years. Early adoption is permitted. The Company is evaluating the impact, if any, that this guidance will have on its combined consolidated financial position, results of operations and financial statement disclosures.

In March 2016, the FASB issued guidance which amends several aspects of the accounting for equity-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities and classification on the statements of cash flows. The guidance is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. The Company is evaluating the impact, if any, that this guidance will have on its combined consolidated financial position, results of operations and financial statement disclosures.

In June 2016, the FASB issued guidance which changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. Additionally, entities will have to disclose significantly more information, including information used to track credit quality by year of origination, for most financing receivables. The new guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2019. Early adoption is permitted. The Company is currently assessing the impact of the guidance on its combined consolidated financial position, results of operations and financial statement disclosures.


3.	Operating Real Estate

The following table presents operating real estate, net as of June 30, 2016 and December 31, 2015 (dollars in thousands):



	June 30, 2016 (Unaudited)			December 31, 2015
Land	$	399,828		$	456,703
Buildings and improvements	1,069,602			1,256,002
Building leasehold interests and improvements	232,565			334,970
Furniture, fixtures and equipment	244			218
Tenant improvements	63,414			72,567
Subtotal	1,765,653			2,120,460
Less: Accumulated depreciation	(48,615		)	(35,303		)
Operating real estate, net	$	1,717,038		$	2,085,157

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Real Estate Held for Sale

The following table summarizes the Company’s operating real estate held for sale as of June 30, 2016 (dollars in thousands):



		Assets
Description ⁽¹⁾	Properties	Operating Real Estate, Net		Intangible Assets, Net		Other assets		Total ⁽²⁾		Intangible Liabilities, Net		Other Liabilities		Total ⁽²⁾⁽³⁾
Internos Portfolio	1	$	11,551	$	1,273	$	3,867	$	16,691	$	—	$	461	$	461
IVG Portfolio	3	43,504		5,733		7,391		56,628		3,787		1,571		5,358
SEB Portfolio	3	215,849		3,580		1,523		220,952		1,639		3,107		4,746
Deka Portfolio	1	5,610		72		—		5,682		—		—		—
Total	8	$	276,514	$	10,658	$	12,781	$	299,953	$	5,426	$	5,139	$	10,565

___________________


(1)	The assets classified as held for sale will be sold on the open market as asset deals subject to standard industry terms and conditions. The assets contributed $5.0 million and $5.2 million of revenue and a pretax loss of $31.8 million and $32.2 million for the three and six months ended June 30, 2016 .


(2)	Represents operating real estate and intangible assets and liabilities, net of depreciation and amortization of $2.0 million .


(3)	Excludes the mortgage payable associated with these held for sale assets of $63.5 million .

In the second quarter 2016, the Company sold five none-core assets with a carrying value of $49.9 million for $59.2 million . The Company received $54.8 million of proceeds, net of sales costs. In connection with the sale, the Company recorded a $7.8 million realized gain in the Company’s combined consolidated statements of operations, which represented a reversal of previously recorded accumulated depreciation.


4.	Borrowings

The following table presents borrowings as of June 30, 2016 and December 31, 2015 (dollars in thousands):



			June 30, 2016 (Unaudited)					December 31, 2015
	Final Maturity	Contractual Interest Rate ⁽²⁾	Principal Amount			Carrying Value		Principal Amount		Carrying Value
Mortgage and other notes payable: ⁽¹⁾
U.K. Complex - Floating	Jan-20	GBP LIBOR + 1.75% ⁽³⁾	$	54,460		$	53,409	$	60,369	$	59,210
U.K. Complex - Fixed	Jan-20	8.325% ⁽³⁾	12,553			12,466		13,641		13,369
Internos Portfolio	Dec-20	⁽⁴⁾	75,288		⁽⁷⁾	74,478		81,494		80,528
IVG Portfolio	Dec-20	⁽⁴⁾	69,591		⁽⁷⁾	68,380		77,896		75,308
Deka Portfolio	Dec-20	⁽⁴⁾	44,722		⁽⁷⁾	44,028		43,963		44,423
SEB Portfolio	Apr-22	⁽⁵⁾	647,622		⁽⁷⁾	638,812		684,540		674,543
SEB Portfolio - Preferred	Apr-60	⁽⁶⁾	117,700		⁽⁷⁾	117,339		115,604		115,219
Trianon Tower	Jul-23	⁽⁸⁾	366,425			364,629		359,898		357,996
Other - Preferred	Oct-45	⁽⁹⁾	6,497			4,043		6,691		4,014
Total mortgage and other notes payable			1,394,858			1,377,584		1,444,096		1,424,610
Senior Notes:
Senior Notes ⁽¹⁰⁾	Dec-16	4.625%	109,460			109,233		340,000		333,798
Credit Facility
Credit Facility	May-17 ⁽¹¹⁾	LIBOR + 2.75%	58,642			58,642		—		—
Grand Total			$	1,562,960		$	1,545,459	$	1,784,096	$	1,758,408

____________________________________________________________


(1)	All borrowings are non-recourse and are interest-only through maturity, subject to compliance with covenants of the respective borrowing and denominated in the same currency as the assets securing the borrowing.


(2)	Refer to Note 10 for further disclosure regarding derivative instruments which are used to manage interest rate exposure.


(3)	In May 2016, the loan was syndicated and as such the margins on the floating and fixed interest rates were adjusted.

(4)

Represents cross-collateralized borrowings among the IVG Portfolio, Internos Portfolio and Deka Portfolio. Comprised of $4.8 million principal amount of floating rate borrowings at EURIBOR plus 2.7% , $102.0 million principal amount of floating rate borrowings at EURIBOR plus 1.55% , $65.6 million principal amount of floating rate borrowings at EURIBOR plus 1.65% and $17.2 million of floating rate borrowings at GBP LIBOR plus 2.7% .


(5)	Comprised of $332.1 million principal amount of floating rate borrowing at EURIBOR plus 1.8% and $254.1 million of floating rate borrowing at GBP LIBOR plus 1.8% .

(6)

Represents preferred equity certificates with a contractual interest rate of 3.0% per annum through May 2019, which can be prepaid at that time without penalty in part or in full, which increases to EURIBOR plus 12.0% through May 2022 and subsequently to EURIBOR plus 15.0% through final maturity. Certain prepayments prior to May 2019 are subject to the payment of the unpaid coupon on outstanding principal amount through May 2019.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)


(7)	Prepayment provisions include a fee based on principal amount ranging from 0.25% to 1.0% through December 2019 for the Internos Portfolio, the IVG Portfolio and the Deka Portfolio borrowing and 0.5% to 1.5% through April 2019 for the SEB Portfolio borrowing.


(8)	In June 2016, the Company amended the contractual interest rate from EURIBOR plus 1.45% to EURIBOR plus 1.30% . In addition, a prepayment provision was added in the amendment to include a fee based on principal amount of 0.80% through June 30, 2017, 0.60% through June 30, 2018 and 0.30% through June 30, 2019.

(9)

Includes assets associated preferred equity certificates each with a fixed contractual interest rate of 1.0% per annum plus variable interest based on specified income levels associated to the German property companies of the IVG Portfolio, Deka Portfolio and Internos Portfolio, respectively, which can be prepaid at any time without penalty through final maturity, being thirty years from the issuance date.

(10)

The Company has the right to redeem the Senior Notes prior to maturity, in whole or in part from time to time, provided that no redemption in part results in the aggregate principal amount of the Senior Notes outstanding being reduced to less than $100 million . The cash redemption price is equal to the greater of: (i) 100% of the principal amount of the Senior Notes; and (ii) the sum of the present values of the remaining scheduled payments of interest and principal of the Senior Notes discounted to such date of redemption on a semiannual basis at a rate of 0.5% per annum.


(11)	Subject to one year extensions.

The following table presents a reconciliation of principal amount to carrying value of the Company’s mortgage and other notes payables, the Senior Notes and the Credit Facility as of June 30, 2016 and December 31, 2015 (dollars in thousands):



	June 30, 2016 (Unaudited)			December 31, 2015
Principal amount	$	1,562,960		$	1,784,096
Premium (discount), net	(456		)	(1,144		)
Deferred financing costs, net ⁽¹⁾	(17,045		)	(24,544		)
Carrying value	$	1,545,459		$	1,758,408

________________


(1)	Includes $0.2 million relating to the Senior Notes.

The following table presents scheduled principal on borrowings, based on final maturity as of June 30, 2016 (dollars in thousands):



	Total		Mortgage and Other Notes Payable		Senior Notes		Credit Facility
July 1 to December 31, 2016	$	109,460	$	—	$	109,460	$	—
Years ending December 31:	—
2017	58,642		—		—		58,642
2018	—		—		—		—
2019	—		—		—		—
2020	263,111		263,111		—		—
Thereafter	1,131,747		1,131,747		—		—
Total	$	1,562,960	$	1,394,858	$	109,460	$	58,642

As of June 30, 2016 and December 31, 2015 , the Company was in compliance with all of its financial covenants.

Senior Notes

In July 2015, the Company issued $340.0 million principal amount of 4.625% senior stock-settlable notes due December 2016 (the “Senior Notes”) for aggregate net proceeds of $331.0 million , after deducting the underwriters’ discount and other expenses. The Senior Notes are senior unsubordinated and unsecured obligations of the Company and NorthStar Realty and NorthStar Realty’s operating partnership guarantee payments on the Senior Notes. Subject to specified conditions being met, such as public notice at least 60 days prior to maturity, the Company may elect to settle all or part of the principal amount of the Senior Notes in the Company’s common stock in lieu of cash, in which case the number of shares delivered per note will be based on the Company’s common stock prices during a measurement period immediately preceding the maturity date.

The proceeds from the issuance of the Senior Notes were distributed to subsidiaries of NorthStar Realty, which used such amounts for general corporate purposes, including, among other things, the funding of acquisitions, including the Trianon Tower and the repayment of NorthStar Realty’s borrowings. Such distribution to NorthStar Realty was recorded in equity in net transactions with NorthStar Realty. In February 2016, the Company repurchased approximately $150.0 million of the Senior Notes, at a slight discount to par value, through privately negotiated transactions. In June 2016, the Company repurchased approximately $80.0 million of the Senior Notes, at a slight premium to par value, through privately negotiated transactions.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Credit Facility

In May 2016, the Company entered into a $75.0 million corporate revolving credit facility (the “Credit Facility”) with certain commercial bank lenders, with an initial one year term. The Credit Facility is secured by collateral relating to a borrowing base and guarantees by certain subsidiaries of the Company. In July 2016, the Credit Facility was repaid.

5. Related Party Arrangements

NorthStar Asset Management Group

Management Agreement

Upon completion of the Spin-off, the Company entered into a management agreement with an affiliate of NSAM for an initial term of 20 years, which automatically renews for additional 20 -year terms each anniversary thereafter unless earlier terminated. As asset manager, NSAM is responsible for the Company’s day-to-day operations, subject to supervision and management of the Company’s board of directors. Through its global network of subsidiaries and branch offices, NSAM performs services and engages in activities relating to, among other things, investments and financing, portfolio management and other administrative services, such as accounting and investor relations, to the Company and its subsidiaries. The management agreement with NSAM provides for a base management fee and incentive fee. The management contract with NSAM commenced on November 1, 2015, and as such, there were no management fees incurred for the three and six months ended June 30, 2015 .

Base Management Fee

For the three and six months ended June 30, 2016 , the Company incurred $3.5 million and $7.0 million , respectively, related to the base management fee. As of June 30, 2016 , $3.5 million is recorded in due to related party on the combined consolidated balance sheets. The base management fee to NSAM could increase subsequent to June 30, 2016 by an amount equal to 1.5% per annum of the sum of:


•	any equity the Company issues in exchange or conversion of exchangeable or stock-settlable notes;


•	any other issuances by the Company of common equity, preferred equity or other forms of equity, including but not limited to LTIP Units in the Operating Partnership (excluding units issued to the Company and equity-based compensation, but including issuances related to an acquisition, investment, joint venture or partnership); and


•	cumulative cash available for distribution (“CAD”), if any, of the Company in excess of cumulative distributions paid on common stock, LTIP Units or other equity awards which began with our fiscal quarter ended March 31, 2016.

Incentive Fee

For the three and six months ended June 30, 2016 , the Company did not incur an incentive fee. The incentive fee is calculated and payable quarterly in arrears in cash, equal to:


•	the product of: (a) 15.0% and (b) the Company’s CAD before such incentive fee, divided by the weighted average shares outstanding for the calendar quarter, of any amount in excess of $0.30 per share and up to $0.36 per share; plus


•	the product of: (a) 25.0% and (b) the Company’s CAD before such incentive fee, divided by the weighted average shares outstanding for the calendar quarter, of any amount in excess of $0.36 per share;


•	multiplied by the Company’s weighted average shares outstanding for the calendar quarter.

Weighted average shares represents the number of shares of the Company’s common stock, LTIP Units or other equity-based awards (with some exclusions), outstanding on a daily weighted average basis. With respect to the base management fee, all equity issuances are allocated on a daily weighted average basis during the fiscal quarter of issuance. With respect to the incentive fee, such amounts will be appropriately adjusted from time to time to take into account the effect of any stock split, reverse stock split, stock dividend, reclassification, recapitalization or other similar transaction.

Additional Management Agreement Terms

If the Company were to spin-off any asset or business in the future, such entity would be managed by NSAM on terms substantially similar to those set forth in the management agreement between the Company and NSAM. The management agreement further provides that the aggregate base management fee in place immediately after any future spin-off will not be less than the aggregate base management fee in place at the Company immediately prior to such spin-off.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

The Company’s management agreement with NSAM provides that in the event of a change of control of NSAM or other event that could be deemed an assignment of the management agreement, the Company will consider such assignment in good faith and not unreasonably withhold, condition or delay the Company’s consent. The management agreement further provides that the Company anticipates consent would be granted for an assignment or deemed assignment to a party with expertise in commercial real estate and over $ 10 billion of assets under management. The management agreement also provides that, notwithstanding anything in the agreement to the contrary, to the maximum extent permitted by applicable law, rules and regulations, in connection with any merger, sale of all or substantially all of the assets, change of control, reorganization, consolidation or any similar transaction by the Company or NSAM, directly or indirectly, the surviving entity will succeed to the terms of the management agreement.

Payment of Costs and Expenses and Expense Allocation

The Company is responsible for all of its direct costs and expenses and reimburses NSAM for costs and expenses incurred by NSAM on the Company’s behalf. In addition, NSAM may allocate indirect costs to the Company related to employees, occupancy and other general and administrative costs and expenses in accordance with the terms of, and subject to the limitations contained in, the Company’s management agreement with NSAM (the “G&A Allocation”). The Company’s management agreement with NSAM provides that the amount of the G&A Allocation will not exceed the following: (i) 20% of the combined total of: (a) the Company’s and NorthStar Realty’s (the “NorthStar Listed Companies”) general and administrative expenses as reported in their combined consolidated financial statements excluding: (1) equity-based compensation expense, (2) non-recurring items, (3) fees payable to NSAM under the terms of the applicable management agreement and (4) any allocation of expenses to the NorthStar Listed Companies (“NorthStar Listed Companies’ G&A”); and (b) NSAM’s general and administrative expenses as reported in its consolidated financial statements, excluding equity-based compensation expense and adding back any costs or expenses allocated to any managed company of NSAM; less (ii) the NorthStar Listed Companies’ G&A. The G&A Allocation may include the Company’s allocable share of NSAM’s compensation and benefit costs associated with dedicated or partially dedicated personnel who spend all or a portion of their time managing the Company’s affairs, based upon the percentage of time devoted by such personnel to the Company’s affairs. The G&A Allocation may also include rental and occupancy, technology, office supplies, travel and entertainment and other general and administrative costs and expenses, which may be allocated based on various methodologies, such as weighted average employee count or the percentage of time devoted by personnel to such NorthStar Listed Companies’ affairs. In addition, the Company will pay directly or reimburse NSAM for an allocable portion of any severance paid pursuant to any employment, consulting or similar service agreements in effect between NSAM and any of its executives, employees or other service providers.

In connection with the Spin-off and the related agreements, the NorthStar Listed Companies’ obligation to reimburse NSAM for the G&A Allocation and any severance are shared among the NorthStar Listed Companies, at NSAM’s discretion, and the 20% cap on the G&A Allocation, as described above, applies on an aggregate basis to the NorthStar Listed Companies. NSAM currently determined to allocate these amounts based on assets under management.

For the three and six months ended June 30, 2016 , NSAM allocated an immaterial amount and $0.1 million , respectively.

In addition, the Company, together with NorthStar Realty and any company spun-off from the Company or NorthStar Realty, will pay directly or reimburse NSAM for up to 50% of any long-term bonus or other compensation that NSAM’s compensation committee determines shall be paid and/or settled in the form of equity and/or equity-based compensation to executives, employees and service providers of NSAM during any year. Subject to this limitation and limitations contained in any applicable management agreement between NSAM and NorthStar Realty or any company spun-off from the Company or NorthStar Realty, the amount paid by the Company, NorthStar Realty and any company spun-off from the Company or NorthStar Realty will be determined by NSAM in its discretion. At the discretion of NSAM’s compensation committee, this compensation may be granted in shares of the Company’s restricted stock, restricted stock units, long-term incentive plan units or other forms of equity compensation or stock-based awards; provided that if at any time a sufficient number of shares of the Company’s common stock are not available for issuance under the Company’s equity compensation plan, such compensation shall be paid in the form of RSUs, LTIP Units or other securities that may be settled in cash. The Company’s equity compensation for each year may be allocated on an individual-by-individual basis at the discretion of the NSAM compensation committee and, as long as the aggregate amount of the equity compensation for such year does not exceed the limits set forth in the management agreement, the proportion of any particular individual’s equity compensation may be greater or less than 50% .

NSAM purchase of common stock

In June 2016, NSAM purchased 0.2 million shares of the Company’s common stock through open market purchases for an aggregate purchase price of $2.3 million .

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)


6.	Compensation Expense

The following summarizes the equity-based compensation plans of the Company and NorthStar Realty, as they relate to compensation payable by the Company or its Operating Partnership:

NorthStar Realty Europe Equity Plan

In October 2015, the board of directors of the Company adopted the NorthStar Realty Europe Corp. 2015 Omnibus Stock Incentive Plan (the “2015 Plan”), which was subsequently approved by the Company’s sole stockholder at the time. The 2015 Plan provides for the issuance of stock-based incentive awards, including incentive stock options, non-qualified stock options, stock appreciation rights, shares of common stock of NorthStar Europe, in the form of restricted shares and other equity-based awards such as LTIP Units or any combination of the foregoing. Following the completion of the Spin-off, the 2015 Plan is administered by the compensation committee of the board of directors of the Company. The eligible participants in the 2015 Plan include directors, officers, employees, co-employees, consultants and advisors of the Company, NSAM or of any parent or subsidiary who provides services to the Company. 10 million shares of common stock are reserved and available for issuance under the 2015 Plan, plus on January 1, 2017 and each January 1 thereafter, an additional 2% of the number of shares of common stock issued and outstanding on the immediately preceding December 31 will become available for issuance. In addition, shares of common stock underlying any awards that are forfeited, canceled, held back upon exercise of a stock option or settlement of an award to cover the exercise price or tax withholding, reacquired by the Company prior to vesting, satisfied without the issuance of common stock or otherwise terminated (other than by exercise) will be added back to the shares of common stock available for issuance under the 2015 Plan. No equity awards under the 2015 Plan were issued prior to the Spin-off.

In March 2016, as contemplated in connection with the Spin-off, the Company granted an aggregate of 995,698 restricted shares of common stock and 1,493,551 RSUs to executive officers and employees of NSAM or one of its subsidiaries. The restricted shares of common stock vest over the approximately four -year period ending December 31, 2019, subject to continued employment with NSAM or one of its subsidiaries and the RSUs are subject to the achievement of performance-based vesting conditions and continued employment with NSAM or one of its subsidiaries. Approximately one-half of these RSUs are market-based awards and are subject to the achievement of performance-based hurdles relating to the Company’s absolute total stockholder return and continued employment with NSAM or one of its subsidiaries over the approximately four -year period from the grant date through December 31, 2019 (“Absolute RSUs”). The other approximately one-half of these RSUs are market-based awards and are subject to the achievement of performance-based hurdles based on the Company’s total stockholder return relative to the MSCI US REIT Index and continued employment with NSAM or one of its subsidiaries over the approximately four-year period from the grant date through December 31, 2019 (“Relative RSUs”). Award recipients may earn up to 100% of the Absolute RSUs that were granted and up to 125% of the Relative RSUs that were granted. Upon vesting pursuant to the terms of the Absolute RSUs and Relative RSUs, the RSUs that vest will be settled in shares of common stock and the recipients will be entitled to receive the distributions that would have been paid with respect to a share of common stock (for each share that vests) on or after the date the RSUs were initially granted.

NSAM Bonus Plan

Pursuant to the Company’s management agreement with NSAM, the Company and NorthStar Realty are responsible for paying up to 50% of the long-term bonuses earned under the NorthStar Asset Management Group Inc. Executive Incentive Bonus Plan (“NSAM Bonus Plan”). Long-term bonuses are generally paid to executives in the form of equity-based awards of the Company, NorthStar Realty and NSAM, subject to performance-based and time-based vesting conditions over a four -year performance period.

In connection with the NSAM Bonus Plan, for 2015, a portion of the long-term bonus was paid in restricted shares of common stock and a portion of the long-term bonus was paid by the Company by issuing RSUs. In connection with the 2015 long-term bonuses paid by the Company, in February 2016, the Company granted 335,336 restricted shares of common stock to NSAM’s executive officers, of which 25% were vested upon grant and the remainder is subject to vesting in equal installments on December 31, 2016, 2017 and 2018, subject to the recipient’s continued employment with NorthStar Realty or NSAM through the applicable vesting dates. In connection with the issuance of these shares, in February 2016, the Company retired 44,214 of the vested shares of common stock to satisfy the minimum statutory withholding requirements. In addition, in February 2016, the Company granted 194,422 RSUs to NSAM’s executive officers, which are subject to vesting based on the total stockholder return of NorthStar Realty for the period prior to the Spin-off and the combined total stockholder return of NorthStar Realty and the Company for the period after the Spin-off, CAD of the Company and continued employment with NorthStar Realty or NSAM over the four -year period ending December 31, 2018. Following the determination of the number of these performance-based RSUs that vest, the Company will settle the vested RSUs by issuing an equal number of shares of common stock and the NSAM executives will be entitled to receive the distributions that would have been paid with respect to a share of common stock (for each RSU that vests) on or after

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

January 1, 2015. In February 2016, the Company also granted 283,305 restricted shares of common stock to certain of NSAM’s non-executive employees, including executive officers of the Company, with substantially similar terms to the executive awards subject to time-based vesting conditions.

NorthStar Realty Equity Plans

NorthStar Realty issued equity-based awards to directors, officers, employees, consultants and advisors pursuant to the NorthStar Realty Finance Corp. 2004 Omnibus Stock Incentive Plan (as amended from time to time, the “NorthStar Realty Stock Plan”) and the NorthStar Realty Executive Incentive Bonus Plan, as amended (the “NorthStar Realty Plan” and collectively the “NorthStar Realty Equity Plans”).

All of the vested and unvested equity-based awards granted by NorthStar Realty prior to the Spin-off remain outstanding following the Spin-off. In connection with the Spin-off, holders of shares of common stock of NorthStar Realty and LTIP units of NorthStar Realty’s operating partnership subject to outstanding equity awards received one share of the Company’s common stock or one Common Unit in the Company’s operating partnership, respectively, for every six shares of common stock of NorthStar Realty or LTIP units of NorthStar Realty’s operating partnership held (prior to NorthStar Realty’s one-for- two reverse stock split effected immediately following the Spin-off), all of which generally remain subject to the same vesting and other terms that applied prior to the Spin-off. Other equity and equity-based awards relating to NorthStar Realty’s common stock, such as RSUs, were adjusted to also relate to one-third of a share of the Company’s common stock (after giving effect to NorthStar Realty’s one-for- two reverse stock split effected immediately following the Spin-off), but otherwise generally remain subject to the same vesting and other terms that applied prior to the Spin-off. Performance-based vesting conditions based on total stockholder return of NorthStar Realty or NorthStar Realty and NSAM were adjusted to refer to combined total stockholder return of NorthStar Realty and the Company or NorthStar Realty, NSAM and the Company, respectively, with respect to periods after the Spin-off and references to a change of control or similar term in outstanding awards, which referred to a change of control of either NorthStar Realty or NSAM, were adjusted, to the extent such awards relate to common stock of the Company or Common Units in the Company’s Operating Partnership, to refer to a change of control of either the Company or NSAM.

Following the Spin-off, NorthStar Realty and the compensation committee of its board of directors continues to administer all awards issued under the NorthStar Realty Equity Plans but the Company is obligated to issue shares of the Company’s common stock or other equity awards of its subsidiaries or make cash payments in lieu thereof or with respect to dividend or distribution equivalent obligations to the extent required by these awards under the NorthStar Realty Equity Plans. These awards continue to be governed by the NorthStar Realty Equity Plans, as applicable, and shares of the Company’s common stock issued pursuant to these awards will not be issued pursuant to, or reduce availability under the 2015 Plan.

In connection with the Spin-off, the Company issued the following related to the NorthStar Realty Equity Plans that remain outstanding as of June 30, 2016: 1,362 of restricted stock, net of forfeitures, which remain subject to vesting; 618,511 Common Units, net of forfeitures and conversions, of which 232,081 remain subject to vesting; 83,333 RSUs, which remain subject to vesting and 375,293 RSUs related to executives of NSAM only, which remain subject to vesting based on performance conditions and continued NSAM employment. On December 31, 2015, the performance hurdle for 117,472 RSUs was met pursuant to NorthStar Realty’s bonus plan for 2012 and the Company settled these RSUs on January 4, 2016. Additionally, in connection with the initial election of the independent members of the Company’s board of directors, the Company issued 17,528 restricted shares of common stock and 70,112 LTIP Units to such directors.

The following table presents activity related to the issuance, vesting and forfeitures of restricted stock and Common Units. The balance as of June 30, 2016 represents Common Units whether vested or not that are outstanding and unvested shares of restricted stock (grants in thousands):



	Six Months Ended June 30, 2016
	Restricted Stock ⁽¹⁾		Common Units		Total Grants		Weighted Average Grant Price
December 31, 2015	45		692		737		$	24.03
New grants	1,625		—		1,625		9.28
Vesting of restricted stock	(137	)	—		(137	)	9.51
Forfeited or canceled grants	—		(4	)	(4	)	22.40
June 30, 2016	1,533		688		2,221		$	14.14

___________________


(1)	Represents restricted stock included in common stock.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

For the three and six months ended June 30, 2016 , the Company recorded $3.8 million and $7.0 million , respectively, of equity-based compensation expense which is recorded in compensation expenses on the combined consolidated statements of operations. As of June 30, 2016 , equity-based compensation expense to be recognized over the remaining vesting period through December 2019 is $21.9 million , provided there are no forfeitures.

In connection with the pending change in control of NSAM as a result of its pending merger (the “Merger”) with NorthStar Realty Finance Corp. and Colony Capital, Inc. substantially all outstanding time-based equity awards issued to NSAM executives will vest in accordance with their terms. In addition, all or a portion of the outstanding performance-based awards issued to executives will vest in accordance with their terms subject to forfeiture and reduction.


7.	Stockholders’ Equity

Spin-off

In connection with the Spin-off, NorthStar Realty distributed to its common stockholders all of the common stock of the Company in a pro rata distribution of one share of the Company’s common stock for each six shares of NorthStar Realty common stock.

Share Repurchase

In November 2015, the Company’s board of directors authorized the repurchase of up to $100 million of its outstanding common stock. The authorization expires in November 2016, unless otherwise extended by the Company’s board of directors. For the three months ended June 30, 2016 , the Company repurchased 0.3 million shares of its common stock for approximately $2.3 million . For the six months ended June 30, 2016 , the Company repurchased 0.6 million shares of its common stock for approximately $6.3 million . From November 2015 through June 30, 2016 , the Company repurchased 4.3 million shares of its common stock for approximately $47.7 million with $52.3 million remaining under the stock repurchase plan.

Dividends

The following table presents dividends declared (on a per share basis) for the six months ended June 30, 2016 :



Common Stock
Declaration Date	Dividend Per Share
March 15	$	0.15
May 10	$	0.15

Earnings Per Share

The following table presents EPS for the three and six months ended June 30, 2016 and 2015 (dollars and shares in thousands, except per share data):



	Three Months Ended June 30,							Six Months Ended June 30,
	2016			2015				2016			2015
Numerator:
Net income (loss) attributable to NorthStar Realty Europe Corp.	$	(33,909	)	$	(61,711	)		$	(62,891	)	$	(77,974	)
Net income (loss) attributable to Unit Holders non-controlling interest	(349		)	—				(700		)	—
Net income (loss) attributable to common stockholders and Unit Holders ⁽¹⁾	$	(34,258	)	$	(61,711	)		$	(63,591	)	$	(77,974	)
Denominator: ⁽²⁾
Weighted average shares of common stock	59,116			62,988			⁽³⁾	59,267			62,988			⁽³⁾
Weighted average Unit Holders ⁽¹⁾	690			—				691			—
Weighted average shares of common stock and Unit Holders ⁽²⁾	59,806			62,988			⁽³⁾	59,958			62,988			⁽³⁾
Earnings (loss) per share:
Basic	$	(0.57	)	$	(0.98	)	⁽³⁾	$	(1.06	)	$	(1.24	)	⁽³⁾
Diluted	$	(0.57	)	$	(0.98	)	⁽³⁾	$	(1.06	)	$	(1.24	)	⁽³⁾

____________________________________________________________


(1)	The EPS calculation takes into account Unit Holders, which receive non-forfeitable dividends from the date of grant, share equally in the Company’s net income (loss) and convert on a one -for-one basis into common stock.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)


(2)	Excludes the effect of restricted stock and RSUs outstanding that were not dilutive as of June 30, 2016 . These instruments could potentially impact diluted EPS in future periods, depending on changes in the Company’s stock price and other factors.


(3)	Basic and diluted earnings per common share for the three and six months ended June 30, 2015 was calculated using the common stock issued in connection with the Spin-off and exclude the effect of any equity-based awards outstanding at that date that were not dilutive.


8.	Non-controlling Interests

Operating Partnership

Non-controlling interests include the aggregate Units Holders’ interest in the Operating Partnership. Net income (loss) attributable to this non-controlling interest is based on the weighted average Unit Holders’ ownership percentage of the Operating Partnership for the respective period. As the Operating Partnership was formed in conjunction with the Spin-off, non-controlling interest related to Unit Holders was recognized for the year ended December 31, 2015 to retrospectively adjust for common control of the business (refer to Note 2). The issuance of additional common stock, Common Units or LTIP Units changes the percentage ownership of both the Unit Holders and the Company. Since a Common Unit or LTIP Unit is generally redeemable for cash or common stock at the option of the Company, it is deemed to be equivalent to common stock. Therefore, such transactions are treated as capital transactions and result in an allocation between stockholders’ equity and non-controlling interests on the accompanying combined consolidated balance sheets to account for the change in the ownership of the underlying equity in the Operating Partnership. On a quarterly basis, the carrying value of such non-controlling interest is allocated based on the number of Unit Holders in total in proportion to the number of Units Holders plus the number of shares of common stock outstanding. In connection with the formation of the Operating Partnership in November 2015, the Company recorded a non-controlling interest of $8.7 million related to Unit Holders. As of June 30, 2016 , 688,623 Common Units and LTIP Units were outstanding, representing a 1.1% ownership and non-controlling interest in the Operating Partnership. Net income (loss) attributable to the Operating Partnership non-controlling interest for the three and six months ended June 30, 2016 was a net loss of $0.3 million and $0.7 million .

Redeemable Non-controlling Interest

In connection with the acquisition of the Trianon Tower, the Company sold a 5.5% non-controlling interest in certain subsidiaries that own the Trianon Tower for $1.5 million . In conjunction with the sale, the Company entered into a put option whereby the holder can redeem its interest for cash at the greater of fair market value of such non-controlling interest or €2.1 million beginning in November 2020 through January 2021. The Company recorded the non-controlling interest at its acquisition date fair value as temporary equity, due to the redemption option and accretes the redeemable non-controlling interest to its redemption value. For the three and six months ended June 30, 2016 the Company recorded an immaterial amount of net (income) loss attributable to non-controlling interests to adjust the carrying value to its redemption value as of June 30, 2016 .


9.	Fair Value

Fair Value Measurement

The fair value of financial instruments is categorized based on the priority of the inputs to the valuation technique and categorized into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

Financial assets and liabilities are recorded at fair value on the combined consolidated balance sheets and are categorized based on the inputs to the valuation techniques as follows:


Level 1.	Quoted prices for identical assets or liabilities in an active market.


Level 2.	Financial assets and liabilities whose values are based on the following:


(a)	Quoted prices for similar assets or liabilities in active markets.


(b)	Quoted prices for identical or similar assets or liabilities in non-active markets.


(c)	Pricing models whose inputs are observable for substantially the full term of the asset or liability.


(d)	Pricing models whose inputs are derived principally from or corroborated by observable market data for substantially the full term of the asset or liability.


Level 3.	Prices or valuation techniques based on inputs that are both unobservable and significant to the overall fair value measurement.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following is a description of the valuation techniques used to measure fair value of assets and liabilities accounted for at fair value on a recurring basis and the general classification of these instruments pursuant to the fair value hierarchy.

Derivative Instruments

Derivative instruments are valued using a third-party pricing service. These quotations are not adjusted and are generally based on valuation models with observable inputs such as interest rates and contractual cash flow, and as such, are classified as Level 2 of the fair value hierarchy. Derivative instruments are also assessed for credit valuation adjustments due to the risk of non-performance by the Company and derivative counterparties.

Fair Value of Financial Instruments

In addition to the above disclosures regarding financial assets or liabilities which are recorded at fair value, U.S. GAAP requires disclosure of fair value about all financial instruments. The following disclosure of estimated fair value of financial instruments was determined by the Company using available market information and appropriate valuation methodologies. Considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize on disposition of the financial instruments. The use of different market assumptions and/or estimation methodologies may have a material effect on estimated fair value.

The following table presents the principal amount, carrying value and fair value of certain financial assets and liabilities as of June 30, 2016 and December 31, 2015 (dollars in thousands):



	June 30, 2016						December 31, 2015
	Principal/Notional Amount		Carrying Value		Fair Value		Principal/Notional Amount		Carrying Value		Fair Value
Financial assets: ⁽¹⁾
Derivative assets	$	1,304,338	$	11,672	$	11,672	$	1,583,569	$	23,792	$	23,792
Financial liabilities: ⁽¹⁾
Mortgage and other notes payable	$	1,394,858	$	1,377,584	$	1,377,584	$	1,444,096	$	1,424,610	$	1,424,610
Derivative liabilities	89,250		1,221		1,221		—		—		—
Senior notes	109,460		109,233		108,242		340,000		333,798		327,330
Credit Facility	58,642		58,642		58,642		—		—		—

_____________________________


(1)	The fair value of other financial instruments not included in this table is estimated to approximate their carrying value.

Disclosure about fair value of financial instruments is based on pertinent information available to management as of the reporting date. Although management is not aware of any factors that would significantly affect fair value, such amounts have not been comprehensively revalued for purposes of these consolidated financial statements since that date and current estimates of fair value may differ significantly from the amounts presented herein.

Mortgage and Other Notes Payable

As of the reporting date, the Company believes the carrying value of its mortgage and other notes payable approximates fair value. These fair value measurements are based on observable inputs, and as such, are classified as Level 2 of the fair value hierarchy.

Senior Notes

For the Senior Notes, the Company uses available market information, which includes quoted market prices or recent transactions, if available, to estimate their fair value and are, therefore, based on observable inputs or quoted prices for similar liabilities in an active market, and as such, are classified as Level 2 of the fair value hierarchy.

Credit Facility

As of the reporting date, the Company believes the carrying value of the Credit Facility approximates fair value. The fair value measurement is based on observable inputs, and as such, is classified as Level 2 of the fair value hierarchy.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)


10.	Risk Management and Derivative Activities

Derivatives

The Company uses derivative instruments primarily to manage interest rate and currency risk and such derivatives are not considered speculative. These derivative instruments are in the form of interest cap agreements where the primary objective is to minimize interest rate risks associated with investment and financing activities and foreign currency forward agreements where the primary objective is to minimize foreign currency exchange rate risks associated with operating activities. The counterparties of these arrangements are major financial institutions with which the Company may also have other financial relationships. The Company is exposed to credit risk in the event of non-performance by these counterparties and it monitors their financial condition; however, the Company currently does not anticipate that any of the counterparties will fail to meet their obligations.

The following tables present derivative instruments that were not designated as hedges under U.S. GAAP as of June 30, 2016 and December 31, 2015 (dollars in thousands):



	Number	Notional Amount		Fair Value Asset (Liability)		Range of Fixed GBP LIBOR / EURIBOR	Range of Maturity
As of June 30, 2016:
Interest rate caps	5	$	1,287,668	$	9,826	⁽¹⁾	October 2016 - July 2023
Foreign currency forwards ⁽²⁾	2	105,920		625		N/A	July 2016 - November 2017
Total	7	$	1,393,588	$	10,451

As of December 31, 2015:
Interest rate caps	6	$	1,429,216	$	23,375	⁽¹⁾	April 2016 - July 2023
Foreign currency forwards ⁽²⁾	3	154,353		417		N/A	February 2016 - November 2017
Total	9	$	1,583,569	$	23,792

_____________________________

(1) Includes a range of interest rate caps of 0.5% for EURIBOR and 2.0% for GBP LIBOR.

(2) Includes Euro and U.K. Pounds Sterling currency forwards.

The following table presents the fair value of derivative instruments, as well as their classification on the combined consolidated balance sheets, as of June 30, 2016 and December 31, 2015 (dollars in thousands):



	Balance Sheet	June 30, 2016			December 31, 2015
	Location	June 30, 2016			December 31, 2015
Interest rate caps	Derivative assets	$	9,826		$	23,375
Foreign currency forwards	Derivative assets	$	1,846		$	417
Foreign currency forwards	Derivative liabilities	$	(1,221	)	$	—

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

The following table presents the effect of derivative instruments in the combined consolidated statements of operations for the three and six months ended June 30, 2016 and 2015 (dollars in thousands):



		Three Months Ended June 30,						Six Months Ended June 30,
		2016			2015			2016			2015
Amount of gain (loss) recognized in earnings:	Statements of operations location: ⁽¹⁾
Adjustment to fair value of interest rate caps	Unrealized gain (loss) on investments and other	$	(3,391	)	$	1,833		$	(14,175	)	$	1,755
Adjustment to fair value of foreign currency forwards	Unrealized gain (loss) on investments and other	4,638			(4,253		)	207			(4,253		)
Net cash receipt (payment) on derivatives	Unrealized gain (loss) on investments and other	(776		)	—			(1,194		)	—

_____________________________

(1) Excludes the unrealized gain (loss) relating to foreign currency remeasurement adjustments.

The Company’s counterparties held no cash margin as collateral against the Company’s derivative contracts as of June 30, 2016 and December 31, 2015 . The Company had no derivative financial instruments that were designated as hedges in qualifying hedging relationships as of June 30, 2016 and December 31, 2015 .


11.	Commitments and Contingencies

The Company is involved in various litigation matters arising in the ordinary course of its business. Although the Company is unable to predict with certainty the eventual outcome of any litigation, in the opinion of management, the current legal proceedings are not expected to have a material adverse effect on the Company’s financial position or results of operations.

The Company engages third-party service providers for its portfolio who are remunerated based on either a fixed fee or a percentage of rental income. The contracts terms vary by party and are subject to break options. These costs are recorded in properties - operating expense and other expenses in the combined consolidated statements of operations.


12.	Segment Reporting

The Company currently conducts its business through the following two segments, based on how management reviews and manages its business:


•	Real Estate - The European commercial real estate business is predominantly focused on office properties. The Company acquired its first real estate investment in September 2014.


•	Corporate - The corporate segment includes corporate level interest expense, management fee and general and administrative expenses.

Table of Contents

NORTHSTAR REALTY EUROPE CORP. AND SUBSIDIARIES

NOTES TO COMBINED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

The following tables present segment reporting for the three and six months ended June 30, 2016 and 2015 (dollars in thousands):



Statement of Operations:
Three Months Ended June 30, 2016	Real Estate				Corporate				Total
Rental income	$	33,990			$	—			$	33,990
Interest expense	8,691			⁽²⁾	2,950			⁽²⁾	11,641
Income (loss) before income tax benefit (expense)	(21,748		)		(12,041		)		(33,789		)
Income tax benefit (expense)	(520		)		—				(520		)
Net income (loss)	(22,268		)	⁽¹⁾	(12,041		)		(34,309		)

___________________________________


(1)	Primarily relates to depreciation and amortization expense of $18.4 million .


(2)	Includes $0.8 million and $0.9 million of amortization of deferred financing costs in the real estate and corporate segment, respectively.



Statement of Operations:
Three Months Ended June 30, 2015	Real Estate				Corporate			Total
Rental income	$	28,344			$	—		$	28,344
Interest expense	6,072				—			6,072
Income (loss) before income tax benefit (expense)	(79,478		)	⁽¹⁾	6,358		⁽²⁾	(73,120		)
Income tax benefit (expense)	11,379				—			11,379
Net income (loss)	(68,099		)		6,358			(61,741		)

___________________________________


(1)	Primarily relates to depreciation and amortization expense of $14.7 million .


(2)	Includes an allocation of general and administrative expense based on an estimate of expenses had the Company been run as an independent entity (refer to Note 2).



Statement of Operations:
Six Months Ended June 30, 2016	Real Estate				Corporate				Total
Rental income	$	68,823			$	—			$	68,823
Interest expense	17,117			⁽²⁾	7,066			⁽²⁾	24,183
Income (loss) before income tax benefit (expense)	(31,544		)		(32,229		)	⁽³⁾	(63,773		)
Income tax benefit (expense)	139				—				139
Net income (loss)	(31,405		)	⁽¹⁾	(32,229		)		(63,634		)

___________________________________


(1)	Primarily relates to depreciation and amortization expense of $37.3 million .


(2)	Includes $1.7 million and $2.1 million of amortization of deferred financing costs in the real estate and corporate segment, respectively.


(3)	Includes an allocation of general and administrative expenses from NSAM of $0.1 million .



Statement of Operations:
Six Months Ended June 30, 2015	Real Estate				Corporate			Total
Rental income	$	29,853			$	—		$	29,853
Interest expense	6,824				—			6,824
Income (loss) before income tax benefit (expense)	(94,844		)	⁽¹⁾	5,430		⁽²⁾	(89,414		)
Income tax benefit (expense)	11,379				—			11,379
Net income (loss)	(83,465		)		5,430			(78,035		)

___________________________________


(1)	Primarily relates to depreciation and amortization expense of $15.6 million .


(2)	Includes an allocation of general and administrative expense based on an estimate of expenses had the Company been run as an independent entity (refer to Note 2).

The following table presents total assets by segment as of June 30, 2016 and December 31, 2015 (dollars in thousands):




Total Assets	Real Estate		Corporate		Total
June 30, 2016	$	2,361,228	$	7,038	$	2,368,266
December 31, 2015	$	2,544,992	$	138,058	$	2,683,050

Table of Contents


13.	Subsequent Events

Dividends

On August 3, 2016 , the Company declared a dividend of $0.15 per share of common stock. The common stock dividend is expected to be paid on August 19, 2016 to stockholders of record as of the close of business on August 15, 2016 .

Sales

Subsequent to June 30, 2016, the Company sold three none-core assets with a carrying value of $223.9 million for $227.6 million .

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with our unaudited combined consolidated financial statements and notes thereto included in Item 1. “Financial Statements” of this report. References to “NorthStar Europe,” “we,” “us” or “our” refer to NorthStar Realty Europe Corp. and its subsidiaries unless the context specifically requires otherwise.

Introduction

NorthStar Realty Europe Corp., a publicly-traded real estate investment trust, or REIT, is a European focused commercial real estate company with predominantly prime office properties in key cities within Germany, the United Kingdom and France. Our objective is to provide our stockholders with stable and recurring cash flow supplemented by capital growth over time. We commenced operations on November 1, 2015 following the spin-off by NorthStar Realty Finance Corp., or NorthStar Realty, of its European real estate business (excluding its European healthcare properties) into a separate publicly-traded company, NorthStar Europe, a Maryland corporation, or the Spin-off.

Upon completion of the Spin-off, NorthStar Realty contributed: (i) its business activities related to a multi-tenant office complex located in the United Kingdom, or the U.K. Complex, acquired on September 16, 2014; (ii) other European real estate portfolios acquired in the second and third quarters of 2015 and primarily comprised of multi-tenant office properties, or the New European Investments; and (iii) certain other assets and liabilities related to NorthStar Realty’s European real estate business, herein collectively referred to as the European Real Estate Business.

On November 2, 2015, our common stock began trading on the New York Stock Exchange, or the NYSE, under the symbol “NRE.” We are externally managed and advised by an affiliate of NorthStar Asset Management Group Inc. (NYSE: NSAM) which together with its affiliates is referred to as NSAM. Substantially all of our assets, directly or indirectly, are held by, and we conduct our operations, directly or indirectly, through NorthStar Realty Europe Limited Partnership, a Delaware limited partnership and our operating partnership, or our Operating Partnership. We intend to conduct our operations so as to qualify as a REIT for U.S. federal income tax purposes beginning with the taxable year ending December 31, 2016.

Sales Initiatives

We continue to execute a series of sales initiatives with the goal of maximizing long-term shareholder value.

Summary of Business

Our primary business line is European real estate. We are predominantly focused on prime office properties located in key cities within Germany, the United Kingdom and France. We acquired or committed to acquire the majority of our properties in 2014.

Our Investments

The following presents a summary of our portfolio as of June 30, 2016 , adjusted for sales through August 4, 2016 :



		Portfolio by Geographic Location
Total portfolio, at cost ⁽¹⁾	$2.1 billion
Number of properties	40
Number of countries	8
Total square meters ⁽²⁾	419,065
Weighted average occupancy	85%
Weighted average lease term	6.5 years

In-place rental income: ⁽³⁾
Office properties	95%
Other	5%

___________________________________


(1)	Amount includes transaction costs incurred, deferred financing costs and other assets assumed and is translated using exchange rates as of June 30, 2016 .


(2)	Based on contractual rentable area, located in many key European markets, including Frankfurt, Hamburg, Berlin, London, Paris, Amsterdam, Milan, Brussels and Madrid.


(3)	In-place rental income represents gross rent adjusted for vacancies based on the rent roll as of June 30, 2016 .

Table of Contents

Our European Real Estate Business as of June 30, 2016 , adjusted for sales through August 4, 2016 , includes the following (dollars in millions):

Acquisition

Ownership

Portfolio

Date

Primary Core Location(s)

Property Type

Cost ⁽¹⁾

Properties

Interest ⁽²⁾

U.K. Complex

Sept-14

United Kingdom

Multi-tenant office

93%

SEB Portfolio

Apr-15

Germany, United Kingdom, France

Multi-tenant office

953

95%

Internos Portfolio

Apr-15

Germany, France, Portugal

Office/Hotel/Industrial/Retail

179

95%

IVG Portfolio

Apr-15

Germany, United Kingdom, France

Multi-tenant office

156

95%

Deka Portfolio

Apr-15

Germany

Multi-tenant office

95%

Trianon Tower

Jul-15

Germany

Multi-tenant office

608

95%

Total

2,057

__________________


(1)	Amount includes transaction costs incurred, deferred financing costs and other assets assumed and is translated using exchange rates as of June 30, 2016 .


(2)	We hold equity interests in these portfolios and are entitled to 100% of net income (loss) based on the allocation formula, as set forth in the governing documents.

The following table presents significant tenants in our portfolio, based on in-place rental income:



Significant tenants:	Industry	Square Meters ⁽¹⁾	Weighted Average Lease Term (in years)	Percentage of In-Place Rental Income
DekaBank Deutsche Girozentrale	Finance	35,036	7.9	17%
BNP PARIBAS RE	Finance	15,406	3.6	8%
Deloitte Holding B.V.	Legal, Tax & Management Consultancy	23,683	3.4	6%
Cushman & Wakefield LLP	Utilities & Telecommunications	5,150	8.8	5%
BNP PARIBAS SA	Legal, Tax & Management Consultancy	11,235	4.8	4%
Deutsche Bundesbank	Finance	11,971	8.8	4%
Morgan Lewis & Bockius LLP	Legal, Tax & Management Consultancy	4,848	9.2	4%
Linklaters LLP	Legal, Tax & Management Consultancy	7,394	0.2	3%
PAREXEL International GmbH	Public Utilities & Telecommunications	18,254	18.0	3%
Moelis & Co UK LLP	Legal, Tax & Management Consultancy	3,366	8.8	2%


(1)	Based on contractual rentable area.

The following table presents rental concentration by geographical location for our portfolio:



Country	Number of Properties	Square Meters ⁽¹⁾	Weighted Average Lease Term (in years)	Percentage of In-Place Rental Income
Germany	15	166,045	7.5	40%
United Kingdom	5	46,520	7.6	24%
France	4	32,075	4.6	15%
Other	16	174,425	4.9	21%
Total	40	419,065


(1)	Based on contractual rentable area.

Sources of Operating Revenues and Cash Flows

We primarily generate revenue from rental and other operating income from our properties. Our income is primarily derived through the difference between revenue and the cost at which we are able to finance our investments. We may also continue to acquire investments that generate attractive returns without any leverage.

Profitability and Performance Metrics

We calculate several metrics to evaluate the profitability and performance of our business but our principal performance metrics are cash available for distribution, or CAD and net operating income, or NOI (refer to “Non-GAAP Financial Measures” for a description of these metrics).

Table of Contents

Outlook and Recent Trends

The European economy has been in a gradual and sustained state of recovery during the past three years. In the second quarter of 2016, Gross Domestic Product, or GDP, in the European Union, or the EU, and the Euro Area grew by 1.8% and 1.6% year on year, respectively. Unemployment reached 8.6% in June 2016 from 9.5% in June 2015 which, coupled with generally rising real disposable incomes has the potential to further fuel private consumption.

The International Monetary Fund, or IMF, recently revised its full year 2016 GDP forecast for the Euro Area up by 0.1% to 1.6% reflecting robust first quarter 2016 results and strong country fundamentals. However, the 2017 outlook for the Euro Area has been revised down slightly to 1.4% reflecting the anticipated mid-term impact of the U.K. electorate’s recent decision to leave the European Union, or Brexit. On August 4, 2016, the Bank of England, or BoE, released revised growth forecasts for the U.K., leaving its 2016 growth forecast unchanged at 2.0% while projecting a sharp decline in 2017 GDP to 0.8%, 1.5% below its May projection. The BoE also announced a series of measures designed to provide support to the U.K. economy including a reduction in interest rates from 0.50% to a new record low of 0.25% and an expansion of its quantitative easing program by £70 billion.

At its most recent meeting in July 2016, the European Central Bank, or ECB, cited Brexit as a risk to the European recovery but elected a “wait and see” approach, maintaining its current stance. The ECB is likely to continue to monitor the potential impact of Brexit on the region’s economic health and appears ready to act, if necessary, to ensure the recovery maintains momentum. Our continued expectation of a gradual and sustained recovery in Europe is underpinned by a combination of factors that are generally conducive of economic growth including low energy prices, low interest rates, a weaker Euro and Pound Sterling as well as the prospect of further central bank intervention, if necessary. However, economic growth both globally and within the EU faces increased headwinds and is potentially vulnerable to greater economic and geopolitical uncertainty. This uncertainty is exacerbated by Brexit. The prospect of Brexit has resulted in a high degree of uncertainty regarding the future of the U.K.'s relationship with the EU as well as non-EU trading partners with whom it conducts trade through existing trade agreements that it accesses through its membership of the EU. The process for exiting the EU is unprecedented and likely to be protracted and it is too early to assess its potential impact on the U.K., European or global economy.

European commercial real estate investment volume equated to €53 billion in the second quarter of 2016, reflecting a 12% decline compared to the second quarter of 2015. This was primarily driven by a sharp decline in U.K. investment volume in the run up to the EU Referendum, falling by 47% relative to the same period last year. Equity market volatility and limited supply of quality stock in the market are also likely to have contributed to lower overall investment volume across Europe. It is possible that there may be some capital diversion from the U.K. to mainland Europe, in particular towards Germany and France, both of which have recorded stable investment volumes year to date. However, London remains a desirable investment market and the devaluation of the Pound Sterling post Brexit is likely to further fuel overseas investor interest, particularly for prime properties that possess scarcity value. The office sector accounted for approximately 44% of overall investment volume and proved to be relatively resilient with only a 9% decline compared to the second quarter of 2015. The supply pipeline for new office properties continues to remain subdued across most major markets. This, coupled with generally improving tenant demand as the economy recovers could place further downward pressure on vacancy rates and gradual upward pressure on rents in several key office markets. Property yields remain at a significant premium to sovereign yields that have generally contracted further in recent weeks, potentially placing further downward pressure on prime property yields.

Our Strategy

We seek to provide our stockholders with a stable and recurring cash flow for distribution supplemented by capital growth over time. Our business is predominantly focused on prime office properties located in key cities within Germany, the United Kingdom and France. These are not only the largest economies in Europe, but the largest, most established, liquid and among the most stable office markets in Europe. We seek to utilize our established local networks to source suitable investment opportunities. We have a long term investment approach and expect to make equity investments, directly or indirectly through joint ventures.

Financing Strategy

We seek to access a wide range of secured and unsecured debt and public and private equity capital sources to fund our investment activities. We predominantly use investment-level financing as part of our strategy to seek to prudently leverage our investments and deliver attractive risk-adjusted returns to our stockholders. We target overall leverage of 40% to 50% over time, although there is no assurance that this will be the case.

We pursue a variety of financing arrangements such as mortgage notes and bank loans available from the commercial mortgage-backed securities market, finance companies and banks. In addition, we may use corporate-level financing such as credit facilities and other term borrowings. We generally seek to limit our reliance on recourse borrowings. Borrowing levels for our investments may be dependent upon the nature of the investments and the related financing that is available.

In July 2015, we issued $340 million aggregate principal amount of 4.625% senior stock-settlable notes due December 2016, or the Senior Notes. We received aggregate net proceeds of $331 million, after deducting the underwriters’ discount and other expenses. Proceeds from the issuance of the Senior Notes were distributed to subsidiaries of NorthStar Realty, which used such

Table of Contents

amounts for general corporate purposes, including, among other things, the funding of acquisitions, including the Trianon Tower, and the repayment of NorthStar Realty’s borrowings. The Senior Notes are our senior unsubordinated and unsecured obligations. NorthStar Realty’s operating partnership continues to guarantee payments on the Senior Notes subsequent to the Spin-off. In February 2016, we repurchased approximately $150 million of the Senior Notes, at a slight discount to par value, through privately negotiated transactions. In June 2016, we repurchased approximately $80 million of the Senior Notes, at a slight premium to par value, through privately negotiated transactions.

Attractive long-term, non-recourse, non-mark-to-market, financing continues to be available in the European markets. We predominately use floating rate financing and we seek to mitigate the risk of interest rates rising through hedging arrangements including interest rate swaps and caps.

In May 2016, we entered into a $75 million revolving credit facility with certain commercial bank lenders. In July 2016, the credit facility was repaid.

Portfolio Management

NSAM performs portfolio management services on our behalf. In addition, we rely on the services of local third-party service providers. The comprehensive portfolio management process includes day-to-day oversight by the portfolio management team, regular management meetings and a quarterly investment review process. These processes are designed to enable management to evaluate and proactively identify investment-specific issues and trends on a portfolio-wide basis. Nevertheless, we cannot be certain that such review will identify all potential issues within our portfolio due to, among other things, adverse economic conditions or events adversely affecting specific investments; therefore, potential future losses may also stem from investments that are not identified during these investment reviews.

NSAM uses many methods to actively manage our risks to seek to preserve our income and capital, which includes our ability to manage our investments and our tenants in a manner that preserves cost and income and minimizes credit losses that could decrease income and portfolio value. Frequent re-underwriting, dialogue with tenants/partners and regular inspections of our properties have proven to be an effective process for identifying issues early. Monitoring tenant creditworthiness is an important component of our portfolio management process, which may include, to the extent available, a review of financial statements and operating statistics, delinquencies, third party ratings and market data. During the quarterly portfolio review, or more frequently as necessary, investments may be put on highly-monitored status and identified for possible asset impairment based upon several factors, including missed or late contractual payments, tenant rating downgrades (where applicable) and other data that may indicate a potential issue in our ability to recover our invested capital from an investment.

We may need to make unplanned capital expenditures in connection with changes in laws and governmental regulations in relation to real estate. Where properties are being repositioned or refurbished, we may be exposed to unforeseen changes in scope to budgeted capital expenditures.

Critical Accounting Policies

Principles of Consolidation

Our combined consolidated financial statements include the combined accounts of NorthStar Realty Europe Corp., our Operating Partnership and their consolidated subsidiaries. We consolidate variable interest entities, or VIEs, where we are the primary beneficiary and voting interest entities which are generally majority owned or otherwise controlled by us. All significant intercompany balances are eliminated in consolidation.

Variable Interest Entities

A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. A VIE is defined as an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties. The determination of whether an entity is a VIE includes both a qualitative and quantitative analysis. We base the qualitative analysis on our review of the design of the entity, its organizational structure including decision-making ability and relevant financial agreements and the quantitative analysis on the forecasted cash flow of the entity. We reassess the initial evaluation of an entity as a VIE upon the occurrence of certain reconsideration events.

A VIE must be consolidated only by its primary beneficiary, which is defined as the party who, along with its affiliates and agents has both the: (i) power to direct the activities that most significantly impact the VIE’s economic performance; and (ii) obligation to absorb the losses of the VIE or the right to receive the benefits from the VIE, which could be significant to the VIE. We determine whether we are the primary beneficiary of a VIE by considering qualitative and quantitative factors, including, but not limited to: which activities most significantly impact the VIE’s economic performance and which party controls such activities; the amount and characteristics of its investment; the obligation or likelihood for us or other interests to provide financial support; consideration of the VIE’s purpose and design, including the risks the VIE was designed to create and pass through to its variable interest holders and the similarity with and significance to our business activities and the other interests. We reassess the determination of whether

Table of Contents

we are the primary beneficiary of a VIE each reporting period. Significant judgments related to these determinations include estimates about the current and future fair value and performance of investments held by these VIEs and general market conditions.

We will evaluate our investments in unconsolidated ventures to determine whether they are a VIE. We analyze new investments and financings, as well as reconsideration events for existing investments and financings, which vary depending on type of investment or financing.

Voting Interest Entities

A voting interest entity is an entity in which the total equity investment at risk is sufficient to enable it to finance its activities independently and the equity holders have the power to direct the activities of the entity that most significantly impact its economic performance, the obligation to absorb the losses of the entity and the right to receive the residual returns of the entity. The usual condition for a controlling financial interest in a voting interest entity is ownership of a majority voting interest. If we have a majority voting interest in a voting interest entity, the entity will generally be consolidated. We do not consolidate a voting interest entity if there are substantive participating rights by other parties and/or kick-out rights by a single party or through a simple majority vote.

We perform on-going reassessments of whether entities previously evaluated under the voting interest framework have become VIEs, based on certain events, and therefore subject to the VIE consolidation framework.

Non-controlling Interests

A non-controlling interest in a consolidated subsidiary is defined as the portion of the equity (net assets) in a subsidiary not attributable, directly or indirectly, to us. A non-controlling interest is required to be presented as a separate component of equity on the combined consolidated balance sheets and presented separately as net income (loss) and other comprehensive income (loss), or OCI, attributable to non-controlling interests. An allocation to a non-controlling interest may differ from the stated ownership percentage interest in such entity as a result of a preferred return and allocation formula, if any, as described in such governing documents.

Operating Real Estate

We account for purchases of operating real estate that qualify as business combinations using the acquisition method, where the purchase price is allocated to tangible assets such as land, building, tenant and land improvements and other identified intangibles, such as in-place leases, above/below-market leases and goodwill. Costs directly related to an acquisition deemed to be a business combination are expensed and included in transaction costs in our combined consolidated statements of operations.

Assets and Liabilities Held For Sale

Operating real estate which has met the criteria to be classified as held for sale is separately presented on the combined consolidated balance sheets. Such operating real estate is recorded at the lower of its carrying value or its estimated fair value less the cost to sell, net of intangible assets associated with the asset. Once a property is determined to be held for sale, depreciation is no longer recorded. We record a gain or loss on sale of real estate when title is conveyed to the buyer and we have no substantial economic involvement with the property. If the sales criteria for the full accrual method are not met, we defer some or all of the gain or loss recognition by applying the finance, leasing, profit sharing, deposit, installment or cost recovery method, as appropriate, until the sales criteria are met.

Intangible Assets and Intangible Liabilities

We record acquired identified intangibles, which includes intangible assets (such as value of the above-market leases, in-place leases, below-market ground leases, goodwill and other intangibles) and intangible liabilities (such as the value of below-market leases), based on estimated fair value. The value allocated to the above or below-market leases is amortized net adjustment to rental income, the value of below-market ground leases is amortized into properties - operating expense and in-place leases is amortized into depreciation and amortization expense on a straight-line basis over the respective remaining lease term.

Goodwill represents the excess of the purchase price over the fair value of net tangible and intangible assets acquired in a business combination and is not amortized. We analyze goodwill for impairment on an annual basis and whenever events or changes in circumstances indicate that the carrying value of goodwill may not be fully recoverable. We first assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit, related to such goodwill, is less than the carrying amount as a basis to determine whether the two-step impairment test is necessary. The first step in the impairment test compares the fair value of the reporting unit with its carrying amount. If the carrying amount exceeds fair value, the second step is required to determine the amount of the impairment loss, if any, by comparing the implied fair value of the reporting unit goodwill with the carrying amount of such goodwill. The implied fair value of goodwill is derived by performing a hypothetical purchase price

Table of Contents

allocation for the reporting unit as of the measurement date, allocating the reporting unit’s estimated fair value to its net assets and identifiable intangible assets. The residual amount represents the implied fair value of goodwill. To the extent this amount is below the carrying value of goodwill, an impairment loss is recorded in the combined consolidated statements of operations.

Events or circumstances which could indicate a potential impairment include (but are not limited to) issues with laws and regulations; on-going or projected negative operating income or cash flow; and/or a significant change in the occupancy rate and/or rising interest rates.

A market approach is performed based on an income approach whereby we look at comparable properties, current market conditions, forecasts and representative transactions to validate management’s expectations, where possible. The main assumptions used in measuring goodwill impairment, include the selection of guideline transactions, the derivation and selection of multiples and the financial metrics of the properties. The starting point for each of the reporting unit’s multiples is the detailed annual plan and rent roll. The detailed planning process takes into consideration many factors including revenue growth rate and capital spending requirements, among other items which impact the individual reporting unit projections. Fair value of the reporting unit is using significant unobservable inputs or Level 3 in the fair value hierarchy. These inputs are based on internal management estimates, forecasts and judgments.

Revenue Recognition

Operating Real Estate

Rental and escalation income from operating real estate is derived from leasing of space to various types of tenants. Rental revenue recognition commences when the tenant takes possession of the leased space and the leased space is substantially ready for its intended use. The leases are for fixed terms of varying length and generally provide for annual rentals, subject to indexation and expense reimbursements to be paid in quarterly or monthly installments. Rental income from leases is recognized on a straight-line basis over the term of the respective leases. The excess of rents recognized over amounts contractually due pursuant to the underlying leases are included in unbilled rent receivable on our combined consolidated balance sheets. We amortize any tenant inducements as a reduction of revenue utilizing the straight-line method over the term of the lease. Escalation income represents revenue from tenant leases which provide for the recovery of all or a portion of the operating expenses and real estate taxes paid by us on behalf of the respective property. This revenue is accrued in the same period as the expenses are incurred.

In a situation in which a lease or leases associated with a significant tenant have been, or are expected to be, terminated early, we evaluate the remaining useful life of depreciable or amortizable assets in the asset group related to the lease that will be terminated (i.e., tenant improvements, above and below market lease intangibles, in-place lease value and leasing commissions). Based upon consideration of the facts and circumstances surrounding the termination, we may write-off or accelerate the depreciation and amortization associated with the asset group. Such amounts are included within depreciation and amortization in the combined consolidated statements of operations.

Impairment on Investments

Operating Real Estate

Our real estate portfolio is reviewed on a quarterly basis, or more frequently as necessary, to assess whether there are any indicators that the value of our operating real estate may be impaired or that its carrying value may not be recoverable. A property’s value is considered impaired if management’s estimate of the aggregate expected future undiscounted cash flow to be generated by the property is less than the carrying value of the property. In conducting this review, management considers global macroeconomic factors, real estate sector conditions, together with investment specific and other factors. To the extent an impairment has occurred, the loss is measured as the excess of the carrying value of the property over the estimated fair value of the property and recorded in impairment losses in our combined consolidated statements of operations.

An allowance for a doubtful account for a tenant receivable is established based on a periodic review of aged receivables resulting from estimated losses due to the inability of a tenant to make required rent and other payments contractually due. Additionally, we establish, on a current basis, an allowance for future tenant credit losses on unbilled rent receivable based on an evaluation of the collectability of such amounts.

Derivatives

We seek to use derivative instruments to manage exposure to interest rate risk and foreign currency exchange rate risk. The change in fair value for a derivative is recorded in earnings.

Our derivative instruments do not qualify as hedges under U.S. GAAP. Therefore, the change in fair value of derivative instruments are recorded in earnings.

Table of Contents

Foreign Currency

Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board, or FASB, issued an accounting update requiring a company to recognize as revenue the amount of consideration it expects to be entitled to in connection with the transfer of promised goods or services to customers. The accounting standard update will replace most of the existing revenue recognition guidance currently promulgated by U.S. GAAP. In July 2015, the FASB decided to delay the effective date of the new revenue standard by one year. The effective date of the new revenue standard for us will be January 1, 2018. We are in the process of evaluating the impact, if any, of the update on our combined consolidated financial position, results of operations and financial statement disclosures.

In February 2015, the FASB issued updated guidance that changes the rules regarding consolidation. The pronouncement eliminates specialized guidance for limited partnerships and similar legal entities and removes the indefinite deferral for certain investment funds. The new guidance is effective for annual periods and interim periods within those annual periods beginning after December 15, 2015, with early adoption permitted. We adopted this guidance in the first quarter 2016 and determined our Operating Partnership is considered a VIE. We are the primary beneficiary of the VIE, the VIE’s assets can be used for purposes other than the settlement of the VIE’s obligations and our partnership interest is considered a majority voting interest. In addition, we identified each of our properties that have non-controlling interests as VIEs. These entities are VIEs because the non-controlling interests do not have substantive kick-out or participating rights and we are the primary beneficiary. As such, this standard resulted in the identification of additional VIEs, however it did not have a material impact on our combined consolidated financial position or results of operations.

In January 2016, the FASB issued an accounting update that addresses certain aspects of recognition, measurement, presentation and disclosure of financial instruments. The new guidance is effective for fiscal years and interim periods within those years, beginning after December 15, 2017. We are currently assessing the impact of the guidance on our combined consolidated financial position, results of operations and financial statement disclosures.

In February 2016, the FASB issued an accounting update that requires lessees to present right-of-use assets and lease liabilities on the balance sheet. The new guidance is to be applied using a modified retrospective approach at the beginning of the earliest comparative period in the financial statements and is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted. We are evaluating the impact that this guidance will have on our combined consolidated financial position, results of operations and financial statement disclosures.

In March 2016, the FASB issued guidance clarifying that an assessment of whether an embedded contingent put or call option is clearly and closely related to a borrowing requires only an analysis of the four-step decision sequence. Additionally, entities are not required to separately assess whether the contingency itself is clearly and closely related. Entities are required to apply the guidance to existing instruments in scope using a modified retrospective transition method as of the period of adoption. The guidance is effective for fiscal years beginning after December 15, 2016 and interim periods within those years. Early adoption is permitted. We are evaluating the impact, if any, that this guidance will have on our combined consolidated financial position, results of operations and financial statement disclosures.

In March 2016, the FASB issued guidance which amends several aspects of the accounting for equity-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities and classification on the statements of cash flows. The guidance is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. We are evaluating the impact, if any, that this guidance will have on our combined consolidated financial position, results of operations and financial statement disclosures.

In June 2016, the FASB issued guidance which changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. Additionally, entities will have to disclose significantly more information, including information used to track credit quality by year of origination, for most financing receivables. The new guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2019. Early adoption is permitted. We are currently assessing the impact of the guidance on our combined consolidated financial position, results of operations and financial statement disclosures.

Table of Contents

Results of Operations

The consolidated financial statements for the three and six months ended June 30, 2016 represent our results of operations following the Spin-off on October 31, 2015. The combined consolidated financial statements for the three and six months ended June 30, 2015 represent: (i) our results of operations of the European Real Estate Business as if the transferred business was the business for the periods in which common control was present; and (ii) an allocation of costs related to us. As a result, results of operations for the three and six months ended June 30, 2016 may not be comparable to our results of operations reported for the prior period presented.

Comparison of the Three Months Ended June 30, 2016 to June 30, 2015 (dollars in thousands):



	Three Months Ended June 30,						Increase
	2016			2015			(Decrease)
Revenues
Rental income	$	33,990		$	28,344		$	5,646
Escalation income	5,908			3,213			2,695
Other revenue	46			67			(21		)
Total revenues	39,944			31,624			8,320
Expenses
Properties - operating expenses	8,540			5,423			3,117
Interest expense	11,641			6,072			5,569
Transaction costs	1,652			79,120			(77,468		)
Impairment losses	27,468			—			27,468
Management fee, related party	3,500			—			3,500
Other expenses	3,041			2,799			242
General and administrative expenses	1,502			306			1,196
Compensation expense	3,766			—			3,766
Depreciation and amortization	18,404			14,694			3,710
Total expenses	79,514			108,414			(28,900		)
Other income (loss)
Unrealized gain (loss) on investments and other	383			3,629			(3,246		)
Realized gain (loss) on investments and other	5,398			41			5,357
Income (loss) before income tax benefit (expense)	(33,789		)	(73,120		)	39,331
Income tax benefit (expense)	(520		)	11,379			(11,899		)
Net income (loss)	$	(34,309	)	$	(61,741	)	$	27,432

Revenues

Rental Income

Rental income primarily consists of rental revenue in our real estate segment. Rental income increased $5.6 million , primarily attributable to the acquisition of the Trianon Tower in the third quarter of 2015 and increased leasing activities in our other properties in our real estate segment.

Escalation Income

Escalation income primarily consists of tenant recoveries in our real estate segment. Escalation income increased $2.7 million , primarily attributable to the acquisition of the Trianon Tower in the third quarter of 2015 and the lease-up of our other properties in our real estate segment.

Other Revenue

Other revenue is principally related to lease cancellations and insurance reimbursements in our real estate segment.

Expenses

Properties - Operating Expenses

Properties - operating expenses increased $3.1 million due to the acquisition of the Trianon Tower in the third quarter of 2015 in our real estate segment. Properties - operating expenses for the three months ended June 30, 2016 includes $1.6 million of repairs and maintenance and $3.1 million of escalation expense relating to tenant related expenses.

Table of Contents

Interest Expense

Interest expense increased $5.6 million due to the acquisition of the Trianon Tower in the third quarter of 2015, of which $2.6 million related to our real estate segment and $3.0 million related to the Senior Notes in our corporate segment. Interest expense for the three months ended June 30, 2015 relates to the mortgage notes payable associated with the U.K. Complex, SEB, Deka, Internos and IVG portfolios in our real estate segment.

Transaction Costs

Transaction costs for the three months ended June 30, 2016 primarily relates to costs associated with exploring potential transactions in our corporate segment. Transaction costs for the three months ended June 30, 2015 primarily represented expenses such as real estate transfer tax and professional fees related to the acquisition of our New European Investments in our real estate segment.

Impairment losses

Impairment losses for the three months ended June 30, 2016 related to impairment of one of our held-for-sale assets in our real estate segment, which sold for less than the initial carrying value subsequent to quarter ended June 30, 2016 . The initial carrying value was based on the initial purchase price allocation of the asset, which utilized different assumptions than the December 31, 2015 year end independent valuation, primarily being a longer holding period. The sale price of the asset was in line with the December 31, 2015 year end independent valuation.

Management Fee, Related Party

Management fee, related party relates to the management fee incurred to NSAM in our corporate segment. The management contract with NSAM commenced on November 1, 2015, and as such, there were no management fees incurred for the prior period.

Other Expense

Other expenses primarily represent third-party service provider fees. Other expenses increased due to the acquisition of the Trianon Tower in the third quarter of 2015 in our real estate segment.

General and Administrative Expenses

General and administrative expenses are principally incurred at the corporate level. The three months ended June 30, 2016 includes an immaterial amount of allocation from NSAM. The three months ended June 30, 2015 represent an allocation of certain costs and expenses related to activities for the launch of our European Real Estate Business prior to the Spin-off.

Compensation Expense

Compensation expense is comprised of time-based and performance equity-based based awards. We began to incur compensation expense upon the Spin-off.

Depreciation and Amortization

Depreciation and amortization expense increased related to the acquisition of the Trianon Tower in the third quarter of 2015 in our real estate segment.

Other Income (Loss)

Unrealized Gain (Loss) on Investments and Other

Unrealized gain (loss) on investments and other is primarily related to the non-cash change in fair value of derivative instruments. The increase in the foreign currency forwards relates to the strengthened U.S. dollar against the U.K. Pound Sterling and weakened against the Euro. The decrease on the interest rate caps relates to the movement in interest rate spreads within Europe.

The following table presents a summary of unrealized gain (loss) on investments and other for the three months ended June 30, 2016 and 2015 (dollars in thousands):

Table of Contents



	Three Months Ended June 30,
	2016			2015
Change in fair value of:
Derivatives, at fair value
Interest rate caps	$	(3,391	)	$	1,833
Foreign currency forwards	4,638			(4,253		)
Foreign currency remeasurement	(88		)	6,049
Subtotal unrealized gain (loss)	1,159			3,629
Net cash payments on derivatives	(776		)	—
Total unrealized gain (loss) on investments and other	$	383		$	3,629

Realized Gain (Loss) on Investments and Other

Realized gain (loss) on investments and other is primarily related to the gain on the sale of real estate ( $7.8 million ), after disposal costs, in our real estate segment offset by the loss related to the write-off of the deferred financing costs associated with the repurchase of the Senior Notes ( $2.4 million ) in our corporate segment.

Income Tax Benefit (Expense)

The income tax benefit for the three months ended June 30, 2016 represents a net expense of $0.5 million primarily related to deferred tax benefits for our New European Investments in our real estate segment.

Comparison of the Six Months Ended June 30, 2016 to June 30, 2015 (dollars in thousands):



	Six Months Ended June 30,						Increase
	2016			2015			(Decrease)
Revenues
Rental income	$	68,823		$	29,853		$	38,970
Escalation income	11,998			3,890			8,108
Other revenue	749			68			681
Total revenues	81,570			33,811			47,759
Expenses
Properties - operating expenses	17,771			6,257			11,514
Interest expense	24,183			6,824			17,359
Transaction costs	2,483			88,124			(85,641		)
Impairment losses	27,468			—			27,468
Management fee, related party	7,000			—			7,000
Other expenses	6,731			2,799			3,932
General and administrative expenses	2,978			1,234			1,744
Compensation expense	7,034			—			7,034
Depreciation and amortization	37,275			15,620			21,655
Total expenses	132,923			120,858			12,065
Other income (loss)
Unrealized gain (loss) on investments and other	(15,788		)	(2,402		)	(13,386		)
Realized gain (loss) on investments and other	3,368			35			3,333
Income (loss) before income tax benefit (expense)	(63,773		)	(89,414		)	25,641
Income tax benefit (expense)	139			11,379			(11,240		)
Net income (loss)	$	(63,634	)	$	(78,035	)	$	14,401

Revenues

Rental Income

Rental income primarily consists of rental revenue in our real estate segment. Rental income increased $39.0 million , primarily attributable to our New European Investments in the second and third quarters of 2015 and increased leasing activities in our other properties in our real estate segment.

Escalation Income

Escalation income primarily consists of tenant recoveries in our real estate segment. Escalation income increased $8.1 million , primarily attributable to the acquisition of our New European Investments in the second and third quarters of 2015 and the lease-up of our other properties in our real estate segment.

Table of Contents

Other Revenue

Other revenue is principally related to lease cancellations and insurance reimbursements in our real estate segment.

Expenses

Properties - Operating Expenses

Properties - operating expenses increased $11.5 million due to the acquisition of our New European Investments in the second and third quarters of 2015 in our real estate segment. Properties - operating expenses for the six months ended June 30, 2016 includes $4.0 million of repairs and maintenance and $9.1 million of escalation expense relating to tenant related expenses.

Interest Expense

Interest expense increased $17.4 million due to the acquisition of the Trianon Tower in the third quarter of 2015, of which $10.3 million related to our real estate segment and $7.1 million related to the Senior Notes in our corporate segment. Interest expense for the six months ended June 30, 2015 relates to the mortgage notes payable associated with the U.K. Complex, SEB, Deka, Internos and IVG portfolios in our real estate segment.

Transaction Costs

Transaction costs for the six months ended June 30, 2016 primarily relates to the Spin-off and costs associated with exploring potential transactions in our corporate segment. Transaction costs for the six months ended June 30, 2015 primarily represented expenses such as real estate transfer tax and professional fees related to the acquisition of our New European Investments in our real estate segment.

Impairment losses

Impairment losses for the six months ended June 30, 2016 related to impairment of one of our held-for-sale assets in our real estate segment, which sold for less than the initial carrying value subsequent to quarter ended June 30, 2016 . The initial carrying value was based on the initial purchase price allocation of the asset, which utilized different assumptions than the December 31, 2015 year end independent valuation, primarily being a longer holding period. The sale price of the asset was in line with the December 31, 2015 year end independent valuation.

Management Fee, Related Party

Other Expense

Other expenses primarily represent third-party service provider fees. Other expenses increased $3.9 million due to the acquisition of our New European Investments in the second and third quarters of 2015 in our real estate segment.

General and Administrative Expenses

General and administrative expenses are principally incurred at the corporate level. The six months ended June 30, 2016 includes an allocation from NSAM of $0.1 million. The six months ended June 30, 2015 represent an allocation of certain costs and expenses related to activities for the launch of our European Real Estate Business prior to the Spin-off.

Compensation Expense

Compensation expense is comprised of time-based and performance equity-based based awards. We began to incur compensation expense upon the Spin-off.

Depreciation and Amortization

Depreciation and amortization expense increased related to the acquisition of our New European Investments in the second and third quarters of 2015 in our real estate segment.

Other Income (Loss)

Unrealized Gain (Loss) on Investments and Other

Unrealized gain (loss) on investments and other is primarily related to the non-cash change in fair value of derivative instruments. The following table presents a summary of unrealized gain (loss) on investments and other for the six months ended June 30, 2016 and 2015 (dollars in thousands):

Table of Contents



	Six Months Ended June 30,
	2016			2015
Change in fair value of:
Derivatives, at fair value:
Interest rate caps	$	(14,175	)	$	1,755
Foreign currency forwards	207			(4,253		)
Foreign currency remeasurement	(626		)	96
Subtotal unrealized gain (loss)	(14,594		)	(2,402		)
Net cash payments on derivatives	(1,194		)	—
Total unrealized gain (loss) on investments and other	$	(15,788	)	$	(2,402	)

Realized Gain (Loss) on Investments and Other

Realized gain (loss) on investments and other is primarily related to the gain on the sale of real estate ( $7.7 million ), after disposal costs, in our real estate segment offset by the loss related to the write-off of the deferred financing costs associated with the repurchase of the Senior Notes ( $4.4 million ) in our corporate segment.

Income Tax Benefit (Expense)

The income tax benefit for the six months ended June 30, 2016 represents a net benefit of $0.1 million primarily related to deferred tax benefits for our New European Investments in our real estate segment.

Liquidity and Capital Resources

We require capital to fund our operating expenses and investment activities, including the repurchase of our common stock. Our capital sources may include cash flow from operations, net proceeds from asset sales, financings secured by our assets such as mortgage notes, long-term senior and subordinate corporate capital such as revolving credit facilities, senior term loans, senior notes, senior exchangeable notes and perpetual preferred stock and common stock. We predominantly use investment-level financing as part of our strategy to seek to prudently leverage our investments. We target overall leverage of 40% to 50% over time, although there is no assurance that we will achieve our target. We generally seek to limit our reliance on recourse borrowings.

We seek to meet our long-term liquidity requirements, including the repayment of borrowings and our investment funding needs, through existing cash resources, issuance of debt or equity capital, return of capital from investments and the liquidation or refinancing of assets. Nonetheless, our ability to meet a long-term (beyond one year) liquidity requirement may be subject to obtaining additional debt and equity financing. Any decision by our lenders and investors to provide us with financing will depend upon a number of factors, such as our compliance with the terms of our existing credit arrangements, our financial performance, industry or market trends, the general availability of and rates applicable to financing transactions, such lenders’ and investors’ resources and policies concerning the terms under which they make capital commitments and the relative attractiveness of alternative investment or lending opportunities.

As a REIT, we will be required to distribute at least 90% of our annual REIT taxable income to our stockholders, including taxable income where we do not receive corresponding cash, and we intend to distribute all or substantially all of our REIT taxable income in order to comply with the REIT distribution requirements of the Internal Revenue Code and to avoid federal income tax and the non-deductible excise tax. On a quarterly basis, our board of directors determines an appropriate common stock dividend based upon numerous factors, including CAD, REIT qualification requirements, availability of existing cash balances, borrowing capacity under existing credit agreements, access to cash in the capital markets and other financing sources, our view of our ability to realize gains in the future through appreciation in the value of our assets, general economic conditions and economic conditions that more specifically impact our business or prospects. Future dividend levels are subject to adjustment based upon our evaluation of the factors described above, as well as other factors that our board of directors may, from time-to-time, deem relevant to consider when determining an appropriate common stock dividend.

In connection with the Spin-off, NorthStar Realty provided us with an initial capitalization of $250 million. In addition, in November 2015, our board of directors authorized the repurchase of up to $100 million of our outstanding common stock. The authorization expires in November 2016, unless otherwise extended by our board of directors. For the six months ended June 30, 2016 , we repurchased 1 million shares of our common stock for $6 million . From November 2015 through June 30, 2016 , we repurchased 4 million shares of its common stock for approximately $48 million with $52 million remaining under the stock repurchase plan.

We currently believe that our existing sources of funds should be adequate for purposes of meeting our short-term liquidity needs. We expect our initial capitalization plus contractual rental income expected in our first year of operations is sufficient to meet our expected capital expenditures, interest expense, property operating and general and administrative expenses and common dividends declared by us. We may seek to raise additional capital in order to finance new acquisitions. Unrestricted cash as of August 3, 2016 was $166 million .

Table of Contents

Senior Notes

In July 2015, we issued $340 million of Senior Notes for aggregate net proceeds of $331 million, after deducting the underwriters’ discount and other expenses. We may elect to settle all or part of the principal amount of the Senior Notes in our common stock in lieu of cash. In February 2016, we repurchased approximately $150 million of the Senior Notes, at a slight discount to par value, through privately negotiated transactions. In June 2016, we repurchased approximately $80 million of the Senior Notes, at a slight premium to par value, through privately negotiated transactions.

Credit Facility

In May 2016, we entered into a $75 million revolving credit facility with certain commercial bank lenders. In July 2016, the credit facility was repaid.

Cash Flows

The following presents a summary of our combined consolidated statements of cash flows for the six months ended June 30, 2016 and 2015 (dollars in thousands). The combined consolidated cash flows for the six months ended June 30, 2016 represents our cash flow following the Spin-off on October 31, 2015. The combined consolidated cash flows for the six months ended June 30, 2015 represent: (i) our results of operations of the European Real Estate Business as if the transferred business was the business for the periods in which common control was present; and (ii) an allocation of costs related to us. As a result, cash flows for the six months ended June 30, 2016 may not be comparative to our cash flows reported for the prior period presented.



	Six Months Ended June 30,
Cash flow provided by (used in):	2016			2015
Operating activities	$	8,758		$	3,345
Investing activities	68,355			(1,636,118		)
Financing activities	(231,092		)	1,669,249
Effect of foreign currency translation on cash and cash equivalents	(4,763		)	(2,888		)
Net increase (decrease) in cash and cash equivalents	$	(158,742	)	$	33,588

Six Months Ended June 30, 2016 Compared to June 30, 2015

Net cash provided by operating activities was $8.8 million for the six months ended June 30, 2016 compared to cash used in operating activities of $3.3 million for the six months ended June 30, 2015 .

Net cash provided by investing activities was $68.4 million for the six months ended June 30, 2016 compared to cash used in investing activities of $1.6 billion for the six months ended June 30, 2015 . Cash flow provided by the six months ended June 30, 2016 was primarily due to proceeds from the sale of operating real estate offset by improvements of our operating real estate. Cash flow used in for the six months ended June 30, 2015 was due to the acquisitions of our New European Investments acquired in the second and third quarters 2015.

Net cash used in financing activities was $231.1 million for the six months ended June 30, 2016 compared to cash provided by financing activities of $1.7 billion for the six months ended June 30, 2015 . Cash flow used in the six months ended June 30, 2016 was primarily due to $230.8 million from the repurchase of Senior Notes, the repayment of mortgage notes and other notes payable of $32.1 million , repayment of the credit facility of $6.4 million and dividend payments of $18.0 million off set by $65.0 million from the borrowing under the credit facility. Cash flow provided by for the six months ended June 30, 2015 was due to the financing by NorthStar Realty for the acquisition of our New European Investments in 2015.

Off-Balance Sheet Arrangements

We currently do not have any off-balance sheet arrangements.

Related Party Arrangements

NorthStar Asset Management Group

The management agreement with NSAM is for an initial term of 20 years and provides for a base management fee and incentive fee. The management contract with NSAM commenced on November 1, 2015, and as such, there were no management fees incurred for the three and six months ended June 30, 2015 .

Base Management Fee

For the three and six months ended June 30, 2016 , we incurred $3.5 million and $7.0 million , respectively, related to the base management fee. The base management fee to NSAM could increase subsequent to June 30, 2016 by an amount equal to 1.5% per annum of the sum of:

Table of Contents


•	any equity we issue in exchange or conversion of exchangeable or stock-settlable notes;


•	any other issuances by us of common equity, preferred equity or other forms of equity, including but not limited to limited partnership interests in the Operating Partnership, which are structured as profits interests, or LTIP units (excluding units issued to us and equity-based compensation, but including issuances related to an acquisition, investment, joint venture or partnership); and


•	cumulative CAD, if any, in excess of cumulative distributions paid on common stock, LTIP Units or other equity awards which began with our fiscal quarter ended March 31, 2016.

Incentive Fee

For the three and six months ended June 30, 2016 , we did not incur an incentive fee. The incentive fee is calculated and payable quarterly in arrears in cash, equal to:


•	the product of: (a) 15% and (b) our CAD before such incentive fee, divided by the weighted average shares outstanding for the calendar quarter, of any amount in excess of $0.30 per share and up to $0.36 per share; plus


•	the product of: (a) 25% and (b) our CAD before such incentive fee, divided by the weighted average shares outstanding for the calendar quarter, of any amount in excess of $0.36 per share;


•	multiplied by our weighted average shares outstanding for the calendar quarter.

Weighted average shares represents the number of shares of our common stock, LTIP Units or other equity-based awards (with some exclusions), outstanding on a daily weighted average basis. With respect to the base management fee, all equity issuances are allocated on a daily weighted average basis during the fiscal quarter of issuance. With respect to the incentive fee, such amounts will be appropriately adjusted from time to time to take into account the effect of any stock split, reverse stock split, stock dividend, reclassification, recapitalization or other similar transaction.

Additional Management Agreement Terms

If we were to spin-off any asset or business in the future, such entity would be managed by NSAM on terms substantially similar to those set forth in the management agreement between us and NSAM. The management agreement further provides that the aggregate base management fee in place immediately after any future spin-off will not be less than our aggregate base management fee in place immediately prior to such spin-off.

Our management agreement with NSAM provides that in the event of a change of control of NSAM or other event that could be deemed an assignment of the management agreement, we will consider such assignment in good faith and not unreasonably withhold, condition or delay our consent. The management agreement further provides that we anticipate consent would be granted for an assignment or deemed assignment to a party with expertise in commercial real estate and over $10 billion of assets under management. The management agreement also provides that, notwithstanding anything in the agreement to the contrary, to the maximum extent permitted by applicable law, rules and regulations, in connection with any merger, sale of all or substantially all of the assets, change of control, reorganization, consolidation or any similar transaction of us or NSAM, directly or indirectly, the surviving entity will succeed to the terms of the management agreement.

Payment of Costs and Expenses and Expense Allocation

We are responsible for all of our direct costs and expenses and reimburse NSAM for costs and expenses incurred by NSAM on our behalf. In addition, NSAM may allocate indirect costs to us related to employees, occupancy and other general and administrative costs and expenses in accordance with the terms of, and subject to the limitations contained in, our management agreement with NSAM, or the G&A Allocation. Our management agreement with NSAM provides that the amount of the G&A Allocation will not exceed the following: (i) 20% of the combined total of: (a) our and NorthStar Realty’s, or the NorthStar Listed Companies’, general and administrative expenses as reported in their combined consolidated financial statements excluding (1) equity-based compensation expense, (2) non-recurring items, (3) fees payable to NSAM under the terms of the applicable management agreement and (4) any allocation of expenses to the NorthStar Listed Companies, or NorthStar Listed Companies’ G&A; and (b) NSAM’s general and administrative expenses as reported in its consolidated financial statements, excluding equity-based compensation expense and adding back any costs or expenses allocated to any managed company of NSAM; less (ii) the NorthStar Listed Companies’ G&A. The G&A Allocation may include our allocable share of NSAM’s compensation and benefit costs associated with dedicated or partially dedicated personnel who spend all or a portion of their time managing our affairs, based upon the percentage of time devoted by such personnel to our affairs. The G&A Allocation may also include rental and occupancy, technology, office supplies, travel and entertainment and other general and administrative costs and expenses, which may be allocated based on various methodologies, such as weighted average employee count or the percentage of time devoted by personnel to such NorthStar Listed Companies’ affairs. In addition, we will pay directly or reimburse NSAM for an allocable portion of any severance paid pursuant to any employment, consulting or similar service agreements in effect between NSAM and any of its executives, employees or other service providers.

Table of Contents

For the three and six months ended June 30, 2016 , NSAM allocated an immaterial amount and $0.1 million , respectively.

In addition, we, together with NorthStar Realty and any company spun-off from us or NorthStar Realty, will pay directly or reimburse NSAM for up to 50% of any long-term bonus or other compensation that NSAM’s compensation committee determines shall be paid and/or settled in the form of equity and/or equity-based compensation to executives, employees and service providers of NSAM during any year. Subject to this limitation and limitations contained in any applicable management agreement between NSAM and NorthStar Realty or any company spun-off from us or NorthStar Realty, the amount paid by us, NorthStar Realty and any company spun-off from us or NorthStar Realty will be determined by NSAM in its discretion. At the discretion of NSAM’s compensation committee, this compensation may be granted in shares of our restricted stock, restricted stock units, LTIP Units or other forms of equity compensation or stock-based awards; provided that if at any time a sufficient number of shares of our common stock are not available for issuance under our equity compensation plan, such compensation shall be paid in the form of RSUs, LTIP Units or other securities that may be settled in cash. Our equity compensation for each year may be allocated on an individual-by-individual basis at the discretion of the NSAM compensation committee and, as long as the aggregate amount of the equity compensation for such year does not exceed the limits set forth in the management agreement, the proportion of any particular individual’s equity compensation may be greater or less than 50%.

NSAM purchase of common stock

In June 2016, NSAM purchased 0.2 million shares of our common stock through open market purchases for an aggregate purchase price of $2.3 million .

Recent Developments

Dividends

On August 3, 2016 , we declared a dividend of $0.15 per share of common stock. The common stock dividend is expected to be paid on August 19, 2016 to stockholders of record as of the close of business on August 15, 2016 .

Sales

Subsequent to June 30, 2016, we sold three none-core assets with a carrying value of $224 million for $228 million .

Inflation

Virtually all of our assets and liabilities are interest rate and foreign currency exchange rate sensitive in nature. As a result, interest rates, foreign currency exchange rates and other factors influence our performance significantly more than inflation does. A change in interest rates and foreign currency exchange rates may correlate with inflation rates. Substantially all of the leases allow for regular rent increase which provide us with the opportunity to achieve increases, where justified by the market, as each matures.

Refer to Item 3. “Quantitative and Qualitative Disclosures About Market Risk” for additional details.

Non-GAAP Financial Measures

We use CAD and NOI, each a non-GAAP measure, to evaluate our profitability.

Cash Available for Distribution

We believe that CAD provides investors and management with a meaningful indicator of operating performance. We also believe that CAD is useful because it adjusts for a variety of items that are consistent with presenting a measure of operating performance (such as transaction costs, depreciation and amortization, equity-based compensation, realized gain (loss) on investments, asset impairment and non-recurring bad debt expense). We adjust for transaction costs because these costs are not a meaningful indicator of our operating performance. For instance, these transaction costs include costs such as professional fees associated with new investments, which are expenses related to specific transactions. Management also believes that quarterly distributions are principally based on operating performance and our board of directors includes CAD as one of several metrics it reviews to determine quarterly distributions to stockholders. The definition of CAD may be adjusted from time to time for our reporting purposes in our discretion, acting through our audit committee or otherwise. CAD may fluctuate from period to period based upon a variety of factors, including, but not limited to, the timing and amount of investments, repayments and asset sales, capital raised, use of leverage, changes in the expected yield of investments and the overall conditions in commercial real estate and the economy generally.

We calculate CAD by subtracting from or adding to net income (loss) attributable to common stockholders, non-controlling interests and the following items: depreciation and amortization items including straight-line rental income or expense (excluding

Table of Contents

amortization of rent free periods), amortization of above/below market leases, amortization of deferred financing costs, amortization of discount on financings and other and equity-based compensation; unrealized gain (loss) from the change in fair value; realized gain (loss) on investments and other (excluding accelerated amortization related to sales of investments); impairment on depreciable property; non-recurring bad debt expense; acquisition gains or losses; transaction costs; foreign currency gains (losses); impairment on goodwill and other intangible assets; and one-time events pursuant to changes in U.S. GAAP and certain other non-recurring items. These items, if applicable, include any adjustments for unconsolidated ventures.

CAD should not be considered as an alternative to net income (loss) attributable to common stockholders, determined in accordance with U.S. GAAP, as an indicator of operating performance. In addition, our methodology for calculating CAD involves subjective judgment and discretion and may differ from the methodologies used by other comparable companies, including other REITs, when calculating the same or similar supplemental financial measures and may not be comparable with these companies.

The following table presents a reconciliation of CAD to net income (loss) attributable to common stockholders for the three months ended June 30, 2016 (dollars in thousands):



Net income (loss) attributable to common stockholders	$	(33,909	)
Non-controlling interests	(400		)

Adjustments:
Depreciation and amortization items ⁽¹⁾	25,134
Impairment losses	27,468
Unrealized (gain) loss from fair value adjustments ⁽²⁾	(1,159		)
Realized (gain) loss on investments ⁽³⁾	(5,398		)
Transaction costs and other ⁽⁴⁾	1,623
CAD	$	13,359

____________________________________________________________


(1)	Represents an adjustment to exclude depreciation and amortization of $18.4 million , amortization of above/below market leases of $1.2 million , amortization of deferred financing costs of $2.0 million and amortization of equity-based compensation of $3.8 million .


(2)	Excludes unrealized loss relating to cash payment on derivatives.


(3)	Represents an adjustment to exclude a $7.8 million net gain related to the sale of real estate investment and $2.4 million loss related to the write-off of the deferred financing costs associated with the repurchase of the Senior Notes.


(4)	Represents an adjustment to exclude $1.6 million of transaction costs.

Net Operating Income (NOI)

We believe NOI is a useful metric of the operating performance of our real estate portfolio in the aggregate. Portfolio results and performance metrics represent 100% for all consolidated investments and represent our ownership percentage for unconsolidated joint ventures. Net operating income represents total property and related revenues, adjusted for: (i) amortization of above/below market rent; (ii) straight-line rent (except with respect to rent free period); (iii) other items such as adjustments related to joint ventures and non-recurring bad debt expense and (iv) less property operating expenses. However, the usefulness of NOI is limited because it excludes general and administrative costs, interest expense, transaction costs, depreciation and amortization expense, realized gains (losses) from the sale of properties and other items under U.S. GAAP and capital expenditures and leasing costs necessary to maintain the operating performance of properties, all of which may be significant economic costs. NOI may fail to capture significant trends in these components of U.S. GAAP net income (loss) which further limits its usefulness.

NOI should not be considered as an alternative to net income (loss), determined in accordance with U.S. GAAP, as an indicator of operating performance. In addition, our methodology for calculating NOI involves subjective judgment and discretion and may differ from the methodologies used by other comparable companies, including other REITs, when calculating the same or similar supplemental financial measures and may not be comparable with these companies.

Table of Contents

The following table presents a reconciliation of NOI to property and other related revenues less property operating expenses for the three months ended June 30, 2016 (dollars in thousands):



Rental income	$	33,990
Escalation income	5,908
Other revenue	46
Total property and other revenues	39,944
Properties - operating expenses	8,540
Adjustments:
Amortization and other items ⁽¹⁾	1,220
NOI	$	32,624

___________________________________________________________


(1)	Primarily includes $1.1 million of amortization of above/below market rent.


(2)	The following table presents a reconciliation of NOI of our real estate segment to net income (loss) for the three months ended June 30, 2016 (dollars in thousands):



NOI	$	32,624
Adjustments:
Interest expense	(8,691		)
Other expenses	(3,007		)
Depreciation and amortization	(18,404		)
Unrealized gain (loss) on investments and other	(3,400		)
Realized gain (loss) on investments and other	7,794
Other items	(27,443		)
Net income (loss) - Real estate segment	$	(20,527	)
Remaining segments ⁽ⁱ⁾	(13,782		)
Net income (loss)	$	(34,309	)

________________________________________________________

(i) Represents the net income (loss) in our corporate segments to reconcile to total net income (loss).

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are primarily subject to interest rate risk, credit risk and foreign currency exchange rate risk. These risks are dependent on various factors beyond our control, including monetary and fiscal policies, domestic and international economic conditions and political considerations. Our market risk sensitive assets, liabilities and related derivative positions are held for investment and not for trading purposes.

Interest Rate Risk

Changes in interest rates affect our net income primarily related to impacts to interest expense incurred in connection with our borrowings and derivatives.

Substantially all of our investments are financed with non-recourse mortgage notes. We predominately use floating rate financing and we seek to generally mitigate the risk of interest rates rising through derivative instruments including interest rate caps. As of June 30, 2016 , a hypothetical 100 basis point increase or decrease in one-month GBP LIBOR, EURIBOR or the applicable index applied to our liabilities (and related derivatives) would result in an increase or decrease in net income of approximately $14 million annually, respectively.

A change in interest rates could affect the value of our properties, which may be influenced by changes in interest rates and credit spreads (as discussed below) because value is typically derived by discounting expected future cash flow generated by the property using interest rates plus a risk premium based on the property type and creditworthiness of the tenants. A lower risk-free rate generally results in a lower discount rate and, therefore, a higher valuation, and vice versa; however, an increase in the risk-free rate would not impact our net income.

We use derivative instruments to manage interest rate exposure. These derivatives are typically in the form of interest rate cap agreements and the primary objective is to minimize interest rate risks associated with our investments and financing activities. The counterparties of these arrangements are major financial institutions with which we may also have other financial relationships. We are exposed to credit risk in the event of non-performance by these counterparties and we monitor their financial condition.

As of June 30, 2016 , none of our derivatives qualified for hedge accounting treatment, therefore, gains (losses) resulting from their fair value measurement at the end of each reporting period are recognized as an increase or decrease in unrealized gain (loss) on investments and other in our combined consolidated statements of operations. In addition, we are, and may in the future be, subject to additional expense based on the notional amount of the derivative and a specified spread over the applicable index. Because the fair value of these instruments can vary significantly between periods, we may experience significant fluctuations in the amount of our unrealized gain (loss) in any given period.

Credit Risk

We are subject to the credit risk of the tenants of our properties. We seek to undertake a credit evaluation of each tenant prior to acquiring properties. This analysis includes due diligence of each tenant’s business as well as an assessment of the strategic importance of the underlying real estate to the tenant’s core business operations. Where appropriate, we may seek to augment the tenant’s commitment to the property by structuring various credit enhancement mechanisms into the underlying leases. These mechanisms could include security deposit requirements, letters of credit or guarantees from entities we deem creditworthy. Additionally, we perform ongoing monitoring of creditworthiness of our tenants which is an important component of our portfolio management process. Such monitoring may include, to the extent available, a review of financial statements and operating statistics, delinquencies, third party ratings and market data.

Foreign Currency Exchange Rate Risk

We are subject to risks related to changes in foreign currency exchange rates as a result of our ownership of, or commitments to acquire, properties within Europe, predominantly the U.S. dollar/Euro and U.S. dollar/U.K. Pounds Sterling exchange rate. As a result, changes in exchange rate fluctuations may positively or negatively affect our combined consolidated revenues and expenses (as expressed in U.S. dollars) from our business. We may use several strategies to mitigate our exposure to exchange rate risk to hedge our equity and/or net income, including using local currency denominated financing and entering into forward or option foreign currency purchase contracts.

Our properties and the rent payments under our leases for these properties are denominated predominantly in Euro and U.K. Pounds Sterling and we expect that substantially all of our future leases for properties we may acquire in Europe to be denominated in the local currency of the country in which the underlying property is located. Additionally, our non-recourse mortgage borrowings are denominated in the same currency as the assets securing the borrowing. A significant portion of our operating expenses and borrowings with respect to such European properties are also transacted in local currency, however we do have corporate expenses, such as our dividend, that are paid in U.S. dollar. We report our results of operations and combined consolidated financial information in the U.S. dollars. As a result, our results of operations as reported in U.S. dollars is impacted by fluctuations in the value of the local currencies in which we conduct our European business (refer to Part II. Item 1A. Risk Factors).

Table of Contents

In an effort to mitigate the risk of fluctuations in foreign currency exchange rates, we, and our Operating Partnership, actively manage our revenues and expenses so that we incur a significant portion of our expenses, including our operating costs and borrowings, in the same local currencies in which we receive our revenues. In addition, subject to satisfying the requirements for qualification as a REIT, we engage in various hedging strategies, which may include currency futures, swaps, forwards and options. We expect that these strategies and instruments may allow us to reduce, but not eliminate, the risk of fluctuations in foreign currency exchange rates. The counterparties to these arrangements are major financial institutions with which we may also have other financial relationships. As of the June 30, 2016, we have entered into foreign currency forwards with respect to the CAD per quarter which is hedged for 17 months.

Based on our portfolio, a hypothetical 10% appreciation or depreciation in the applicable exchange rate to the U.S dollar applied to our assets and liabilities and related derivatives would result in an increase or decrease of net equity of approximately $88.8 million , respectively. Such amount would be recorded in OCI. In addition, we enter into derivative instruments to manage foreign currency exposure of our operating income. A hypothetical 10% increase or decrease in applicable exchange rate to the U.S dollar applied to our assets and liabilities and related derivatives (excluding Senior Notes) would result in an increase or decrease of net income of approximately $1.5 million annually, respectively.

Table of Contents

Item 4. Controls and Procedures

Disclosure Controls and Procedures

As of the end of the period covered by this report, management conducted an evaluation as required under Rules 13a-15(b) and 15d-15(b) under the Securities Exchange Act of 1934, as amended, or Exchange Act, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act).

Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures are effective. Notwithstanding the foregoing, a control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that it will detect or uncover failures to disclose material information otherwise required to be set forth in the Company’s periodic reports.

Internal Control over Financial Reporting

Changes in internal control over financial reporting.

There have not been any changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the most recent fiscal quarter that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. Other Information

Item 1. Legal Proceedings

We are involved in various litigation matters arising in the ordinary course of our business. Although we are unable to predict with certainty the eventual outcome of any litigation, in the opinion of management, our current legal proceedings are not expected to have a material adverse effect on our financial position or results of operations. Refer to Note 11. “Commitments and Contingencies” in Part I, Item 1. “Financial Statements” for further disclosure regarding legal proceedings.

Item 1A. Risk Factors

Our credit facility permits us to make significant borrowings, which restrict our ability to engage in certain activities and could require that we generate significant cash flow or access the capital markets to satisfy the payment and other obligations.

We may in the future make significant borrowings under our credit facility. We could also obtain additional facilities or increase our line of credit on our existing facility in the future. Our credit facility contains various affirmative and negative covenants, including, among other things, limitations on debt, liens and restricted payments, as well as financial covenants. Compliance with these covenants restrict our ability to engage in certain transactions, which could materially adversely affect our financial condition.

In addition, any future borrowings under our credit facility may exceed our cash on hand and/or our cash flows from operating activities. Our ability to meet the payment and other obligations under our credit facility depends on our ability to generate sufficient cash flow or access capital markets in the future. Our ability to generate cash flow or access capital markets, to some extent, is subject to general economic, financial, competitive, legislative and regulatory factors, as well as other factors that are beyond our control. We cannot assure you that our business will generate cash flow from operations, or that future borrowings will be available to us, in amounts sufficient to enable us to meet our payment obligations under our credit facility. If we are not able to generate sufficient cash flow to service our credit facility or other borrowing obligations, we may need to refinance or restructure our borrowings, reduce or delay capital investments, or seek to raise additional capital. There is no assurance we will be able to do any of the foregoing on favorable terms or at all. If we are unable to implement one or more of these alternatives, we may not be able to meet our payment obligations under our credit facility, which could materially and adversely affect our liquidity.

We may not be able to borrow under our credit facility.

Our borrowings may restrict our ability to incur additional indebtedness, such as under our credit facility, based on the value of certain assets that make up a borrowing base. Such investment assets may fluctuate in value. Decreases in value would reduce our borrowing base and could prevent us from borrowing. In addition, our credit facility includes financial maintenance covenants and non-financial covenants. Breach of any such covenants would block additional borrowings under the facility. Our inability to borrow additional amounts could delay or prevent us from acquiring, financing, and completing desirable investments and could negatively affect our liquidity, which could materially and adversely affect our business. Inability to borrow could also prevent us from making distributions to our stockholders.

Table of Contents

NSAM, the parent company of our advisor, announced that it entered into a merger agreement with Colony Capital, Inc., or Colony, and NorthStar Realty Corp., or NorthStar Realty, which could have an adverse impact on our business.

On June 2, 2016, NSAM, the parent company of our advisor, announced that it entered into a merger agreement with Colony and NorthStar Realty, providing for the combination of NSAM, NorthStar Realty and Colony, which following the effective time of the mergers, will be publicly-traded and named Colony NorthStar, Inc., or Colony NorthStar. As a result of the mergers, Colony NorthStar will be an internally-managed equity REIT, with a diversified real estate and investment management platform. In addition, as a result of the mergers, our advisor and dealer manager will be subsidiaries of Colony NorthStar.

The proposed mergers may be time consuming and disruptive to NSAM’s business operations, including its service to us as our advisor and our sponsor. In addition, it may be difficult for Colony NorthStar to address integration challenges following the completion of the mergers, and the anticipated benefits of the integration of the three companies may not be realized fully or at all. These changes to our sponsor and our advisor could be disruptive to our business and operations, as we are dependent on our advisor for the management of our day-to-day affairs. Further, the completion of the mergers may give rise to additional conflicts of interest and competition for investment opportunities among Colony NorthStar, us and other companies managed by Colony NorthStar.

The proposed mergers are subject to customary closing conditions and there can be no assurance that they will be consummated. In the event that the proposed mergers are not consummated, NSAM will have expended considerable resources but neither we nor NSAM will realize any expected benefits of the proposed mergers. In addition, if the merger transaction is consummated, any value created for NSAM’s stockholders may not result in the creation of value for our stockholders.

The United Kingdom, or U.K., vote to leave the European Union, or EU, could adversely impact our business, results of operations and financial condition.

The U.K. vote on June 23, 2016 to leave the EU, or Brexit, could adversely impact our business, results of operations and financial condition due to the resulting substantial uncertainty. Any impact of the Brexit vote depends on the terms of the U.K.’s withdrawal from the EU, which still need to be determined and could take several years to accomplish. The announcement of Brexit caused significant volatility in global stock markets and currency exchange rate fluctuations that resulted in the strengthening of the U.S. dollar against foreign currencies in which we conduct business. The strengthening of the U.S. dollar relative to other currencies may adversely affect our results of operations, in a number of ways, including:

•

All of the rent payments under our leases are denominated in Euro or U.K. Pounds Sterling. A significant portion of our operating expenses and borrowings are also transacted in local currency. We report our results of operations and consolidated financial information in U.S. dollars. As a result, to the extent we are unable to fully hedge our exchange rate exposure, our results of operations as reported in U.S. dollars is impacted by fluctuations in the value of the local currencies in which we conduct our business.


•	While we seek to mitigate the risk of fluctuations in currency exchange rates by utilizing hedging strategies to reduce the impact of exchange rates fluctuations on our income, we do not employ any hedging techniques on our Euro or U.K. Pound Sterling denominated assets, which fully exposes our asset values to exchange rate risk.

The U.K.’s withdrawal from the EU could result in a global economic downturn, which could depress the demand for European commercial real estate. The U.K. also could lose access to the single EU market and to the global trade deals negotiated by the EU on behalf of its members, depressing trade between the U.K. and other countries, which would negatively impact the demand for our properties located in the U.K. Additionally, we may face new regulations in the U.K. Compliance with any such regulations could be costly, negatively impacting our business, results of operations and financial condition.

Table of Contents

Item 2. Purchases of Equity Securities by the Issuer and Affiliated Purchasers

The following table provides the information with respect to purchases made by us of our common stock during the three months ended June 30, 2016 :



Period	Total Number of Shares Repurchased	Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Program	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program ⁽¹⁾
June 1- June 30	251,548	$	9.27	251,548	$	52,342,862

__________________

(1)

On November 24, 2015, we announced that our board of directors authorized the repurchase of up to $100 million of our outstanding common stock. The authorization expires on November 24, 2016, unless otherwise extended by our board of directors. There were no repurchases made during April and May 2016. Since announcement, we acquired 4.3 million shares for $48 million , with $52 million remaining under the authorization.

The following table sets forth all purchases made by or on behalf of any affiliated purchaser, as defined in Rule10b-18(a)(3) under the Exchange Act, of shares of our common stock during the three months ended June 30, 2016 :



Period	Total Number of Shares Purchased	Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Program	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
June 1- June 30 ⁽¹⁾	246,354	$	9.26	N/A	N/A

__________________


(1)	All shares purchases were open market purchases made by NSAM. There were no purchases made by affiliated purchasers during April and May 2016.

Item 4. Mine Safety Disclosures

None.

Table of Contents

Item 6. Exhibits



Exhibit Number		Description of Exhibit
2.1		Separation Agreement between NorthStar Realty Europe Corp. and NorthStar Realty Finance Corp. (incorporated by reference to Exhibit 10.2 to NorthStar Realty Europe’s Current Report on Form 8-K filed on November 2, 2015)
3.1		Articles of Amendment and Restatement of NorthStar Realty Europe Corp. (incorporated by reference to Exhibit 3.1 to NorthStar Realty Europe’s Current Report on Form 8-K filed on October 23, 2015)
3.2		Bylaws of NorthStar Realty Europe Corp. (incorporated by reference to Exhibit 3.2 to NorthStar Realty’s Europe’s Registration Statement on Form S-11 filed on October 9, 2015)
4.1		Indenture, dated as of July 1, 2015, by and among NorthStar Realty Europe Corp., NorthStar Realty Finance Corp., NorthStar Realty Finance Limited Partnership and Wilmington Trust, National Association. (incorporated by reference to Exhibit 4.1 to NorthStar Realty Europe’s Registration Statement on Form S-11 filed on August 19, 2015)
10.1		Credit Agreement, dated May 10, 2016, by and among NorthStar Realty Europe Limited Partnership, NorthStar Realty Europe Corp., Bank of America, N.A. as Administrative Agent, Swing Line Lender and L/C Issuer and Merrill Lynch, Pierce, Fenner & Smith Incorporated, as Sole Lead Arranger and Sole Bookrunner
10.2	*	Second Amendment Agreement, dated June 21, 2016, by and among Geschäftshaus am Gendarmenmarkt GmbH and GMS Gebäudemanagement und Service GmbH as the Security Providers and Landesbank Hessen-Thüringen Girozentrale
31.1	*	Certification by the Chief Executive Officer pursuant to 17 CFR 240.13a-14(a)/15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2	*	Certification by the Chief Financial Officer pursuant to 17 CFR 240.13a-14(a)/15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1	*	Certification by the Chief Executive Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2	*	Certification by the Chief Financial Officer pursuant to Rule 13a-14(b) under the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101	*	The following materials from the NorthStar Realty Europe Corp. Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2016, formatted in XBRL (eXtensible Business Reporting Language): (i) Combined Consolidated Balance Sheets as of June 30, 2016 (unaudited) and December 31, 2015; (ii) Combined Consolidated Statements of Operations (unaudited) for the three and six months ended June 30, 2016 and 2015; (iii) Combined Consolidated Statements of Comprehensive Income (Loss) (unaudited) for the three and six months ended June 30, 2016 and 2015; (iv) Combined Consolidated Statements of Equity for the six months ended June 30, 2016 (unaudited) and year ended December 31, 2015; (v) Combined Consolidated Statements of Cash Flows (unaudited) for the six months ended June 30, 2016 and 2015; and (vi) Notes to Combined Consolidated Financial Statements (unaudited)

____________________________________________________________

* Filed herewith.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



		NorthStar Realty Europe Corp.
Date:	August 5, 2016		By:	/s/ MAHBOD NIA
				Mahbod Nia
				Chief Executive Officer

			By:	/s/ SCOTT A. BERRY
				Scott A. Berry
				Chief Financial Officer

Exhibit 10.2



	Second Amendment Agreement of 21 June 2016 to the Loan Agreement in the amount of up to EUR 330,000,000 (originally dated 25 September 2014 and amended by an Amendment and Restatement Agreement dated 20 July 2015)

between

Geschäftshaus am Gendarmenmarkt GmbH

- hereinafter referred to as “ Borrower “ or “ GaG “ -

GMS Gebäudemanagement und Service GmbH

- hereinafter referred to as “ GMS “ -

the parties listed in Schedule 1 hereto

- hereinafter referred to as the “ Security Providers “ -

and

Landesbank Hessen-Thüringen Girozentrale
- hereinafter referred to as the “ Lender ” -

TABLE OF CONTENTS





Preamble		3
1.	Changes to the Existing Loan Agreements	4
2.	Effective Date	5
3.	Continued legal effect of the Security, Confirmation of Security Documents	5
4.	Miscellaneous	6

Schedule 1 (Security Providers)		7
Schedule 2 (Security Documents)		8

2/2

Second Amendment Agreement of 21 June 2016 to the Loan Agreement in the amount of up to EUR 330,000,000 (originally dated 25 September 2014 and amended by an Amendment and Re-statement Agreement dated 20 July 2015)

between


(1)	Geschäftshaus am Gendarmenmarkt GmbH , c/o HauckSchuchardt, Niedenau 61-63, 60325 Frankfurt am Main, having its registered seat in Frankfurt am Main, registered in the commercial register of the local court of Frankfurt am Main under no. HRB 82647 (the “ Borrower ” or “ GaG ”);


(2)	GMS Gebäudemanagement und Service GmbH , c/o HauckSchuchardt, Niedenau 61-63, 60325 Frankfurt am Main, having its registered seat in Frankfurt am Main, registered with the commercial register of the local court of Frankfurt am Main under no. HRB 36774 (“ GMS ”);


(3)	the parties listed in Schedule 1 – Security Providers hereto (the “ Security Providers ” and each a “ Security Provider ”);

and


(4)	Landesbank Hessen-Thüringen Girozentrale , with business address at Neue Mainzer Str. 52-58, 60311 Frankfurt am Main (the “ Lender ”).

The companies listed under (1) to (4) above are referred to as the “ Parties ”.

Preamble


(A)	The Borrower and the Lender entered into a loan agreement in an amount of up to EUR 248,000,000 on 25 September 2014 (the “ Original Loan Agreement ”). The full loan amount available under the Original Loan Agreement was drawn by and paid to the Borrower in 2014.

(B)

According to an amendment and restatement agreement dated 20 July 2015 to the Original Loan Agreement and entered into between the Lender and the Borrower (the “ Amendment and Restatement Agreement ”), the Borrower and the Lender have agreed to (i) include in the Original Loan Agreement a new tranche in the amount of EUR 82,000,000 to be made available to the Borrower and (ii) to implement a number of other changes to the Original Loan Agreement which are, inter alia, to reflect the new shareholder structure and the increase in the overall loan amount to EUR 330,000,000. The Original Loan Agreement as amended and restated by the Amendment and Restatement Agreement is hereinafter referred to as the “ Existing Loan Agreement ”.

3/3

(C)

Pursuant to a letter dated 26 April 2016 (the “ Offer Letter ”), the Lender offered – subject to documentation – to reduce the Margin (as defined in the Existing Loan Agreement) provided that the Borrower agrees to a prepayment fee as further detailed in the Offer Letter. The Borrower has accepted such offer, and to document the changes set out in the Offer Letter, the Parties have agreed to amend the Existing Loan Agreement by this second amendment agreement (the “ Second Amendment Agreement ”) as follows. The Existing Loan Agreement as amended by the Second Amendment Agreement is hereinafter referred to as the “ Amended Loan Agreement ”.


1.	Changes to the Existing Loan Agreement


1.1	Amendment to Section 1.4 of the Existing Loan Agreement

In Section 1.4 of the Existing Loan Agreement, the following definition of “Prepayment Fee” is hereby inserted after the definition of “Potential Event of Default”:

““ Prepayment Fee ” is defined in Section 5.6.”


1.2	Amendment to Section 5.6 (Prepayment Fee) of the Existing Loan Agreement

The following wording is hereby inserted in Section 5 (Costs, Fees) of the Existing Loan Agreement as new Section 5.6 (Prepayment Fee):

“ 5.6 Prepayment Fee

Upon prepayment of the Loan or any part thereof, the Borrower shall pay a prepayment fee (the “ Prepayment Fee ”) equal to


a)	80 bps of the prepaid amount, if the prepayment is made within the first year following 30 June 2016;


b)	60 bps of the prepaid amount, if the prepayment is made within the second year following 30 June 2016;


c)	30 bps of the prepaid amount, if the prepayment is made within the third year following 30 June 2016.”


1.3	Amendment to Section 4.1 (Interest) of the Existing Loan Agreement

The definition of “Margin” in Section 4.1 of the Existing Loan Agreement shall be amended by replacing “145” with “130” so that the definition of Margin in Section 4.1 of the Existing Loan Agreement reads as follows:

““ Margin ” means 130 basis points p.a.”

4/4


2.	Effective Date


2.1	The amendments made to the Existing Loan Agreement by the Second Amendment Agreement shall become effective with the beginning of the next Interest Period (which is to begin on 01 July 2016).

2.2

The Parties are in agreement that the amendments made to the Existing Loan Agreement by the Second Amendment Agreement do not change the nature, scope and identity of the claims outstanding under the Existing Loan Agreement. These claims continue to be outstanding under the Amended Loan Agreement but will be governed by the terms and conditions of the Amended Loan Agreement from the day specified above.


3.	Continued legal effect of the Security, Confirmation of Security Documents

3.1

The Parties are in agreement that any security granted in connection with the Original Loan Agreement or the Existing Loan Agreement, as the case may be, shall not be affected by the amendments made to the Existing Loan Agreement by the Second Amendment Agreement and that such security and in particular the agreements listed in Schedule 2 – Security Documents shall remain in full force and effect subject to the following paragraphs.

3.2

All references to the Original Loan Agreement or to the Existing Loan Agreement or to the term “Loan Agreement” in the Security Documents (as defined in the Existing Loan Agreement but excluding the Share Pledge Agreement) and the other Finance Documents (as defined in the Existing Loan Agreement) shall be a reference to the Existing Loan Agreement as amended by the Second Amendment Agreement (i.e. to the Amended Loan Agreement); references to Finance Documents shall incorporate a reference to the Existing Loan Agreement as amended by the Second Amendment Agreement (i.e. to the Amended Loan Agreement).


3.3	The entering into of the documents listed in Schedule 2 (other than the Share Pledge Agreement) is hereby confirmed ( bestätigt ). For the avoidance of doubt, such confirmation is made under implementation of the clarification set forth under Clause 3.2 above. The Borrower shall notify the Account Banks (as defined in the Account Pledge Agreement) of this confirmation of pledge.

3.4

The Parties to this Second Amendment Agreement hereby confirm their mutual understanding that the pledges created pursuant to the Share Pledge Agreement shall continue to exist and secure the payment of all claims (present and future, actual and contingent) of the Pledgee against the Borrower (including in its capacity as security provider) under or in connection with the Finance Documents (as defined in the Amended Loan Agreement), including, for the avoidance of doubt, the Amended Loan Agreement.

5/5


4.	Miscellaneous


4.1	The Second Amendment Agreement is a Finance Document (within the meaning of the Existing Loan Agreement and the Amended Loan Agreement).


4.2	Sections 21.1 (Applicable Law) to 21.4 (Enforceability), 21.8 (Waiver) of the Amended Loan Agreement shall apply correspondingly to the Second Amendment Agreement.


4.3	The Parties can enter into the Second Amendment Agreement also by exchanging signed copies by fax or as an electronic copy.

6/6

SCHEDULE 1 (SECURITY PROVIDERS)

Symbol I – T S.à r.l. , a private limited liability company ( société à responsabilité limitée ) incorporated and existing under the laws of the Grand Duchy of Luxembourg, having its registered office at 6A route de Trèves, Senningerberg, L-2633 Luxembourg, registered at the Luxembourg Register of Trade and Companies ( Registre de Commerce et des Sociétés de Luxembourg ) under number B 197720.

Symbol II – T S.à r.l. , a private limited liability company ( société à responsabilité limitée ) incorporated and existing under the laws of the Grand Duchy of Luxembourg, having its registered office at 6A route de Trèves, Senningerberg, L-2633 Luxembourg, registered at the Luxembourg Register of Trade and Companies ( Registre de Commerce et des Sociétés de Luxembourg ) under number B 197726.

Symbol III – T S.à r.l. , a private limited liability company ( société à responsabilité limitée ) incorporated and existing under the laws of the Grand Duchy of Luxembourg, having its registered office at 6A route de Trèves, Senningerberg, L-2633 Luxembourg, registered at the Luxembourg Register of Trade and Companies ( Registre de Commerce et des Sociétés de Luxembourg ) under number 197732.

Symbol IV – T S.à r.l. , a private limited liability company ( société à responsabilité limitée ) incorporated and existing under the laws of the Grand Duchy of Luxembourg, having its registered office at 6A route de Trèves, Senningerberg, L-2633 Luxembourg, registered at the Luxembourg Register of Trade and Companies ( Registre de Commerce et des Sociétés de Luxembourg ) under number B 197738.

Symbol V – T S.à r.l. , a private limited liability company ( société à responsabilité limitée ) incorporated and existing under the laws of the Grand Duchy of Luxembourg, having its registered office at 6A route de Trèves, Senningerberg, L-2633 Luxembourg, registered at the Luxembourg Register of Trade and Companies ( Registre de Commerce et des Sociétés de Luxembourg ) under number B 197753.

Symbol Holdco C-T S.à r.l. , a private limited liability company ( société à responsabilité limitée ) incorporated and existing under the laws of the Grand Duchy of Luxembourg, having its registered office at 6A route de Trèves, Senningerberg, L-2633 Luxembourg, registered at the Luxembourg Register of Trade and Companies ( Registre de Commerce et des Sociétés de Luxembourg ) under number B 197687.

7/7

SCHEDULE 2 (SECURITY DOCUMENTS)


1.	Assignment of Claims under Insurance Agreements for Security Purposes ( Sicherungsabtretung von Ansprüchen aus Versicherungsverträgen ) between Geschäftshaus am Gendarmenmarkt GmbH as Assignor and Landesbank Hessen-Thüringen Girozentrale as Assignee, dated 21 July 2015

- the “ Assignment Agreement Insurance ” -


2.	Account Pledge Agreement ( Verpfändung von Bankkonten ) between Geschäftshaus am Gendarmenmarkt GmbH as Pledgor and Landesbank Hessen-Thüringen Girozentrale as Pledgee, dated 20 July 2015

- the “ Account Pledge Agreement ” -

Subordination Agreement ( Rangrücktrittsvereinbarung ) between, inter alia, Geschäftshaus am Gendarmenmarkt GmbH as Borrower and Landesbank Hessen-Thüringen Girozentrale as Lender, dated 2 October 2014, to which Symbol I-T S.à r.l., Symbol II-T S.à r.l., Symbol III-T S.à r.l., Symbol IV-T S.à r.l., Symbol V-T S.à r.l. and Symbol Holdco C-T S.à r.l. acceded by way of declaration of subordination dated 20 July 2015

- the “ Subordination Agreement ” -


4.	Global Assignment of Claims for Security Purposes ( Sicherungsabtretung ) between Geschäftshaus am Gendarmenmarkt GmbH as Assignor and Landesbank Hessen-Thüringen Girozentrale as Assignee, dated 2 October 2014

- the “ Global Assignment Agreement ” -


5.	Assignment of Claims for Security Purposes ( Sicherungsabtretung – Gesellschafter ) between Symbol I-T S.à r.l., Symbol II-T S.à r.l., Symbol III-T S.à r.l., Symbol IV-T S.à r.l., Symbol V-T S.à r.l. and Symbol Holdco C-T S.à r.l. as Assignors, Landesbank Hessen-Thüringen Girozentrale as Assignee and Geschäftshaus am Gendarmenmarkt GmbH as Borrower, dated 20 July 2015

- the “ Assignment Agreement Shareholders ” -


6.	Security Purpose Agreement relating to a Land Charge and Assignment Agreement of Claims to Return of a Land Charge ( Sicherungsvereinbarung für Grundschulden und Abtretung der Ansprüche auf Rückgewähr von Grundpfandrechten ) between Geschäftshaus am Gendarmenmarkt GmbH as Chargor and Landesbank Hessen-Thüringen Girozentrale as Chargee, dated 20 July 2015

- the “ Security Purpose Agreement ” -

8/8

GmbH Share Pledge Agreement ( Verpfändung von Anteilen ) between Symbol I-T S.à r.l., Symbol II-T S.à r.l., Symbol III-T S.à r.l., Symbol IV-T S.à r.l., Symbol V-T S.à r.l. and Symbol Holdco C-T S.à r.l. as Pledgors, Geschäftshaus am Gendarmenmarkt GmbH and GEM Gebäudemanagement and Service GmbH as Companies and Landesbank Hessen-Thüringen Girozentrale as Pledgee, dated 20 July 2015 (Deed No. 652 of the notarial roll of Deeds for the year 2015 CW of the notary Dr. Christian Wicker with its office in Frankfurt am Main)

- the “ Share Pledge Agreement ” -


8.	(English Law) Deed of Assignment between Geschäftshaus am Gendarmenmarkt GmbH and Symbol Holdco C-T S.à r.l. as Assignors and Landesbank Hessen-Thüringen Girozentrale as Lender, dated 20 July 2015

- the “ Deed of Assignment ” -

9/9

Signatures



Geschäftshaus am Gendarmenmarkt GmbH:
Date:	June 21, 2016	Date:
	/s/ Jon Farkas
Name:	Jon Farkas	Name:
Position:	Managing Director	Position:


GMS Gebäudemanagement und Service GmbH:
Date:	June 21, 2016	Date:
	/s/ Jon Farkas
Name:	Jon Farkas	Name:
Position:	Managing Director	Position:

Symbol I–T S.à r.l.:
Date:	June 21, 2016	Date:
	/s/ Jon Farkas
Name:	Jon Farkas	Name:
Position:	Manager	Position:

10/10



Symbol II–T S.à r.l.:
Date:	June 21, 2016	Date:
	/s/ Jon Farkas
Name:	Jon Farkas	Name:
Position:	Manager	Position:

Symbol III–T S.à r.l.:
Date:	June 21, 2016	Date:
	/s/ Jon Farkas
Name:	Jon Farkas	Name:
Position:	Manager	Position:

Symbol IV–T S.à r.l.:
Date:	June 21, 2016	Date:
	/s/ Jon Farkas
Name:	Jon Farkas	Name:
Position:	Manager	Position:

11/11



Symbol V–T S.à r.l.:
Date:	June 21, 2016	Date:
	/s/ Jon Farkas
Name:	Jon Farkas	Name:
Position:	Manager	Position:

Symbol HoldCo C–T S.à r.l.:
Date:	June 21, 2016	Date:
	/s/ Jon Farkas
Name:	Jon Farkas	Name:
Position:	Manager	Position:

Landesbank Hessen-Thüringen Girozentrale:
Date:	21.06.2016	Date:	21.06.2016
	/s/ Andre Hederer		/s/ Carmen Hensler
Name:	Andre Hederer	Name:	Carmen Hensler
Position:	Abteilungsdirektor	Position:	Credit Risk Management

12/12

EXHIBIT 31.1

CERTIFICATION BY THE CHIEF EXECUTIVE OFFICER PURSUANT TO

17 CFR 240.13a-14(a)/15(d)-14(a),

AS ADOPTED PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Mahbod Nia, certify that:


1.	I have reviewed this Quarterly Report on Form 10-Q of NorthStar Realty Europe Corp.;


2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;


3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;


4.	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:


(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;


(b)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and


(c)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and


5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):


(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and


(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.



Date:	August 5, 2016	By:	/s/ MAHBOD NIA
			Mahbod Nia
			Chief Executive Officer

EXHIBIT 31.2

CERTIFICATION BY THE CHIEF FINANCIAL OFFICER PURSUANT TO

17 CFR 240.13a-14(a)/15(d)-14(a),

AS ADOPTED PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Scott A. Berry, certify that:


1.	I have reviewed this Quarterly Report on Form 10-Q of NorthStar Realty Europe Corp.;


2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;


3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;


4.	The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:


(a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;


(b)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and


(c)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and


5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):


(a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and


(b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.



Date:	August 5, 2016	By:	/s/ SCOTT A. BERRY
			SCOTT A. BERRY
			Chief Financial Officer

EXHIBIT 32.1

CERTIFICATION BY THE CHIEF EXECUTIVE OFFICER PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of NorthStar Realty Europe Corp. (the “Company”) for the quarterly period ended June 30, 2016 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Mahbod Nia, as Chief Executive Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:


(1)	the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and


(2)	the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.



Date:	August 5, 2016	By:	/s/ MAHBOD NIA
			Mahbod Nia
			Chief Executive Officer

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

EXHIBIT 32.2

CERTIFICATION BY THE CHIEF FINANCIAL OFFICER PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of NorthStar Realty Europe Corp. (the “Company”) for the quarterly period ended June 30, 2016 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Scott A. Berry, as Chief Financial Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:


(1)	the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and


(2)	the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.



Date:	August 5, 2016	By:	/s/ SCOTT A. BERRY
			Scott A. Berry
			Chief Financial Officer