|
(Mark One)
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended December 31, 2017
|
|
OR
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from to
|
Maryland
(State or other jurisdiction of
incorporation or organization)
|
|
30-0971238
(I.R.S. Employer
Identification Number)
|
1114 Avenue of the Americas, 39
th
Floor
New York, NY
(Address of principal executive offices)
|
|
10036
(Zip code)
|
|
|
|
Title of each class:
|
|
Name of Exchange on which registered:
|
Common Stock, $0.01 par value
|
|
New York Stock Exchange
|
Large accelerated filer
o
|
|
Accelerated
filer
o
|
|
Non-accelerated filer
ý
(Do not check if a
smaller reporting company)
|
|
Smaller reporting
company
o
|
|
Emerging growth company
ý
|
1.
|
Portions of the registrant's definitive proxy statement for the registrant's
2018
Annual Meeting, to be filed within 120 days after the close of the registrant's fiscal year, are incorporated by reference into Part III of this Annual Report on Form 10-K.
|
|
|
|
Page
|
|
||
|
||
|
||
|
||
|
•
|
We will pay no management fee to our Manager through June 30, 2018, which covers the first year of our management agreement. Although we pay no management fee to our Manager through June 30, 2018, accounting principles generally accepted in the United States ("GAAP") requires us to record an expense and a non-cash capital contribution from iStar despite iStar not receiving any compensation for its services.
|
•
|
Thereafter, our Manager will receive a fee equal to 1% of total equity (as defined in our management agreement), to be paid solely in shares of our common stock.
|
•
|
The stock will be locked up for two years, subject to certain restrictions.
|
•
|
There is no additional performance or incentive fee.
|
•
|
Our management agreement has a term of one year with annual renewals to be approved by a majority of the independent members of our board of directors.
|
•
|
The management agreement may generally be terminated by us or our Manager at the end of each annual term without the payment of a termination fee.
|
•
|
We have an exclusivity agreement with iStar pursuant to which iStar agreed, subject to certain exceptions, that it will not acquire, originate, invest in, or provide financing for a third party’s acquisition of, a Ground Lease unless it has first offered that opportunity to us and a majority of our independent directors has declined the opportunity.
|
•
|
Acquire Existing Ground Leases.
We will seek to acquire existing Ground Leases that are marketed for sale and actively solicit potential sellers and related property brokers of existing Ground Leases to engage in off-market transactions. Our structure as an UPREIT gives us the ability to acquire Ground Leases from owners, particularly estates and high net worth individuals, using Operating Partnership units that may provide the seller with tax advantages, as well as liquidity, portfolio diversification and professional management.
|
•
|
Manufacture a Ground Lease with a Third Party.
We will seek to pursue opportunities where a third party owner of a commercial property may be interested in utilizing a Ground Lease structure to facilitate its options with respect to its interests in the property. We will manufacture the Ground Lease by splitting ownership of the property into an ownership interest and Ground Lease on the land, and a separate leasehold interest of the building and improvements thereon. We will acquire the ownership interest and Ground Lease on the land from the third party.
|
•
|
Originate Ground Leases to Provide Capital For Development or Value-Add Redevelopment or Repositioning.
We will seek opportunities where we can purchase land and simultaneously lease it pursuant to a new Ground Lease to a tenant who plans to develop a new, or significantly improve an existing, commercial property on the land.
|
•
|
Acquire a Commercial Real Estate Property to Create a Ground Lease.
We will seek in select instances to acquire commercial real estate properties that have the potential to be converted into an ownership structure that includes a Ground Lease retained by us and a leasehold interest that we will seek to sell to a third party.
|
•
|
Finance Third Party Ground Leases.
Combining our capital resources with iStar's relationships and Ground Lease expertise (which will be available to us through our Manager), we will seek opportunities to generate attractive risk-adjusted returns by financing the acquisition of Ground Leases by third parties.
|
•
|
Underlying properties located in major metropolitan areas;
|
•
|
Average remaining initial lease terms of 30 to 99 years;
|
•
|
Periodic contractual rent escalators or percentage rent participations;
|
•
|
Value of approximately 30% to 45% of the Combined Property Value at the commencement of the lease or the acquisition date;
|
•
|
Ground Rent Coverage, defined as the ratio of the Underlying Property's NOI to the annualized base rental payment due us, of approximately 2.0x to 5.0x for the initial 12 month period of the lease. Underlying Property NOI is defined as the trailing twelve month net operating income of the commercial real estate being operated at the property without giving effect to any rent paid or payable under our Ground Lease;
|
•
|
First year cash return on asset of between 3.0% and 5.0%;
|
•
|
Underlying properties that we believe are well located in markets with high barriers to entry and that have durable cash flow; and
|
•
|
Transaction sizes ranging from $20 to $250 million.
|
•
|
temporarily reduced individual U.S. federal income tax rates on ordinary income; the highest individual U.S. federal income tax rate was reduced from 39.6% to 37% (through taxable years ending in 2025);
|
•
|
the maximum corporate U.S Federal income tax rate was reduced from 35% to 21%;
|
•
|
permits non-corporate taxpayers a deduction for certain pass-through business income, including dividends received by our stockholders that we do not designate as capital gain dividends or qualified dividend income, which allows individuals, trusts, and estates to generally deduct up to 20% of such amounts, resulting in an effective maximum U.S. federal income tax rate of 29.6% on such dividends (through taxable years ending in 2025);
|
•
|
reduces the highest rate of withholding with respect to our distributions to non-U.S. stockholders that are treated as attributable to gains from the sale or exchange of U.S. real property interests from 35% to 21%;
|
•
|
limits our deduction for net operating losses that we incur after January 1, 2018 to 80% of our taxable income (prior to the application of the dividends paid deduction) and eliminates our ability to carryback such net operating losses;
|
•
|
limits the deduction of net interest expense for all businesses, other than for certain electing businesses, including electing real estate businesses (which could adversely affect us and any TRSs we may have);
|
•
|
eliminates the corporate alternative minimum tax; and
|
•
|
accelerates our accrual of certain items of income for U.S. federal income tax purposes to the extent that we would otherwise recognize such items of income later than we would report such items on our financial statements.
|
|
|
2017
|
||||||||||
Quarter Ended
|
|
High
|
|
Low
|
|
Dividend
|
||||||
December 31
|
|
$
|
19.02
|
|
|
$
|
17.27
|
|
|
$
|
0.15
|
|
September 30
|
|
$
|
20.00
|
|
|
$
|
18.02
|
|
|
0.15
|
|
|
June 30
|
|
$
|
19.45
|
|
|
$
|
18.32
|
|
|
0.0066
|
|
|
March 31
(1)
|
|
N/A
|
|
|
N/A
|
|
|
|
(1)
|
We completed our initial public offering on June 27, 2017. As such, per share information for the periods prior to June 27, 2017 is not available.
|
(1)
|
Composed of the 2017 Plan.
|
|
|
For the Period from April 14, 2017 to December 31, 2017
|
|
For the Period From January 1, 2017 to April 13, 2017
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
|
2016
|
|
2015
|
||||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||
OPERATING DATA:
|
|
The Company
|
|
Predecessor
|
||||||||||||
Ground and other lease income
|
|
$
|
16,952
|
|
|
$
|
5,916
|
|
|
$
|
21,664
|
|
|
$
|
18,558
|
|
Total revenues
|
|
17,210
|
|
|
6,024
|
|
|
21,743
|
|
|
18,565
|
|
||||
Total costs and expenses
|
|
20,879
|
|
|
4,686
|
|
|
15,128
|
|
|
12,848
|
|
||||
Net income (loss)
|
|
(3,669
|
)
|
|
1,846
|
|
|
6,615
|
|
|
5,717
|
|
||||
Per common share data:
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss):
|
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
|
$
|
(0.25
|
)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||
Dividends declared per common share
|
|
$
|
0.3066
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
|
For the Period from April 14, 2017 to December 31, 2017
|
|
For the Period From January 1, 2017 to April 13, 2017
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
|
2016
|
|
2015
|
||||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||
SUPPLEMENTAL DATA:
|
|
The Company
|
|
Predecessor
|
||||||||||||
FFO
(1)
|
|
$
|
2,737
|
|
|
$
|
2,239
|
|
|
$
|
9,757
|
|
|
$
|
8,857
|
|
AFFO
(1)
|
|
4,057
|
|
|
1,352
|
|
|
7,161
|
|
|
7,327
|
|
||||
EBITDA
(1)
|
|
10,222
|
|
|
5,179
|
|
|
17,999
|
|
|
16,086
|
|
(1)
|
See "Management's Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures" for a definition of this metric and a reconciliation to the most directly comparable GAAP number and a statement of why our management believes the presentation of the metric provides useful information to investors.
|
|
|
As of December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
(In thousands)
|
||||||||||
BALANCE SHEET DATA:
|
|
The Company
|
|
Predecessor
|
||||||||
Real estate, net
|
|
$
|
408,892
|
|
|
$
|
104,478
|
|
|
$
|
103,680
|
|
Real estate-related intangible assets, net
|
|
138,725
|
|
|
32,680
|
|
|
33,109
|
|
|||
Total assets
|
|
728,513
|
|
|
155,667
|
|
|
144,256
|
|
|||
Debt obligations, net
|
|
307,074
|
|
|
—
|
|
|
—
|
|
|||
Total liabilities
|
|
372,578
|
|
|
1,576
|
|
|
227
|
|
|||
Total equity
|
|
355,935
|
|
|
154,091
|
|
|
144,029
|
|
|||
Total liabilities and equity
|
|
728,513
|
|
|
155,667
|
|
|
144,256
|
|
Property
Name
|
|
Location
|
|
Property
Type
|
|
Lease Expiration / As Extended
|
|
Rent Escalation Structure
|
|
Ground Rent
Coverage
(1)
|
|
Doubletree Seattle Airport
(2)(3)
|
|
Seattle, WA
|
|
Hospitality
|
|
2025 / 2035
|
|
% Rent
|
|
3.2x
|
|
One Ally Center
|
|
Detroit, MI
|
|
Office
|
|
2114 / 2174
|
|
Fixed with Inflation Protection
|
|
6.0x
|
(4)
|
Hilton Salt Lake
(2)
|
|
Salt Lake City, UT
|
|
Hospitality
|
|
2025 / 2035
|
|
% Rent
|
|
3.7x
|
|
Hollywood Blvd - South
|
|
Los Angeles, CA
|
|
Multi-Family
|
|
2104 / 2104
|
|
% of CPI
|
|
>5.4x
|
(5)
|
3333 LifeHope
|
|
Atlanta, GA
|
|
Office
|
|
2116 / 2176
|
|
Fixed
|
|
3.5x
|
(5)
|
Hollywood Blvd - North
|
|
Los Angeles, CA
|
|
Multi-Family
|
|
2104 / 2104
|
|
% of CPI
|
|
>6.0x
|
(5)
|
Doubletree Mission Valley
(2)
|
|
San Diego, CA
|
|
Hospitality
|
|
2025 / 2035
|
|
% Rent
|
|
5.4x
|
|
Doubletree Durango
(2)
|
|
Durango, CO
|
|
Hospitality
|
|
2025 / 2035
|
|
% Rent
|
|
3.3x
|
|
Doubletree Sonoma
(2)
|
|
San Francisco, CA
|
|
Hospitality
|
|
2025 / 2035
|
|
% Rent
|
|
5.5x
|
|
Northside Forsyth Medical Center
|
|
Atlanta, GA
|
|
Office
|
|
2115 / 2175
|
|
Fixed with Inflation Protection
|
|
3.0x
|
(5)
|
Dallas Market Center - Sheraton Suites
|
|
Dallas, TX
|
|
Hospitality
|
|
2114 / 2114
|
|
Fixed
|
|
2.3x
|
(6)
|
The Buckler Apartments
|
|
Milwaukee, WI
|
|
Multi-Family
|
|
2112 / 2112
|
|
Fixed
|
|
9.2x
|
(6)
|
NASA/JPSS Headquarters
|
|
Washington, DC
|
|
Office
|
|
2075 / 2105
|
|
Fixed
|
|
4.9x
|
|
Lock Up Self Storage Facility
|
|
Minneapolis, MN
|
|
Industrial
|
|
2037 / 2037
|
|
Fixed
|
|
6.6x
|
(6)
|
Dallas Market Center - Marriott Courtyard
|
|
Dallas, TX
|
|
Hospitality
|
|
2026 / 2066
|
|
% Rent
|
|
17.9x
|
(6)
|
Total / Weighted Average
|
|
|
|
|
|
49 / 67 yrs
|
|
|
|
4.7x
|
|
(1)
|
Ground Rent Coverage is defined as the ratio of the Underlying Property's NOI to the annualized base rental payment due us. Underlying Property NOI is defined as the trailing twelve month net operating income of the commercial real estate being operated at the property without giving effect to any rent paid or payable under our Ground Lease. Net operating income is calculated as property-level revenues less property-level operating expenses as reported to us by the tenant, or as otherwise publicly available. We rely on net operating income as reported to us by our tenants, or as otherwise publicly available, without any independent investigation by us.
|
(2)
|
Property is part of the Park Hotels Portfolio and is subject to a single master lease.
|
(3)
|
A majority of the land underlying this property is owned by a third party and is ground leased to us through 2044 subject to changes in the CPI; however, our tenant pays this cost directly to the third party.
|
(4)
|
For One Ally Center, calculated using Underlying Property NOI of approximately $15.4 million, calculated as the underwritten net operating income for One Ally Center as reported in the prospectus dated December 14, 2017 of the Wells Fargo Commercial Mortgage Trust 2017-C42, and adding back the ground rent payable to us.
|
(5)
|
Calculated using estimated Underlying Property NOI which, for properties under development or renovation, reflects our estimated annual rent coverage at the expected stabilization or completion of renovation at the applicable property.
|
(6)
|
Underlying Property NOI is based on trailing twelve month September 30, 2017 figures.
|
|
For the Period from April 14, 2017 to December 31, 2017
|
|
For the Period From January 1, 2017 to April 13, 2017
|
|
For the Year Ended December 31, 2017
|
|
For the Year Ended December 31, 2016
|
|
|
|
|
|||||||||||
|
|
|
|
|
$ Change
|
|
% Change
|
|||||||||||||||
|
(in thousands)
|
|
|
|||||||||||||||||||
|
The Company
|
|
Predecessor
|
|
|
|
|
Predecessor
|
|
|
|
|
|
|||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Ground and other lease income
|
$
|
16,952
|
|
|
$
|
5,916
|
|
|
$
|
22,868
|
|
|
$
|
21,664
|
|
|
$
|
1,204
|
|
|
6
|
%
|
Other income
|
258
|
|
|
108
|
|
|
366
|
|
|
79
|
|
|
287
|
|
|
>100%
|
|
|||||
Total revenue
|
17,210
|
|
|
6,024
|
|
|
23,234
|
|
|
21,743
|
|
|
1,491
|
|
|
7
|
%
|
|||||
Costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest expense
|
7,485
|
|
|
2,432
|
|
|
9,917
|
|
|
8,242
|
|
|
1,675
|
|
|
20
|
%
|
|||||
Real estate expenses
(2)
|
1,261
|
|
|
210
|
|
|
1,471
|
|
|
861
|
|
|
610
|
|
|
71
|
%
|
|||||
Depreciation and amortization
|
6,406
|
|
|
901
|
|
|
7,307
|
|
|
3,142
|
|
|
4,165
|
|
|
>100%
|
|
|||||
General and administrative
|
5,094
|
|
|
1,143
|
|
|
6,237
|
|
|
2,883
|
|
|
3,354
|
|
|
>100%
|
|
|||||
Other expense
|
633
|
|
|
—
|
|
|
633
|
|
|
—
|
|
|
633
|
|
|
100
|
%
|
|||||
Total costs and expenses
|
20,879
|
|
|
4,686
|
|
|
25,565
|
|
|
15,128
|
|
|
10,437
|
|
|
69
|
%
|
|||||
Income from sales of real estate
|
—
|
|
|
508
|
|
|
508
|
|
|
—
|
|
|
508
|
|
|
100
|
%
|
|||||
Net income (loss)
|
$
|
(3,669
|
)
|
|
$
|
1,846
|
|
|
$
|
(1,823
|
)
|
|
$
|
6,615
|
|
|
$
|
(8,438
|
)
|
|
>(100%)
|
|
(1)
|
Operations prior to April 14, 2017 represent the activity of Safety, Income & Growth Inc. Predecessor. In addition, as a result of our acquisition of the Initial Portfolio from iStar, the periods subsequent to
April 14, 2017
are presented on a new basis of accounting pursuant to Accounting Standards Codification ("ASC") 805.
|
(2)
|
Real estate expense includes reimbursable property taxes at one of our properties.
|
|
|
For the Period from April 14, 2017 to December 31, 2017
|
|
For the Period From January 1, 2017 to April 13, 2017
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
|
2017
|
|
2016
|
||||||||||
Non-cash expenses
|
|
|
|
|
|
|
|
|
||||||||
Allocation from iStar
|
|
$
|
—
|
|
|
$
|
807
|
|
|
$
|
807
|
|
|
$
|
2,470
|
|
Stock-based compensation
(1)
|
|
766
|
|
|
246
|
|
|
1,012
|
|
|
364
|
|
||||
Management fees
(2)
|
|
1,988
|
|
|
—
|
|
|
1,988
|
|
|
—
|
|
||||
Expense reimbursements to the Manager
(2)
|
|
639
|
|
|
—
|
|
|
639
|
|
|
—
|
|
||||
Subtotal - non-cash expenses
|
|
3,393
|
|
|
1,053
|
|
|
4,446
|
|
|
2,834
|
|
||||
Cash expenses
|
|
|
|
|
|
|
|
|
||||||||
Public company and other costs
|
|
1,701
|
|
|
90
|
|
|
1,791
|
|
|
49
|
|
||||
Subtotal - cash expenses
|
|
1,701
|
|
|
90
|
|
|
1,791
|
|
|
49
|
|
||||
Total general and administrative expenses
|
|
$
|
5,094
|
|
|
$
|
1,143
|
|
|
$
|
6,237
|
|
|
$
|
2,883
|
|
(1)
|
For the period from January 1, 2017 to April 13, 2017 and the year ended December 31, 2016, stock-based compensation represents an allocation from iStar.
|
(2)
|
Waived through June 30, 2018.
|
|
For the Years Ended
December 31, |
|
|
|
|
|||||||||
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
(in thousands)
|
|
|
|||||||||||
Revenues
|
|
|
|
|
|
|
|
|||||||
Ground and other lease income
|
$
|
21,664
|
|
|
$
|
18,558
|
|
|
$
|
3,106
|
|
|
17
|
%
|
Other income
|
79
|
|
|
7
|
|
|
72
|
|
|
>100%
|
|
|||
Total revenue
|
21,743
|
|
|
18,565
|
|
|
3,178
|
|
|
17
|
%
|
|||
Costs and expenses
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
8,242
|
|
|
7,229
|
|
|
1,013
|
|
|
14
|
%
|
|||
Real estate expenses
|
861
|
|
|
217
|
|
|
644
|
|
|
>100%
|
|
|||
Depreciation and amortization
|
3,142
|
|
|
3,140
|
|
|
2
|
|
|
—
|
%
|
|||
General and administrative
|
2,883
|
|
|
2,262
|
|
|
621
|
|
|
27
|
%
|
|||
Total costs and expenses
|
15,128
|
|
|
12,848
|
|
|
2,280
|
|
|
18
|
%
|
|||
Net income
|
$
|
6,615
|
|
|
$
|
5,717
|
|
|
$
|
898
|
|
|
16
|
%
|
|
|
For the Period from April 14, 2017 to December 31, 2017
|
|
For the Period from January 1, 2017 to April 13, 2017
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
|
2016
|
|
2015
|
||||||||||
|
|
(in thousands)
|
||||||||||||||
Funds from Operations
|
|
The Company
|
|
Predecessor
|
||||||||||||
Net income (loss)
|
|
$
|
(3,669
|
)
|
|
$
|
1,846
|
|
|
$
|
6,615
|
|
|
$
|
5,717
|
|
Add: Depreciation and amortization
|
|
6,406
|
|
|
901
|
|
|
3,142
|
|
|
3,140
|
|
||||
Less: Income from sales of real estate
|
|
—
|
|
|
(508
|
)
|
|
—
|
|
|
—
|
|
||||
FFO
|
|
$
|
2,737
|
|
|
$
|
2,239
|
|
|
$
|
9,757
|
|
|
$
|
8,857
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Funds from Operations
|
|
|
|
|
|
|
|
|
||||||||
FFO
|
|
$
|
2,737
|
|
|
$
|
2,239
|
|
|
$
|
9,757
|
|
|
$
|
8,857
|
|
Straight-line rental income
|
|
(4,097
|
)
|
|
(1,271
|
)
|
|
(4,374
|
)
|
|
(2,902
|
)
|
||||
Amortization of real estate-related intangibles, net
|
|
1,178
|
|
|
118
|
|
|
414
|
|
|
332
|
|
||||
Stock-based compensation
|
|
766
|
|
|
246
|
|
|
364
|
|
|
331
|
|
||||
Acquisition costs
|
|
381
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Non-cash management fees and expense reimbursements
|
|
2,627
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Non-cash interest expense
|
|
465
|
|
|
20
|
|
|
1,000
|
|
|
709
|
|
||||
AFFO
(2)
|
|
$
|
4,057
|
|
|
$
|
1,352
|
|
|
$
|
7,161
|
|
|
$
|
7,327
|
|
(1)
|
Operations prior to April 14, 2017 represent the activity of Safety, Income & Growth Inc. Predecessor.
|
(2)
|
For the period from April 14, 2017 to December 31, 2017, AFFO does not include any percentage rent from the Park Hotels Portfolio, which is recorded annually in the first quarter of each year. For the year ended December 31, 2016, we recorded
$3.0 million
in percentage rent from the Park Hotels Portfolio.
|
|
|
For the Period from April 14, 2017 to December 31, 2017
|
|
For the Period from January 1, 2017 to April 13, 2017
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
|
2016
|
|
2015
|
||||||||||
|
|
(in thousands)
|
||||||||||||||
EBITDA
|
|
The Company
|
|
Predecessor
|
||||||||||||
Net income (loss)
|
|
$
|
(3,669
|
)
|
|
$
|
1,846
|
|
|
$
|
6,615
|
|
|
$
|
5,717
|
|
Add: Interest expense
|
|
7,485
|
|
|
2,432
|
|
|
8,242
|
|
|
7,229
|
|
||||
Add: Depreciation and amortization
|
|
6,406
|
|
|
901
|
|
|
3,142
|
|
|
3,140
|
|
||||
EBITDA
|
|
$
|
10,222
|
|
|
$
|
5,179
|
|
|
$
|
17,999
|
|
|
$
|
16,086
|
|
(1)
|
Operations prior to April 14, 2017 represent the activity of Safety, Income & Growth Inc. Predecessor.
|
|
Amounts Due By Period
|
||||||||||||||||||||||
|
Total
|
|
Less Than 1
Year |
|
1 - 3
Years |
|
3 - 5
Years |
|
5 - 10
Years |
|
After 10
Years |
||||||||||||
|
(in thousands)
|
||||||||||||||||||||||
Long-Term Debt Obligations
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
2017 Secured Financing
|
$
|
227,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
227,000
|
|
|
$
|
—
|
|
2017 Revolver
|
10,000
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
—
|
|
||||||
2017 Hollywood Mortgage
|
71,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71,000
|
|
|
—
|
|
||||||
Total principal maturities
|
308,000
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
298,000
|
|
|
—
|
|
||||||
Interest Payable
()
|
92,662
|
|
|
11,110
|
|
|
22,250
|
|
|
22,068
|
|
|
37,234
|
|
|
—
|
|
||||||
Purchase Commitments
(3)
|
33,959
|
|
|
—
|
|
|
33,959
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total
(4)
|
$
|
434,621
|
|
|
$
|
11,110
|
|
|
$
|
56,209
|
|
|
$
|
32,068
|
|
|
$
|
335,234
|
|
|
$
|
—
|
|
(1)
|
Assumes the extended maturity date for all debt obligations.
|
(2)
|
Interest payable does not include interest that may be payable under our derivatives.
|
(3)
|
Refer to Note 4 of the consolidated and combined financial statements.
|
(4)
|
We are also obligated to pay the third-party owner of a property that is ground leased to us $0.4 million, subject to adjustment for changes in the CPI, per year through 2044; however, our tenant pays this expense directly under the terms of a master lease through 2035.
|
Change in Interest Rates
|
|
Net Income
|
||
-100 Basis Points
|
|
$
|
(549
|
)
|
-50 Basis Points
|
|
(120
|
)
|
|
-10 Basis Points
|
|
(24
|
)
|
|
Base Interest Rate
|
|
—
|
|
|
+10 Basis Points
|
|
24
|
|
|
+ 50 Basis Points
|
|
120
|
|
|
+100 Basis Points
|
|
240
|
|
|
Page
|
Financial Statements:
|
|
Financial Statement Schedule:
|
|
|
For the Period from April 14, 2017 to December 31, 2017
|
|
For the Period From January 1, 2017 to April 13, 2017
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
||||||||||
Revenues:
|
The Company
|
|
Predecessor
|
||||||||||||
Ground and other lease income
|
$
|
16,952
|
|
|
$
|
5,916
|
|
|
$
|
21,664
|
|
|
$
|
18,558
|
|
Other income
|
258
|
|
|
108
|
|
|
79
|
|
|
7
|
|
||||
Total revenues
|
17,210
|
|
|
6,024
|
|
|
21,743
|
|
|
18,565
|
|
||||
Costs and expenses:
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
7,485
|
|
|
2,432
|
|
|
8,242
|
|
|
7,229
|
|
||||
Real estate expense
(2)
|
1,261
|
|
|
210
|
|
|
861
|
|
|
217
|
|
||||
Depreciation and amortization
|
6,406
|
|
|
901
|
|
|
3,142
|
|
|
3,140
|
|
||||
General and administrative
|
5,094
|
|
|
1,143
|
|
|
2,883
|
|
|
2,262
|
|
||||
Other expense
|
633
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total costs and expenses
|
20,879
|
|
|
4,686
|
|
|
15,128
|
|
|
12,848
|
|
||||
Income (loss) from operations
|
(3,669
|
)
|
|
1,338
|
|
|
6,615
|
|
|
5,717
|
|
||||
Income from sales of real estate
|
—
|
|
|
508
|
|
|
—
|
|
|
—
|
|
||||
Net income (loss)
|
(3,669
|
)
|
|
1,846
|
|
|
6,615
|
|
|
5,717
|
|
||||
Net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(368
|
)
|
||||
Net income (loss) attributable to Safety, Income & Growth Inc.
|
$
|
(3,669
|
)
|
|
$
|
1,846
|
|
|
$
|
6,615
|
|
|
$
|
5,349
|
|
|
|
|
|
|
|
|
|
||||||||
Per common share data:
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
$
|
(0.25
|
)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||
Weighted average number of common shares:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
14,648
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
(2)
|
For the period from January 1, 2017 to April 13, 3017 and April 14, 2017 to
December 31, 2017
, real estate expense includes reimbursable property taxes of
$0.2 million
at one of the Company's properties. For the period from April 14, 2017 to
December 31, 2017
, real estate expense includes non-cash rent expense of
$0.7 million
related to the amortization of a below market lease asset at one of the Company's hotel properties.
|
|
For the Period from April 14, 2017 to December 31, 2017
|
|
For the Period From January 1, 2017 to April 13, 2017
|
|
For the Years Ended December 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
||||||||||
|
The Company
|
|
Predecessor
|
||||||||||||
Net income (loss)
|
$
|
(3,669
|
)
|
|
$
|
1,846
|
|
|
$
|
6,615
|
|
|
$
|
5,717
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Reclassification of (gains) losses on derivatives into earnings
|
110
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Unrealized gains/(losses) on derivatives
|
(30
|
)
|
|
415
|
|
|
—
|
|
|
—
|
|
||||
Other comprehensive income (loss)
|
80
|
|
|
415
|
|
|
—
|
|
|
—
|
|
||||
Comprehensive income (loss)
|
(3,589
|
)
|
|
2,261
|
|
|
6,615
|
|
|
5,717
|
|
||||
Comprehensive (income) loss attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(368
|
)
|
||||
Comprehensive income (loss) attributable to Safety, Income & Growth Inc.
|
$
|
(3,589
|
)
|
|
$
|
2,261
|
|
|
$
|
6,615
|
|
|
$
|
5,349
|
|
(1)
|
The combined statements of comprehensive income prior to April 14, 2017 represent the activity of Safety, Income & Growth Inc. Predecessor.
|
|
|
Safety, Income & Growth Inc. Predecessor Equity
|
|
Common
Stock at
Par
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
(Deficit)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Noncontrolling Interest
|
|
Total
Equity
|
||||||||||||||
Predecessor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance as of December 31, 2014
|
|
$
|
105,124
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
105,124
|
|
Net income
|
|
5,349
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
368
|
|
|
5,717
|
|
|||||||
Net transactions with iStar Inc.
|
|
36,315
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,315
|
|
|||||||
Contribution from noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,819
|
|
|
3,819
|
|
|||||||
Distributions to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(594
|
)
|
|
(594
|
)
|
|||||||
Acquisition of noncontrolling interest
|
|
(2,759
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,593
|
)
|
|
(6,352
|
)
|
|||||||
Balance as of December 31, 2015
|
|
$
|
144,029
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
144,029
|
|
Net income
|
|
6,615
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,615
|
|
|||||||
Net transactions with iStar Inc.
|
|
3,447
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,447
|
|
|||||||
Balance as of December 31, 2016
|
|
$
|
154,091
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
154,091
|
|
Net income
|
|
1,846
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,846
|
|
|||||||
Unrealized gain on cash flow hedge
|
|
415
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
415
|
|
|||||||
Net transactions with iStar Inc.
|
|
(220,813
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(220,813
|
)
|
|||||||
Balance as of April 13, 2017
|
|
$
|
(64,461
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(64,461
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
The Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income (loss)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,669
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,669
|
)
|
Proceeds from issuance of common stock to initial investors
|
|
—
|
|
|
57
|
|
|
112,943
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
113,000
|
|
|||||||
Proceeds from issuance of common stock in initial public offering
|
|
—
|
|
|
125
|
|
|
249,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|||||||
Contributions from iStar
|
|
—
|
|
|
—
|
|
|
21,567
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,567
|
|
|||||||
Offering costs
|
|
—
|
|
|
—
|
|
|
(20,232
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,232
|
)
|
|||||||
Issuance of common stock to directors
|
|
—
|
|
|
—
|
|
|
766
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
766
|
|
|||||||
Dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,577
|
)
|
|
—
|
|
|
—
|
|
|
(5,577
|
)
|
|||||||
Change in accumulated other comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|
—
|
|
|
80
|
|
|||||||
Balance as of December 31, 2017
|
|
$
|
—
|
|
|
$
|
182
|
|
|
$
|
364,919
|
|
|
$
|
(9,246
|
)
|
|
$
|
80
|
|
|
$
|
—
|
|
|
$
|
355,935
|
|
Derivative Type
|
|
Maturity
|
|
Notional Amount
|
|
Fair
Value
(2)
|
|
Balance Sheet
Location
|
||||
|
|
|
|
|
|
|
|
|
||||
Assets
|
|
|
|
|
|
|
|
|
||||
Interest rate swap
|
|
October 2020
|
|
$
|
95,000
|
|
|
$
|
798
|
|
|
Deferred expenses and other assets, net
|
Interest rate swap
|
|
October 2020
|
|
10,000
|
|
|
128
|
|
|
Deferred expenses and other assets, net
|
||
Interest rate swap
|
|
October 2030
|
|
10,000
|
|
|
98
|
|
|
Deferred expenses and other assets, net
|
||
Interest rate cap
(3)
|
|
January 2021
|
|
71,000
|
|
|
18
|
|
|
Deferred expenses and other assets, net
|
||
Total
|
|
|
|
|
|
$
|
1,042
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|
|
|
|
||||
Interest rate swap
|
|
October 2030
|
|
95,000
|
|
|
$
|
619
|
|
|
Accounts payable, accrued expenses and other liabilities
|
|
Interest rate swap
|
|
October 2030
|
|
22,000
|
|
|
285
|
|
|
Accounts payable, accrued expenses and other liabilities
|
||
Total
|
|
|
|
|
|
$
|
904
|
|
|
|
(1)
|
For the period from April 14, 2017 to
December 31, 2017
, the Company recognized
$0.1 million
in accumulated other comprehensive income (loss).
|
(2)
|
The fair value of the Company's derivatives are based upon widely accepted valuation techniques utilized by a third-party specialist using observable inputs such as interest rates and contractual cash flow and are classified as Level 2. Over the next 12 months, the Company expects that
$0.1 million
related to cash flow hedges will be reclassified from "Accumulated other comprehensive income (loss)" into interest expense.
|
(3)
|
This derivative is not designated in a hedging relationship.
|
Derivatives Designated in Hedging Relationships
|
|
Location of Gain (Loss)
Recognized in Income
|
|
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Effective Portion)
|
|
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings (Effective Portion)
|
|
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings
(Ineffective Portion)
|
||||||
Interest rate swaps
|
|
Interest expense / Other expense
(1)
|
|
$
|
30
|
|
|
$
|
110
|
|
|
$
|
22
|
|
(1)
|
The effective portion recognized in earnings was recorded in interest expense and the ineffective portion recognized in earnings was recorded in other expense.
|
|
|
Location of Gain or
(Loss) Recognized in
Income
|
|
Amount of Gain or (Loss) Recognized in Income
|
||
Derivatives not Designated in Hedging Relationships
|
|
|||||
Interest rate cap
|
|
Other Expense
|
|
$
|
(5
|
)
|
|
As of
|
||||||
|
December 31, 2017
|
|
December 31, 2016
|
||||
Land and land improvements, at cost
|
$
|
220,749
|
|
|
$
|
41,160
|
|
Buildings and improvements, at cost
|
192,396
|
|
|
124,539
|
|
||
Less: accumulated depreciation
|
(4,253
|
)
|
|
(61,221
|
)
|
||
Total real estate, net
|
$
|
408,892
|
|
|
$
|
104,478
|
|
Real estate-related intangible assets, net
|
138,725
|
|
|
32,680
|
|
||
Total real estate, net and real estate-related intangible assets, net
|
$
|
547,617
|
|
|
$
|
137,158
|
|
(1)
|
On
April 14, 2017
, the Company, through a merger and other formation transactions, acquired the Initial Portfolio from iStar and accounted for the acquisition as a business combination pursuant to ASC 805. As a result, the Company recorded the assets acquired and liabilities assumed at their acquisition date fair values. In February 2017, the Company sold a parking facility from its Park Hotels Portfolio for
$0.5 million
that had been previously impaired and had a carrying value of
zero
.
|
|
As of
|
||||||
|
December 31, 2017
|
|
December 31, 2016
|
||||
Above-market lease assets, net
(2)
|
$
|
77,197
|
|
|
$
|
—
|
|
In-place lease assets, net
(3)
|
35,744
|
|
|
—
|
|
||
Below-market lease asset, net
(4)
|
25,784
|
|
|
—
|
|
||
Lease incentives, net
(5)
|
—
|
|
|
32,545
|
|
||
Other intangible assets, net
|
—
|
|
|
135
|
|
||
Real estate-related intangible assets, net
|
$
|
138,725
|
|
|
$
|
32,680
|
|
(1)
|
On April 14, 2017, the Company, through a merger and other formation transactions, acquired the Initial Portfolio from iStar and accounted for the acquisition as a business combination pursuant to ASC 805. As a result, the Company recorded the assets acquired and liabilities assumed at their acquisition date fair values.
|
(2)
|
Above-market lease assets are recognized during business combinations when the present value of market rate rental cash flows over the term of a lease is less than the present value of the contractual in-place rental cash flows. Accumulated amortization on above-market lease assets was
$0.9 million
as of
December 31, 2017
. The amortization of above-market lease assets decreased "Ground and other lease income" in the Company's consolidated statements of operations by
$0.9 million
for the period from April 14, 2017 to
December 31, 2017
. Above-market lease assets are amortized over the non-cancelable term of the leases.
|
(3)
|
In-place lease assets are recognized during business combinations and are estimated based on the value associated with the costs avoided in originating leases comparable to the acquired in-place leases as well as the value associated with lost rental revenue during the assumed lease-up period. Accumulated amortization on in-place lease assets was
$2.2 million
as of
December 31, 2017
. The amortization expense for in-place leases was
$2.2 million
for the period from April 14, 2017 to
December 31, 2017
. This amount is included in "Depreciation and amortization" in the Company's consolidated statements of operations. In-place lease assets are amortized over the non-cancelable term of the leases.
|
(4)
|
Below-market lease asset, net resulted from the acquisition of the Initial Portfolio and relates to a property that is majority-owned by a third party and is ground leased to the Company. The Company is obligated to pay the third-party owner of the property
$0.4 million
, subject to adjustment for changes in the CPI, per year through 2044; however, the Company's tenant pays this expense directly under the terms of a master lease. Accumulated amortization on the below-market lease asset was
$0.7 million
as of
December 31, 2017
. The amortization expense for the Company's below-market lease asset was
$0.7 million
for the period from April 14, 2017 to
December 31, 2017
. This amount is included in "Real estate expense" in the Company's consolidated statements of operations. The below-market lease asset is amortized over the non-cancelable term of the lease.
|
(5)
|
Accumulated amortization on lease incentives was
$2.1 million
as of December 31, 2016. The amortization of lease incentives decreased "Ground and other lease income" in the Company's combined statements of operations by
$0.1 million
for the period from January 1, 2017 to April 13, 2017 and
$0.4 million
and
$0.3 million
for the years ended December 31, 2016 and 2015, respectively. Lease incentive assets are amortized over the non-cancelable term of the leases.
|
Year
|
|
Amount
|
|
2018
|
|
5,376
|
|
2019
|
|
5,376
|
|
2020
|
|
5,376
|
|
2021
|
|
5,376
|
|
2022
|
|
5,376
|
|
(1)
|
As of
December 31, 2017
, the weighted average amortization period for the Company's real estate-related intangible assets was approximately
60
years.
|
|
As of
|
||||||
|
December 31, 2017
|
|
December 31, 2016
|
||||
Below-market lease liabilities
(2)
|
$
|
57,959
|
|
|
$
|
—
|
|
Real estate-related intangible liabilities, net
|
$
|
57,959
|
|
|
$
|
—
|
|
(1)
|
On April 14, 2017, the Company, through a merger and other formation transactions, acquired the Initial Portfolio from iStar and accounted for the acquisition as a business combination pursuant to ASC 805. As a result, the Company recorded the assets acquired and liabilities assumed at their acquisition date fair values.
|
(2)
|
Below-market lease liabilities are recognized during business combinations when the present value of market rate rental cash flows over the term of a lease exceeds the present value of the contractual in-place rental cash flows. Accumulated amortization on below-market lease liabilities was
$0.4 million
as of
December 31, 2017
. The amortization of below-market lease liabilities increased "Ground and other lease income" in the Company's consolidated statements of operations by
$0.4 million
for the period from April 14, 2017 to
December 31, 2017
.
|
|
|
Initial Portfolio
|
|
6200 Hollywood Blvd.
|
|
6201 Hollywood Blvd.
|
|
Total
|
||||||||
Assets
|
|
|
|
|
||||||||||||
Land and land improvements, at cost
|
|
$
|
73,472
|
|
|
$
|
68,140
|
|
|
$
|
72,836
|
|
|
$
|
214,448
|
|
Buildings and improvements, at cost
|
|
192,396
|
|
|
—
|
|
|
—
|
|
|
192,396
|
|
||||
Real estate
|
|
265,868
|
|
|
68,140
|
|
|
72,836
|
|
|
406,844
|
|
||||
Real estate-related intangible assets
(1)
|
|
124,017
|
|
|
5,500
|
|
|
3,258
|
|
|
132,775
|
|
||||
Other assets
|
|
1,174
|
|
|
—
|
|
|
—
|
|
|
1,174
|
|
||||
Total assets
|
|
$
|
391,059
|
|
|
$
|
73,640
|
|
|
$
|
76,094
|
|
|
$
|
540,793
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
||||||||||||
Real estate-related intangible liabilities
(2)
|
|
$
|
50,644
|
|
|
$
|
—
|
|
|
$
|
7,734
|
|
|
$
|
58,378
|
|
Debt obligations
|
|
227,415
|
|
|
—
|
|
|
—
|
|
|
227,415
|
|
||||
Total liabilities
|
|
278,059
|
|
|
—
|
|
|
7,734
|
|
|
285,793
|
|
||||
Purchase Price
(3)
|
|
$
|
113,000
|
|
|
$
|
73,640
|
|
|
$
|
68,360
|
|
|
$
|
255,000
|
|
(1)
|
Intangible assets primarily includes above market and in-place lease assets related to the acquisition of real estate assets. The amortization of above market lease assets is recorded as a reduction to "Ground and other lease income" in the Company's consolidated and combined statements of operations and are amortized over the term of the leases. The amortization expense for in-place leases is recorded in "Depreciation and amortization" in the Company's consolidated statements of operations. In addition, intangible assets from the acquisition of the Initial Portfolio includes a below market lease asset on a property that is majority-owned by a third party that is ground leased to the Company. The Company is obligated to pay the third-party owner of the property
$0.4 million
, subject to adjustment for changes in the CPI, per year through 2044; however, the Company's tenant pays this expense directly under the terms of a master lease. The amortization of the below market lease asset is recorded to "Real estate expense" in the Company's consolidated statements of operations.
|
(2)
|
Intangible liabilities includes below market lease liabilities related to the acquisition of real estate assets. The amortization of below market lease liabilities is recorded as an increase to "Ground and other lease income" in the Company's consolidated statements of operations.
|
(3)
|
The Company paid
$340.0 million
in total consideration to iStar for the Initial Portfolio, including the proceeds from the 2017 Secured Financing.
|
|
For the Years Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Pro forma revenues
|
$
|
25,828
|
|
|
$
|
27,422
|
|
Pro forma net income (loss)
(1)
|
(803
|
)
|
|
5,484
|
|
(1)
|
The combined statements of operations prior to April 14, 2017 represented the activity of the Predecessor and EPS was not applicable. The acquisition of the Initial Portfolio is included in EPS for the period from April 14, 2017 to
December 31, 2017
. The acquisitions of 6200 Hollywood Boulevard and 6201 Hollywood Boulevard would have increased EPS by
$0.07
if the acquisitions had occurred on April 14, 2017.
|
Year
|
|
Leases with CPI Based Escalations
|
|
Leases with Fixed Escalations
|
|
Leases with Revenue Participation
(1)
|
|
Total
|
||||||||
2018
|
|
$
|
4,993
|
|
|
$
|
5,172
|
|
|
$
|
10,032
|
|
|
$
|
20,197
|
|
2019
|
|
4,993
|
|
|
5,245
|
|
|
10,032
|
|
|
20,270
|
|
||||
2020
|
|
4,993
|
|
|
5,323
|
|
|
10,032
|
|
|
20,348
|
|
||||
2021
|
|
4,993
|
|
|
5,409
|
|
|
10,032
|
|
|
20,434
|
|
||||
2022
|
|
4,993
|
|
|
5,488
|
|
|
10,032
|
|
|
20,513
|
|
(1)
|
Represents contractual base rent only and does not include percentage rent that is not fixed and determinable.
|
|
As of
|
||||||
|
December 31, 2017
|
|
December 31, 2016
|
||||
Purchase deposit
|
$
|
2,855
|
|
|
$
|
—
|
|
Deferred finance costs, net
(2)
|
2,490
|
|
|
—
|
|
||
Derivative assets
|
1,042
|
|
|
—
|
|
||
Other assets
(3)
|
450
|
|
|
5,841
|
|
||
Leasing costs, net
(4)
|
92
|
|
|
763
|
|
||
Deferred expenses and other assets, net
|
$
|
6,929
|
|
|
$
|
6,604
|
|
(1)
|
On April 14, 2017, the Company, through a merger and other formation transactions, acquired the Initial Portfolio from iStar and accounted for the acquisition as a business combination pursuant to ASC 805. As a result, the Company recorded the assets acquired and liabilities assumed at their acquisition date fair values.
|
(2)
|
Accumulated amortization of deferred finance costs was
$0.5 million
as of
December 31, 2017
.
|
(3)
|
As of December 31, 2016, other assets included a
$4.1 million
receivable related to the funding provided to a certain investment in a Ground Lease the Company entered into during the year ended December 31, 2016. In addition, as of December 31, 2016 other assets includes
$1.7 million
in deferred offering costs.
|
(4)
|
Accumulated amortization of leasing costs was
$28 thousand
as of December 31, 2016.
|
|
As of
|
||||||
|
December 31, 2017
|
|
December 31, 2016
|
||||
Dividends declared and payable
|
$
|
2,728
|
|
|
$
|
—
|
|
Accounts payable
(2)
|
1,347
|
|
|
779
|
|
||
Accrued expenses
(3)
|
1,285
|
|
|
708
|
|
||
Derivative liabilities
|
904
|
|
|
—
|
|
||
Interest payable
|
660
|
|
|
—
|
|
||
Other liabilities
(4)
|
621
|
|
|
89
|
|
||
Accounts payable, accrued expenses and other liabilities
|
$
|
7,545
|
|
|
$
|
1,576
|
|
(1)
|
On April 14, 2017, the Company, through a merger and other formation transactions, acquired the Initial Portfolio from iStar and accounted for the acquisition as a business combination pursuant to ASC 805. As a result, the Company recorded the assets acquired and liabilities assumed at their acquisition date fair values.
|
(2)
|
As of
December 31, 2017
and 2016, accounts payable includes accrued offering costs.
|
(3)
|
As of
December 31, 2017
, accrued expenses primarily includes accrued legal expenses, accrued audit expenses and recoverable real estate taxes paid by the Company and reimbursed by the tenant. As of December 31, 2016, accrued expenses primarily includes recoverable real estate taxes paid by the Company and reimbursed by the tenant.
|
(4)
|
As of
December 31, 2017
, other liabilities includes unearned rent and
$0.1 million
due to the Manager for costs it paid on the Company's behalf.
|
|
As of
|
|
Stated
Interest Rate |
|
Scheduled
Maturity Date (2) |
||||||
|
December 31, 2017
|
|
December 31, 2016
|
|
|
||||||
Secured credit financing:
|
|
|
|
|
|
|
|
||||
2017 Secured Financing
(1)
|
$
|
227,000
|
|
|
$
|
—
|
|
|
3.795%
|
|
April 2027
|
2017 Hollywood Mortgage
(3)
|
71,000
|
|
|
—
|
|
|
LIBOR plus 1.33%
|
|
January 2023
|
||
2017 Revolver
(3)
|
10,000
|
|
|
—
|
|
|
LIBOR plus 1.35%
|
|
June 2022
|
||
Total secured credit financing
|
308,000
|
|
|
—
|
|
|
|
|
|
||
Total debt obligations
|
308,000
|
|
|
—
|
|
|
|
|
|
||
Debt premium and deferred financing costs, net
(1)
|
(926
|
)
|
|
—
|
|
|
|
|
|
||
Total debt obligations, net
|
$
|
307,074
|
|
|
$
|
—
|
|
|
|
|
|
(1)
|
On
April 14, 2017
, the Company, through a merger and other formation transactions, acquired the Initial Portfolio from iStar and accounted for the acquisition as a business combination pursuant to ASC 805. As a result, the Company recorded the assets acquired and liabilities assumed, including the 2017 Secured Financing, at their acquisition date fair values. As a result, the Company recorded a
$0.4 million
premium on the 2017 Secured Financing.
|
(2)
|
Represents the extended maturity date.
|
(3)
|
LIBOR in effect as of
December 31, 2017
is one-month LIBOR.
|
|
2017 Secured Financing
|
|
2017 Hollywood Mortgage
|
|
2017
Revolver
|
|
Total
|
||||||||
2018
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2019
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
2020
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
2021
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
2022
|
—
|
|
|
—
|
|
|
10,000
|
|
|
10,000
|
|
||||
Thereafter
|
227,000
|
|
|
71,000
|
|
|
—
|
|
|
298,000
|
|
||||
Total principal maturities
|
227,000
|
|
|
71,000
|
|
|
10,000
|
|
|
308,000
|
|
||||
Debt premium and deferred financing costs, net
|
|
|
|
|
|
|
|
|
|
(926
|
)
|
||||
Total debt obligations, net
|
|
|
|
|
|
|
|
|
|
$
|
307,074
|
|
Event
|
|
Date
|
|
Owner
|
|
# of shares
|
|
Price paid Per Share
|
|||
Initial capitalization
|
|
April 14, 2017
|
|
Third parties
|
|
2,875,000
|
|
|
$
|
20.00
|
|
Initial capitalization
|
|
April 14, 2017
|
|
iStar
|
|
2,775,000
|
|
|
20.00
|
|
|
Initial public offering
|
|
June 27, 2017
|
|
Third parties
|
|
10,250,000
|
|
|
20.00
|
|
|
Concurrent iStar placement
|
|
June 27, 2017
|
|
iStar
|
|
2,250,000
|
|
|
20.00
|
|
|
Issuance of shares to directors
|
|
June 27, 2017
|
|
Directors
|
|
40,000
|
|
|
—
|
|
|
Shares outstanding at June 27, 2017
|
|
|
|
|
|
18,190,000
|
|
|
|
|
|
For the Period from April 14, 2017 to
December 31, 2017 |
||
Income (loss) from operations
|
|
$
|
(3,669
|
)
|
Income (loss) from operations attributable and allocable to common shareholders for basic and diluted earnings per common share
|
|
$
|
(3,669
|
)
|
(1)
|
The combined statements of operations prior to April 14, 2017 represented the activity of the Predecessor and EPS was not applicable.
|
|
|
For the Period from April 14, 2017 to
December 31, 2017 |
||
Earnings allocable to common shares:
|
|
|
||
Numerator for basic and diluted earnings per share:
|
|
|
||
Income (loss) from operations attributable to Safety, Income & Growth Inc. and allocable to common shareholders
|
|
$
|
(3,669
|
)
|
Net income (loss)
|
|
$
|
(3,669
|
)
|
|
|
|
||
Denominator for basic and diluted earnings per share:
|
|
|
||
Weighted average common shares outstanding for basic and diluted earnings per common share
|
|
14,648
|
|
|
|
|
|
||
Basic and diluted earnings per common share:
|
|
|
||
Net income (loss) attributable to Safety, Income & Growth Inc. and allocable to common shareholders
|
|
$
|
(0.25
|
)
|
Manager
|
SFTY Manager, LLC, a wholly-owned subsidiary of iStar Inc.
|
Management Fee
|
Annual fee of 1.0% of total shareholder's equity (up to $2.5 billion)
Annual fee of 0.75% of total shareholder's equity (> $2.5 billion) |
Management Fee Consideration
|
Payment will be made exclusively in the Company's common stock (valued at the greater of (i) the volume weighted average market price during the quarter for which the fee is being paid or (ii) the initial public offering price)
|
Lock-up
|
Restriction from selling common stock received for management fees for 2 years from the date of such issuance (restriction will terminate in the event of and effective with the termination of the management agreement)
|
Management Fee Waiver
|
No management fee paid to the Manager during the first year (through June 30, 2018)
|
Incentive Fee
|
None
|
Term
|
1 year
|
Renewal Provision
|
Annual renewal to be approved by majority of independent directors
|
Termination Fee
|
None
|
|
|
|
|
Initial Cost to Company
|
|
Cost
Capitalized
Subsequent to
Acquisition
|
|
Gross Amount Carried
at Close of Period
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Location
|
|
Encumbrances
|
|
Land
|
|
Building and
Improvements
|
|
Land
|
|
Building and
Improvements
|
|
Total
(1)
|
|
Accumulated
Depreciation
|
|
Date
Acquired
|
|
Depreciable
Life
(Years)
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Detroit, MI
|
|
$
|
31,961
|
|
(2)
|
$
|
29,086
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,086
|
|
|
$
|
—
|
|
|
$
|
29,086
|
|
|
$
|
—
|
|
|
2017
|
|
N/A
|
|
Dallas, TX
|
|
3,736
|
|
(2)
|
1,954
|
|
|
—
|
|
|
—
|
|
|
1,954
|
|
|
—
|
|
|
1,954
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Dallas, TX
|
|
4,151
|
|
(2)
|
2,751
|
|
|
—
|
|
|
—
|
|
|
2,751
|
|
|
—
|
|
|
2,751
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Atlanta, GA
|
|
7,577
|
|
(2)
|
4,097
|
|
|
—
|
|
|
—
|
|
|
4,097
|
|
|
—
|
|
|
4,097
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Milwaukee, WI
|
|
3,633
|
|
(2)
|
4,638
|
|
|
51,323
|
|
|
—
|
|
|
4,638
|
|
|
51,323
|
|
|
55,961
|
|
|
916
|
|
|
2017
|
|
40
|
(3)
|
||||||||
Washington, DC
|
|
5,190
|
|
(2)
|
1,484
|
|
|
—
|
|
|
—
|
|
|
1,484
|
|
|
—
|
|
|
1,484
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Minneapolis, MN
|
|
1,452
|
|
(2)
|
716
|
|
|
—
|
|
|
—
|
|
|
716
|
|
|
—
|
|
|
716
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Durango, CO
|
|
16,604
|
|
(2)
|
1,415
|
|
|
17,080
|
|
|
—
|
|
|
1,415
|
|
|
17,080
|
|
|
18,495
|
|
|
387
|
|
|
2017
|
|
35
|
(3)
|
||||||||
Rohnert Park, CA
|
|
19,300
|
|
(2)
|
5,869
|
|
|
13,752
|
|
|
—
|
|
|
5,869
|
|
|
13,752
|
|
|
19,621
|
|
|
387
|
|
|
2017
|
|
32
|
(3)
|
||||||||
Salt Lake City, UT
|
|
55,312
|
|
(2)
|
8,573
|
|
|
40,583
|
|
|
—
|
|
|
8,573
|
|
|
40,583
|
|
|
49,156
|
|
|
847
|
|
|
2017
|
|
34
|
(3)
|
||||||||
San Diego, CA
|
|
38,084
|
|
(2)
|
5,077
|
|
|
24,096
|
|
|
—
|
|
|
5,077
|
|
|
24,096
|
|
|
29,173
|
|
|
532
|
|
|
2017
|
|
33
|
(3)
|
||||||||
Seattle, WA
|
|
40,000
|
|
(2)
|
7,813
|
|
|
45,562
|
|
|
—
|
|
|
7,813
|
|
|
45,562
|
|
|
53,375
|
|
|
1,184
|
|
|
2017
|
|
30
|
(3)
|
||||||||
Los Angeles, CA
|
|
36,920
|
|
(4)
|
68,140
|
|
|
—
|
|
|
—
|
|
|
68,140
|
|
|
—
|
|
|
68,140
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Los Angeles, CA
|
|
34,080
|
|
(4)
|
72,836
|
|
|
—
|
|
|
—
|
|
|
72,836
|
|
|
—
|
|
|
72,836
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Atlanta, GA
|
|
—
|
|
(5)
|
6,300
|
|
|
—
|
|
|
—
|
|
|
6,300
|
|
|
—
|
|
|
6,300
|
|
|
—
|
|
|
2017
|
|
N/A
|
|
||||||||
Total
|
|
$
|
298,000
|
|
|
$
|
220,749
|
|
|
$
|
192,396
|
|
|
$
|
—
|
|
|
$
|
220,749
|
|
|
$
|
192,396
|
|
|
$
|
413,145
|
|
|
$
|
4,253
|
|
|
|
|
|
|
(1)
|
The aggregate cost for Federal income tax purposes was approximately
$467.9 million
at
December 31, 2017
.
|
(2)
|
Pledged as collateral under the 2017 Secured Financing.
|
(3)
|
These properties have land improvements with depreciable lives from
7
to
12
years.
|
(4)
|
Pledged as collateral under the 2017 Hollywood Mortgage.
|
(5)
|
Pledged as collateral under the 2017 Revolver.
|
|
|
April 14, 2017 to December 31, 2017
|
|
January 1, 2017 to April 13, 2017
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2015
|
||||||||
|
|
The Company
|
|
|
The Predecessor
|
|||||||||||
Beginning balance
|
|
$
|
—
|
|
|
$
|
165,699
|
|
|
$
|
161,784
|
|
|
$
|
156,410
|
|
Acquisitions
|
|
413,145
|
|
|
—
|
|
|
3,915
|
|
|
5,374
|
|
||||
Ending balance
|
|
$
|
413,145
|
|
|
$
|
165,699
|
|
|
$
|
165,699
|
|
|
$
|
161,784
|
|
(1)
|
On
April 14, 2017
, the Company, through a merger and other formation transactions, acquired the Initial Portfolio from iStar and accounted for the acquisition as a business combination pursuant to ASC 805. As a result, the Company recorded the assets acquired and liabilities assumed at their acquisition date fair values.
|
|
|
April 14, 2017 to December 31, 2017
|
|
January 1, 2017 to April 13, 2017
|
|
Year Ended December 31, 2016
|
|
Year Ended December 31, 2015
|
||||||||
|
|
The Company
|
|
|
The Predecessor
|
|||||||||||
Beginning balance
|
|
$
|
—
|
|
|
$
|
61,221
|
|
|
$
|
58,104
|
|
|
$
|
54,987
|
|
Additions
|
|
4,253
|
|
|
894
|
|
|
3,117
|
|
|
3,117
|
|
||||
Ending balance
|
|
$
|
4,253
|
|
|
$
|
62,115
|
|
|
$
|
61,221
|
|
|
$
|
58,104
|
|
(1)
|
On
April 14, 2017
, the Company, through a merger and other formation transactions, acquired the Initial Portfolio from iStar and accounted for the acquisition as a business combination pursuant to ASC 805. As a result, the Company recorded the assets acquired and liabilities assumed at their acquisition date fair values.
|
(a)
|
and (c) Financial statements and schedule—see Index to Financial Statements and Schedule included in Item 8.
|
(b)
|
Exhibits—see index on following page.
|
Exhibit
Number
|
|
Document Description
|
2.1
|
|
Agreement and Plan of Merger between Safety, Income and Growth, Inc. and SIGI Acquisition, Inc. (incorporated by reference to Exhibit 2.1 to our Registration Statement on Form S-11 (File No. 333-217224), filed May 8, 2017)
|
3.1
|
|
Articles of Amendment and Restatement of Safety, Income and Growth, Inc., dated as of June 23, 2017 (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K, filed July 3, 2017)
|
3.2
|
|
Bylaws of Safety, Income and Growth, Inc., dated as of June 27, 2017 (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K, filed July 3, 2017)
|
3.3
|
|
Articles of Amendment of Safety, Income and Growth, Inc., dated as of October 20, 2017 (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K, filed October 23, 2017)
|
4.1
|
|
Specimen Common Stock Certificate of Safety, Income and Growth, Inc. (incorporated by reference to Exhibit 4.1 to our Registration Statement on Form S-11 (File No. 333-217224), filed June 16, 2017)
|
10.1
|
|
First Amended and Restated Limited Partnership Agreement of Safety Income and Growth Operating Partnership LP, dated as of June 27, 2017, among Safety, Income and Growth, Inc. and SIGOP GenPar LLC (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K, filed July 3, 2017)
|
10.2*
†
|
|
|
10.3
|
|
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.3 to our Registration Statement on Form S-11 (File No. 333-217224), filed May 8, 2017)
|
10.4
|
|
Management Agreement, dated as of June 27, 2017, among Safety, Income and Growth, Inc., Safety Income and Growth Operating Partnership LP and SFTY Manager LLC (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K, filed July 3, 2017)
|
10.5
|
|
Exclusivity and Expense Reimbursement Agreement, dated as of June 27, 2017, between Safety, Income and Growth, Inc. and iStar Inc. (incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K, filed July 3, 2017)
|
10.6
|
|
Credit Agreement, dated as of June 27, 2017, among Safety, Income and Growth, Inc., as borrower, SIGOP GenPar LLC, Safety Income and Growth Operating Partnership LP and certain of its subsidiaries from time to time party thereto, as guarantors, Bank of America, N.A., as administrative agent, Bank of America, N.A., JPMorgan Chase Bank, N.A. and Barclays Bank PLC, as L/C issuers and the other lenders party thereto, Merrill Lynch, Pierce, Fenner & Smith Incorporated, JPMorgan Chase Bank, N.A. and Barclays Bank PLC, as joint lead arrangers, and Merrill Lynch, Pierce, Fenner & Smith Incorporated, as sole bookrunner (incorporated by reference to Exhibit 10.9 to our Current Report on Form 8-K, filed July 3, 2017)
|
10.7
|
|
Registration Rights Agreement, among Safety, Income and Growth, Inc., SFTY Venture LLC and SFTY VII-B, LLC (incorporated by reference to Exhibit 10.11 to our Registration Statement on Form S-11 (File No. 333-217224), filed May 8, 2017)
|
10.8
|
|
Initial Portfolio Agreement, dated as of June 27, 2017, between Safety, Income and Growth, Inc. and iStar Inc. (incorporated by reference to Exhibit 10.5 to our Current Report on Form 8-K, filed July 3, 2017)
|
10.9
|
|
Stockholder's Agreement, between Safety, Income and Growth, Inc. and SFTY Venture LLC (incorporated by reference to Exhibit 10.9 to our Registration Statement on Form S-11 (File No. 333-217224), filed May 8, 2017)
|
10.10
|
|
Stockholder's Agreement, between Safety, Income and Growth, Inc. and SFTY VII-B, LLC (incorporated by reference to Exhibit 10.10 to our Registration Statement on Form S-11 (File No. 333-217224), filed May 8, 2017)
|
10.11
|
|
Registration Rights Agreement, among Safety, Income and Growth, Inc., SFTY Venture LLC and SFTY VII-B, LLC (incorporated by reference to Exhibit 10.11 to our Registration Statement on Form S-11 (File No. 333-217224), filed May 8, 2017)
|
10.12
|
|
Loan Agreement, dated March 30, 2017, among Barclays Bank PLC, JP Morgan Chase National Association and Bank of America, N.A., the company and the company subsidiaries named therein as borrower (incorporated by reference to Exhibit 10.12 to our Registration Statement on Form S-11 (File No. 333-217224), filed April 10, 2017)
|
10.13
|
|
Option Purchase Agreement, dated as of June 27, 2017, between Safety Income and Growth Operating Partnership LP and iStar Inc. (incorporated by reference to Exhibit 10.6 to our Current Report on Form 8-K, filed July 3, 2017)
|
10.14
|
|
Assignment, Assumption and Transfer Agreement relating to 6201 Hollywood Boulevard, dated as of June 27, 2017, between Safety Income and Growth Operating Partnership LP and iStar REO Holdings TRS LLC (incorporated by reference to Exhibit 10.7 to our Current Report on Form 8-K, filed July 3, 2017)
|
10.15
|
|
Assignment, Assumption and Transfer Agreement relating to 6200 Hollywood Boulevard, dated as of June 27, 2017, between Safety Income and Growth Operating Partnership LP and iStar REO Holdings TRS LLC (incorporated by reference to Exhibit 10.8 to our Current Report on Form 8-K, filed July 3, 2017)
|
14.1*
|
|
|
21.1*
|
|
|
23.1*
|
|
|
31.0*
|
|
|
32.0*
|
|
|
100*
|
|
XBRL-related documents
|
101
|
|
Interactive data file
|
|
|
Safety, Income & Growth Inc.
Registrant
|
Date:
|
February 20, 2018
|
/s/ JAY SUGARMAN
|
|
|
Jay Sugarman
Chairman of the Board of Directors and Chief
Executive Officer (principal executive officer)
|
|
|
Safety, Income & Growth Inc.
Registrant
|
Date:
|
February 20, 2018
|
/s/ GEOFFREY G. JERVIS
|
|
|
Geoffrey G. Jervis
Chief Financial Officer (principal financial and
accounting officer)
|
|
|
|
Date:
|
February 20, 2018
|
/s/ JAY SUGARMAN
|
|
|
Jay Sugarman
Chairman of the Board of Directors
Chief Executive Officer
|
|
|
|
Date:
|
February 20, 2018
|
/s/ DEAN S. ADLER
|
|
|
Dean S. Adler
Director
|
|
|
|
Date:
|
February 20, 2018
|
/s/ JAY S. NYDICK
|
|
|
Jay S. Nydick
Director
|
|
|
|
Date:
|
February 20, 2018
|
/s/ ROBIN JOSEPHS
|
|
|
Robin Josephs
Director
|
|
|
|
Date:
|
February 20, 2018
|
/s/ STEFAN M. SELIG
|
|
|
Stefan M. Selig
Director
|
Subsidiary
|
|
State of Formation
|
62 Hundred Hollywood N GenPar LLC
|
|
Delaware
|
62 Hundred Hollywood North LP
|
|
Delaware
|
62 Hundred Hollywood S GenPar LLC
|
|
Delaware
|
62 Hundred Hollywood South LP
|
|
Delaware
|
221 American Boulevard – Bloomington LLC
|
|
Delaware
|
3333 Old Milton Alpharetta LLC
|
|
Delaware
|
401 W Michigan Street – Milwaukee LLC
|
|
Delaware
|
500 Woodward LLC
|
|
Delaware
|
CTL I Maryland LLC
|
|
Delaware
|
Hubble Drive Lanham LLC
|
|
Delaware
|
iStar Dallas GL GenPar LLC
|
|
Delaware
|
iStar Dallas GL LP
|
|
Delaware
|
iStar North Old Atlanta Road LLC
|
|
Delaware
|
iStar Woodward LLC
|
|
Delaware
|
Lighthouse Ground Owner LLC
|
|
Delaware
|
Pulliam Ground Owner LLC
|
|
Delaware
|
Red Lion GP LLC
|
|
Delaware
|
RLH GenPar II LLC
|
|
Delaware
|
RLH Partnership II LP
|
|
Delaware
|
RLH Partnership, L.P.
|
|
Delaware
|
Safety Income and Growth Operating Partnership, LP
|
|
Delaware
|
Safety, Income & Growth Inc.
|
|
Maryland
|
SFTY Manager LLC
|
|
Delaware
|
SIGI Finco 1 LLC
|
|
Delaware
|
SIGOP Gen Par LLC
|
|
Delaware
|
Tetro Ground Owner LLC
|
|
Delaware
|
Date:
|
February 20, 2018
|
By:
|
|
/s/ JAY SUGARMAN
|
||
|
|
|
|
Name:
|
|
Jay Sugarman
|
|
|
|
|
Title:
|
|
Chief Executive Officer
|
Date:
|
February 20, 2018
|
By:
|
|
/s/ GEOFFREY G. JERVIS
|
||
|
|
|
|
Name:
|
|
Geoffrey G. Jervis
|
|
|
|
|
Title:
|
|
Chief Financial Officer (principal
financial and accounting officer)
|
Date:
|
February 20, 2018
|
By:
|
|
/s/ JAY SUGARMAN
|
||
|
|
|
|
Name:
|
|
Jay Sugarman
|
|
|
|
|
Title:
|
|
Chief Executive Officer
|
Date:
|
February 20, 2018
|
By:
|
|
/s/ GEOFFREY G. JERVIS
|
||
|
|
|
|
Name:
|
|
Geoffrey G. Jervis
|
|
|
|
|
Title:
|
|
Chief Financial Officer (principal
financial and accounting officer)
|