Cover Page
Cover Page - shares | 3 Months Ended | |
Mar. 31, 2021 | Apr. 27, 2021 | |
Entity Information [Line Items] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 31, 2021 | |
Document Transition Report | false | |
Entity File Number | 1-15371 | |
Entity Registrant Name | iStar Inc. | |
Entity Incorporation, State or Country Code | MD | |
Entity Tax Identification Number | 95-6881527 | |
Entity Address, Address Line One | 1114 Avenue of the Americas, 39th Floor | |
Entity Address, City or Town | New York | |
Entity Address, State or Province | NY | |
Entity Address, Postal Zip Code | 10036 | |
City Area Code | 212 | |
Local Phone Number | 930-9400 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Common Stock, Shares, Outstanding (in shares) | 73,235,779 | |
Entity Central Index Key | 0001095651 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2021 | |
Document Fiscal Period Focus | Q1 | |
Amendment Flag | false | |
Common Stock, $0.001 par value | ||
Entity Information [Line Items] | ||
Title of 12(b) Security | Common Stock, $0.001 par value | |
Trading Symbol | STAR | |
Security Exchange Name | NYSE | |
8.00% Series D Cumulative Redeemable Preferred Stock, $0.001 par value | ||
Entity Information [Line Items] | ||
Title of 12(b) Security | 8.00% Series D Cumulative Redeemable Preferred Stock,$0.001 par value | |
Trading Symbol | STAR-PD | |
Security Exchange Name | NYSE | |
7.65% Series G Cumulative Redeemable Preferred Stock, $0.001 par value | ||
Entity Information [Line Items] | ||
Title of 12(b) Security | 7.65% Series G Cumulative Redeemable Preferred Stock, $0.001 par value | |
Trading Symbol | STAR-PG | |
Security Exchange Name | NYSE | |
7.50% Series I Cumulative Redeemable Preferred Stock, $0.001 par value | ||
Entity Information [Line Items] | ||
Title of 12(b) Security | 7.50% Series I Cumulative Redeemable Preferred Stock, $0.001 par value | |
Trading Symbol | STAR-PI | |
Security Exchange Name | NYSE |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Real estate | |||
Real estate, at cost | [1] | $ 1,753,378 | $ 1,752,053 |
Less: accumulated depreciation | [1] | (278,985) | (267,772) |
Real estate, net | [1] | 1,474,393 | 1,484,281 |
Real estate available and held for sale | [1] | 2,600 | 5,212 |
Total real estate | [1] | 1,476,993 | 1,489,493 |
Net investment in leases ($9,270 and $10,871 of allowances as of March 31, 2021 and December 31, 2020, respectively) | [1] | 431,126 | 429,101 |
Land and development, net | [1] | 406,781 | 430,663 |
Loans receivable and other lending investments, net ($9,058 and $13,170 of allowances as of March 31, 2021 and December 31, 2020, respectively) | [1] | 533,716 | 732,330 |
Loan receivable held for sale | [1] | 16,086 | 0 |
Other investments | [1] | 1,237,295 | 1,176,560 |
Cash and cash equivalents | [1] | 193,852 | 98,633 |
Accrued interest and operating lease income receivable, net | [1] | 8,686 | 10,061 |
Deferred operating lease income receivable, net | [1] | 60,812 | 58,128 |
Deferred expenses and other assets, net | [1] | 428,244 | 436,839 |
Total assets | [1] | 4,793,591 | 4,861,808 |
Liabilities: | |||
Accounts payable, accrued expenses and other liabilities | [1] | 451,010 | 467,922 |
Liabilities associated with properties held for sale | [1] | 231 | 27 |
Loan participations payable, net | [1] | 0 | 42,501 |
Debt obligations, net | [1] | 3,291,343 | 3,286,975 |
Total liabilities | [1] | 3,742,584 | 3,797,425 |
Commitments and contingencies (refer to Note 12) | [1] | ||
iStar Inc. shareholders' equity: | |||
Preferred Stock Series D, G and I, liquidation preference $25.00 per share (refer to Note 14) | [1] | 12 | 12 |
Common Stock, $0.001 par value, 200,000 shares authorized, 73,440 and 73,967 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively | [1] | 73 | 74 |
Additional paid-in capital | [1] | 3,204,862 | 3,240,535 |
Accumulated deficit | [1] | (2,309,763) | (2,316,972) |
Accumulated other comprehensive loss (refer to Note 14) | [1] | (41,858) | (52,680) |
Total iStar Inc. shareholders' equity | [1] | 853,326 | 870,969 |
Noncontrolling interests | [1] | 197,681 | 193,414 |
Total equity | [1] | 1,051,007 | 1,064,383 |
Total liabilities and equity | [1] | $ 4,793,591 | $ 4,861,808 |
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) shares in Thousands, $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Statement of Financial Position [Abstract] | ||
Allowance for losses on net investment in leases at end of period | $ 9,270 | $ 10,871 |
Loans receivable and other lending investments, allowances | $ 9,058 | $ 13,170 |
Liquidation preference (in dollars per share) | $ 25 | $ 25 |
Common Stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common Stock, shares authorized (in shares) | 200,000 | 200,000 |
Common Stock, shares issued (in shares) | 73,440 | 73,967 |
Common Stock, shares outstanding (in shares) | 73,440 | 73,967 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Revenues: | ||
Total revenues | $ 113,260 | $ 173,461 |
Costs and expenses: | ||
Interest expense | 39,563 | 43,392 |
Depreciation and amortization | 15,455 | 14,486 |
General and administrative | 21,439 | 34,271 |
(Recovery of) provision for loan losses | (3,794) | 4,003 |
Recovery of (provision for) losses on net investment in leases | (1,601) | 1,292 |
Impairment of assets | 1,785 | 1,708 |
Other expense | 253 | 74 |
Total costs and expenses | 119,317 | 198,783 |
Income from sales of real estate | 612 | 0 |
Loss from operations before earnings from equity method investments and other items | (5,445) | (25,322) |
Loss on early extinguishment of debt, net | 0 | (4,115) |
Earnings from equity method investments | 12,769 | 16,612 |
Net income (loss) before income taxes | 7,324 | (12,825) |
Income tax benefit (expense) | 665 | (60) |
Net income (loss) | 7,989 | (12,885) |
Net (income) attributable to noncontrolling interests | (2,520) | (2,691) |
Net income (loss) attributable to iStar Inc. | 5,469 | (15,576) |
Preferred dividends | (5,874) | (5,874) |
Net loss allocable to common shareholders | $ (405) | $ (21,450) |
Net loss allocable to common shareholders: | ||
Basic (in dollars per share) | $ (0.01) | $ (0.28) |
Diluted (in dollars per share) | $ (0.01) | $ (0.28) |
Weighted average number of common shares: | ||
Basic (in shares) | 73,901 | 77,444 |
Diluted (in shares) | 73,901 | 77,444 |
Operating lease income | ||
Revenues: | ||
Total revenues | $ 47,444 | $ 47,346 |
Interest income | ||
Revenues: | ||
Total revenues | 10,650 | 17,216 |
Interest income from sales-type leases | ||
Revenues: | ||
Total revenues | 8,627 | 8,355 |
Other income | ||
Revenues: | ||
Total revenues | 14,290 | 20,368 |
Land development | ||
Revenues: | ||
Total revenues | 32,249 | 80,176 |
Costs and expenses: | ||
Cost of sales expense | 29,323 | 77,059 |
Real estate expense | ||
Costs and expenses: | ||
Cost of sales expense | $ 16,894 | $ 22,498 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | ||
Statement of Comprehensive Income [Abstract] | |||
Net income (loss) | $ 7,989 | $ (12,885) | |
Other comprehensive income (loss): | |||
Reclassification of losses on cash flow hedges into earnings upon realization | [1] | 2,338 | 1,314 |
Unrealized (losses) gains on available-for-sale securities | (1,031) | 203 | |
Unrealized gains (losses) on cash flow hedges | 11,973 | (27,776) | |
Other comprehensive income (loss) | 13,280 | (26,259) | |
Comprehensive income (loss) | 21,269 | (39,144) | |
Comprehensive (income) loss attributable to noncontrolling interests | (4,978) | 2,753 | |
Comprehensive income (loss) attributable to iStar Inc. | $ 16,291 | $ (36,391) | |
[1] | Amounts reclassified to "Interest expense" in the Company's consolidated statements of operations for the three months ended March 31, 2021 and 2020 are $2,104 and $1,088, respectively. Amounts reclassified to "Earnings (losses) from equity method investments" in the Company's consolidated statements of operations for the three months ended March 31, 2021 and 2020 are $234 and $226, respectively. |
Consolidated Statements of Co_2
Consolidated Statements of Comprehensive Income (Loss) (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Interest expense | $ 39,563 | $ 43,392 |
Earnings from equity method investments | 12,769 | 16,612 |
Other expense | 253 | 74 |
Reclassification out of Other Comprehensive Income | Accumulated Gain (Loss), Cash Flow Hedge | ||
Interest expense | 2,104 | 1,088 |
Earnings from equity method investments | $ 234 | $ 226 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Equity - USD ($) $ in Thousands | Total | Period of Adoption, Adjustment | Preferred Stock | [1] | Common Stock at Par | Additional Paid-In Capital | Additional Paid-In CapitalPeriod of Adoption, Adjustment | Retained Earnings (Deficit) | Retained Earnings (Deficit)Period of Adoption, Adjustment | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests | |
Beginning Balance at Dec. 31, 2019 | $ 1,237,960 | $ (12,382) | $ 12 | $ 78 | $ 3,284,877 | $ (2,205,838) | $ (12,382) | $ (38,707) | $ 197,538 | |||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||
Dividends declared—preferred | (5,874) | (5,874) | ||||||||||
Dividends declared—common | (7,834) | (7,834) | ||||||||||
Issuance of stock/restricted stock unit amortization, net(2) | 2,949 | 2,222 | 727 | |||||||||
Net income (loss) | (12,885) | (15,576) | 2,691 | |||||||||
Change in accumulated other comprehensive income (loss) | (26,259) | (20,815) | (5,444) | |||||||||
Repurchase of stock | (12,045) | (1) | (12,044) | |||||||||
Contributions from noncontrolling interests | 163 | 163 | ||||||||||
Distributions to noncontrolling interests | (3,724) | (3,724) | ||||||||||
Ending Balance at Mar. 31, 2020 | 1,160,069 | 12 | 77 | 3,275,055 | (2,247,504) | (59,522) | 191,951 | |||||
Beginning Balance at Dec. 31, 2020 | 1,064,383 | [2] | $ (10,019) | 12 | 74 | 3,240,535 | $ (25,869) | (2,316,972) | $ 15,850 | (52,680) | 193,414 | |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||
Dividends declared—preferred | (5,874) | (5,874) | ||||||||||
Dividends declared—common | (8,236) | (8,236) | ||||||||||
Issuance of stock/restricted stock unit amortization, net(2) | 3,942 | 2,572 | 1,370 | |||||||||
Net income (loss) | 7,989 | 5,469 | 2,520 | |||||||||
Change in accumulated other comprehensive income (loss) | 13,280 | 10,822 | 2,458 | |||||||||
Repurchase of stock | (12,377) | (1) | (12,376) | |||||||||
Contributions from noncontrolling interests | 64 | 64 | ||||||||||
Distributions to noncontrolling interests | (2,145) | (2,145) | ||||||||||
Ending Balance at Mar. 31, 2021 | $ 1,051,007 | [2] | $ 12 | $ 73 | $ 3,204,862 | $ (2,309,763) | $ (41,858) | $ 197,681 | ||||
[1] | Refer to Note 14 for details on the Company's Preferred Stock. (2) Net of payments for withholding taxes upon vesting of stock-based compensation. | |||||||||||
[2] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Consolidated Statements of Ch_2
Consolidated Statements of Changes in Equity (Parenthetical) - $ / shares | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Statement of Stockholders' Equity [Abstract] | ||
Dividends declared - common (in dollars per share) | $ 0.11 | $ 0.10 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Cash flows from operating activities: | ||
Net income (loss) | $ 7,989 | $ (12,885) |
Adjustments to reconcile net income (loss) to cash flows from operating activities: | ||
(Recovery of) provision for loan losses | (3,794) | 4,003 |
(Recovery of) provision for losses on net investment in leases | (1,601) | 1,292 |
Impairment of assets | 1,785 | 1,708 |
Depreciation and amortization | 15,455 | 14,486 |
Non-cash interest income from sales-type leases | (9,388) | (1,570) |
Stock-based compensation expense | 5,508 | 16,270 |
Amortization of discounts/premiums and deferred financing costs on debt obligations, net | 2,016 | 3,320 |
Amortization of discounts/premiums and deferred interest on loans, net | (3,379) | (8,404) |
Deferred interest on loans received | 23,703 | 0 |
Earnings from equity method investments | (12,769) | (16,612) |
Distributions from operations of other investments | 10,598 | 5,009 |
Deferred operating lease income | (2,684) | (3,618) |
Income from sales of real estate | (612) | 0 |
Land development revenue in excess of cost of sales | (2,926) | (3,117) |
Loss on early extinguishment of debt, net | 0 | 4,115 |
Other operating activities, net | (3,917) | (9,710) |
Changes in assets and liabilities: | ||
Increase Decrease In Origination Of Loan Receivable Held For Sale | (16,086) | 0 |
Changes in accrued interest and operating lease income receivable | 1,945 | 79 |
Changes in deferred expenses and other assets, net | 1,776 | (3,039) |
Changes in accounts payable, accrued expenses and other liabilities | (17,414) | (12,324) |
Cash flows provided by (used in) operating activities | (3,795) | (20,997) |
Cash flows from investing activities: | ||
Originations and fundings of loans receivable, net | (50,670) | (37,977) |
Capital expenditures on real estate assets | (648) | (4,008) |
Capital expenditures on land and development assets | (4,134) | (15,035) |
Repayments of and principal collections on loans receivable and other lending investments, net | 109,926 | 18,346 |
Net proceeds from sales of loans receivable | 79,560 | 0 |
Net proceeds from sales of real estate | 2,967 | 7,493 |
Net proceeds from net investment in leases | 6,575 | 0 |
Net proceeds from sales of land and development assets | 30,801 | 76,776 |
Distributions from other investments | 20,032 | 9,866 |
Contributions to and acquisition of interest in other investments | (59,866) | (118,991) |
Other investing activities, net | 3,092 | 769 |
Cash flows used in investing activities | 137,635 | (62,761) |
Cash flows from financing activities: | ||
Borrowings from debt obligations | 25,000 | 306,180 |
Repayments and repurchases of debt obligations | (32,308) | (113,634) |
Preferred dividends paid | (5,874) | (5,874) |
Common dividends paid | (8,216) | (7,797) |
Repurchase of stock | (10,775) | (18,153) |
Payments for debt prepayment or extinguishment costs | 0 | (3,316) |
Payments for deferred financing costs | (75) | (2,382) |
Payments for withholding taxes upon vesting of stock-based compensation | (2,085) | (1,984) |
Contributions from noncontrolling interests | 64 | 163 |
Distributions to noncontrolling interests | (2,145) | (3,724) |
Cash flows (used in) provided by financing activities | (36,414) | 149,479 |
Effect of exchange rate changes on cash | (111) | (25) |
Changes in cash, cash equivalents and restricted cash | 97,315 | 65,696 |
Cash, cash equivalents and restricted cash at beginning of period | 150,566 | 352,206 |
Cash, cash equivalents and restricted cash at end of period | 247,881 | 417,902 |
Supplemental disclosure of non-cash investing and financing activity: | ||
Fundings and (repayments) of loan receivables and loan participations, net | (42,501) | 2,110 |
Accrued repurchase of stock | $ 1,802 | $ 250 |
Business and Organization
Business and Organization | 3 Months Ended |
Mar. 31, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Business and Organization | Business and Organization Business —iStar Inc. (the "Company") finances, invests in and develops real estate and real estate related projects as part of its fully-integrated investment platform. The Company also manages entities focused on ground lease and net lease investments (refer to Note 8). The Company has invested over $40 billion of capital over the past two decades and is structured as a real estate investment trust ("REIT") with a diversified portfolio focused on larger assets located in major metropolitan markets. The Company's primary reportable business segments are net lease, real estate finance, operating properties and land and development (refer to Note 18). Organization —The Company began its business in 1993 through the management of private investment funds and became publicly traded in 1998. Since that time, the Company has grown through the origination of new investments and corporate acquisitions. |
Basis of Presentation and Princ
Basis of Presentation and Principles of Consolidation | 3 Months Ended |
Mar. 31, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Basis of Presentation and Principles of Consolidation | Basis of Presentation and Principles of Consolidation Basis of Presentation —The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with the instructions to Form 10-Q and Article 10-01 of Regulation S-X for interim financial statements. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles in the United States of America ("GAAP") for complete financial statements. These unaudited consolidated financial statements and related notes should be read in conjunction with the consolidated financial statements and related notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2020 (the "Annual Report"). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. In the opinion of management, the accompanying consolidated financial statements contain all adjustments, consisting of normal recurring adjustments, necessary for a fair statement of the results for the interim periods presented. Such operating results may not be indicative of the expected results for any other interim periods or the entire year. Certain prior year amounts have been reclassified in the Company's consolidated financial statements and the related notes to conform to the current period presentation. Principles of Consolidation —The consolidated financial statements include the financial statements of the Company, its wholly owned subsidiaries, controlled partnerships and VIEs for which the Company is the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation. The Company's involvement with VIEs affects its financial performance and cash flows primarily through amounts recorded in "Operating lease income," "Interest income," "Earnings from equity method investments," "Real estate expense" and "Interest expense" in the Company's consolidated statements of operations. The Company has provided no financial support to those VIEs that it was not previously contractually required to provide. Consolidated VIEs —The Company consolidates VIEs for which it is considered the primary beneficiary. The liabilities of these VIEs are non-recourse to the Company and can only be satisfied from each VIE's respective assets. The Company did not have any unfunded commitments related to consolidated VIEs as of March 31, 2021 and December 31, 2020. The following table presents the assets and liabilities of the Company's consolidated VIEs as of March 31, 2021 and December 31, 2020 ($ in thousands): As of March 31, December 31, ASSETS Real estate Real estate, at cost $ 900,349 $ 899,110 Less: accumulated depreciation (68,141) (61,917) Real estate, net 832,208 837,193 Land and development, net 220,273 240,137 Other investments 31 35 Cash and cash equivalents 32,756 22,571 Accrued interest and operating lease income receivable, net 2,501 1,472 Deferred operating lease income receivable, net 31,785 29,428 Deferred expenses and other assets, net 120,288 122,591 Total assets $ 1,239,842 $ 1,253,427 LIABILITIES Accounts payable, accrued expenses and other liabilities $ 116,224 $ 115,581 Debt obligations, net 482,827 488,719 Total liabilities 599,051 604,300 |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2021 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies The following paragraph describes the impact on the Company's consolidated financial statements from the adoption of Accounting Standards Updates ("ASUs") on January 1, 2021. The Company adopted ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40) ("ASU 2020-06") on January 1, 2021 using the modified retrospective approach method. Under the modified retrospective approach, the Company recorded a cumulative effect adjustment on January 1, 2021 by increasing "Debt obligations, net" by $10.0 million, increasing retained earnings by $15.9 million and decreasing "Additional paid-in capital" by $25.9 million with respect to its 3.125% senior convertible notes (refer to Note 11). Periods presented that are prior to the adoption date of January 1, 2021 will not be adjusted. In addition, upon the adoption of ASU 2020-06, the Company is required to use a modified if-converted method when calculating earnings per share. The Company will settle conversions of the 3.125% senior convertible notes by paying the conversion value in cash up to the original principal amount of the notes being converted and shares of common stock to the extent of any conversion premium. The if-converted method is modified so that interest expense is not added back to the numerator, and the denominator only includes the net number of incremental shares that would be issued upon conversion. For the remainder of the Company's significant accounting policies, refer to the Company's Annual Report. New Accounting Pronouncements — |
Real Estate
Real Estate | 3 Months Ended |
Mar. 31, 2021 | |
Real Estate [Abstract] | |
Real Estate | Real Estate The Company's real estate assets were comprised of the following ($ in thousands): Net Lease (1) Operating Properties Total As of March 31, 2021 Land, at cost $ 188,418 $ 103,530 $ 291,948 Buildings and improvements, at cost 1,354,952 106,478 1,461,430 Less: accumulated depreciation (260,288) (18,697) (278,985) Real estate, net (1) 1,283,082 191,311 1,474,393 Real estate available and held for sale (2) — 2,600 2,600 Total real estate $ 1,283,082 $ 193,911 $ 1,476,993 As of December 31, 2020 Land, at cost $ 188,418 $ 103,530 $ 291,948 Buildings and improvements, at cost 1,353,683 106,422 1,460,105 Less: accumulated depreciation (250,198) (17,574) (267,772) Real estate, net (1) 1,291,903 192,378 1,484,281 Real estate available and held for sale (2) — 5,212 5,212 Total real estate $ 1,291,903 $ 197,590 $ 1,489,493 _______________________________________________________________________________ (1) As of March 31, 2021 and December 31, 2020, real estate, net included $751.4 million and $755.5 million, respectively, of real estate of the Net Lease Venture (refer to Net Lease Venture below). (2) As of March 31, 2021 and December 31, 2020, the Company had $2.6 million and $5.2 million, respectively, of residential condominiums available for sale in its operating properties portfolio. Net Lease Venture —In February 2014, the Company partnered with a sovereign wealth fund to form a venture to acquire and develop net lease assets (the "Net Lease Venture") and gave a right of first offer to the venture on all new net lease investments. The Company and its partner had joint decision making rights pertaining to the acquisition of new investments. Upon the expiration of the investment period on June 30, 2018, the Company obtained control of the venture through its unilateral rights of management and disposition of the assets. As a result, the expiration of the investment period resulted in a reconsideration event under GAAP and the Company determined that the Net Lease Venture is a VIE for which the Company is the primary beneficiary. Effective June 30, 2018, the Company consolidated the Net Lease Venture as an asset acquisition under ASC 810. The Net Lease Venture had previously been accounted for as an equity method investment. The Company has an equity interest in the Net Lease Venture of approximately 51.9%. The Company is responsible for sourcing new opportunities and managing the venture and its assets in exchange for a management fee and incentive fee. Several of the Company's senior executives whose time is substantially devoted to the Net Lease Venture own a total of 0.6% equity ownership in the venture via co-investment. These senior executives are also entitled to an amount equal to 50% of any incentive fee received based on the 47.5% external partner's interest. Dispositions— During the three months ended March 31, 2020, the Company sold a net lease asset for net proceeds of $7.5 million and recognized an impairment of $1.7 million in connection with the sale. Real Estate Available and Held for Sale— During the three months ended March 31, 2020, the Company transferred a net lease asset with an aggregate carrying value of $25.7 million to held for sale due to an executed contract with SAFE. The net lease asset was sold to SAFE in September 2020. Impairments— During the three months ended March 31, 2020, the Company recorded an impairment of $1.7 million in connection with the sale of a net lease asset. Tenant Reimbursements— The Company receives reimbursements from tenants for certain facility operating expenses including common area costs, insurance, utilities and real estate taxes. Tenant expense reimbursements were $7.0 million and $5.9 million for the three months ended March 31, 2021 and 2020, respectively. These amounts are included in "Operating lease income" in the Company's consolidated statements of operations. Allowance for Doubtful Accounts— As of March 31, 2021 and December 31, 2020, the allowance for doubtful accounts related to real estate tenant receivables was $1.0 million and $1.7 million, respectively. These amounts are included in "Accrued interest and operating lease income receivable, net" on the Company's consolidated balance sheets. Future Minimum Operating Lease Payments —Future minimum operating lease payments to be collected under non-cancelable operating leases, excluding customer reimbursements of expenses, in effect as of March 31, 2021, are as follows by year ($ in thousands): Year Net Operating Properties 2021 (remaining nine months) $ 95,970 $ 10,877 2022 130,077 6,677 2023 121,718 6,421 2024 116,027 6,383 2025 119,483 5,720 Thereafter 1,254,867 8,247 |
Net Investment in Leases
Net Investment in Leases | 3 Months Ended |
Mar. 31, 2021 | |
Leases [Abstract] | |
Net Investment in Leases | Net Investment in Leases In May 2019, the Company entered into a transaction with an operator of bowling entertainment venues, consisting of the purchase of nine bowling centers for $56.7 million, of which seven were acquired from the lessee for $44.1 million, and a commitment to invest up to $55.0 million in additional bowling centers over the next several years. The new centers were added to the Company's existing master leases with the tenant. In connection with this transaction, the maturities of the master leases were extended by 15 years to 2047. In the second quarter 2020, the Company entered into a transaction with the lessee whereby it would apply $10 million of the net proceeds it received from certain sales of the lessee's facilities to the lessee's upcoming rent obligations to the Company. In exchange, the Company's obligation under the lease to acquire an equal amount of new facilities for them or to reduce their rent in the future has been terminated. In the third quarter 2020, the Company granted the lessee a nine-month rent deferral on its two wholly-owned master leases in exchange for eliminating the Company's commitment to invest up to $55.0 million in additional bowling centers over the next several years. All deferred amounts are required to be repaid with interest beginning in January 2023. As a result of the May 2019 modifications to the leases, the Company classified the leases as sales-type leases and recorded $424.1 million in "Net investment in leases" on its consolidated balance sheet. As a result of the modifications in the second and third quarter 2020, the Company reassessed this classification as required by ASC 842, and concluded that the leases should continue to be classified as sales-type leases. In May 2019, the Company determined that the seven bowling centers acquired did not qualify as a sale leaseback transaction and recorded $44.1 million in "Loans receivable and other lending investments, net" on its consolidated balance sheet (refer to Note 7). For the three months ended March 31, 2021 and 2020, the Company recognized $0.1 million and $6.9 million, respectively, of cash interest income and $8.5 million and $1.5 million, respectively, of non-cash interest income in "Interest income from sales-type leases" in the Company's consolidated statements of operations. Dispositions— During the three months ended March 31, 2021, the Company sold net lease assets for net proceeds of $6.6 million and recognized an aggregate impairment of $1.5 million in connection with the sales. The Company's net investment in leases were comprised of the following as of March 31, 2021 and December 31, 2020 ($ in thousands): March 31, 2021 December 31, 2020 Total undiscounted cash flows $ 1,020,921 $ 1,020,921 Unguaranteed estimated residual value 338,543 345,284 Present value discount (919,068) (926,233) Allowance for losses on net investment in leases (9,270) (10,871) Net investment in leases (1) $ 431,126 $ 429,101 _______________________________________________________________________________ (1) As of March 31, 2021 and December 31, 2020, all of the Company's net investment in leases were current in their payment status and performing in accordance with the terms of the respective leases. As of March 31, 2021, the risk rating on the Company's net investment in leases was 2.0. Future Minimum Lease Payments under Sales-type Leases —Future minimum lease payments to be collected under sales-type leases, excluding lease payments that are not fixed and determinable, in effect as of March 31, 2021, are as follows by year ($ in thousands): Amount 2021 (remaining nine months) $ 14,248 2022 30,481 2023 41,854 2024 41,584 2025 30,481 Thereafter 862,273 Total undiscounted cash flows $ 1,020,921 Allowance for Losses on Net Investment in Leases —Changes in the Company's allowance for losses on net investment in leases for the three months ended March 31, 2021 and 2020 were as follows ($ in thousands): 2021 2020 Allowance for losses on net investment in leases at beginning of period $ 10,871 $ — Initial allowance recorded upon adoption of new accounting standard (1) — 9,111 (Recovery of) provision for losses on net investment in leases (2) (1,601) 1,292 Allowance for losses on net investment in leases at end of period $ 9,270 $ 10,403 _________________________________________________________ (1) The Company recorded an initial allowance for losses on net investment in leases of $9.1 million upon the adoption of ASU 2016-13 on January 1, 2020. (2) During the three months ended March 31, 2021, the Company recorded a recovery of losses on net investment in leases of $1.6 million due primarily to an improving macroeconomic forecast on commercial real estate markets since December 31, 2020. During the three months ended March 31, 2020, the Company recorded an allowance for losses on net investment in leases of $1.3 million due primarily to the macroeconomic impact of COVID-19 on commercial real estate markets and the adoption of ASU 2016-13. |
Land and Development
Land and Development | 3 Months Ended |
Mar. 31, 2021 | |
Land And Development [Abstract] | |
Land and Development | Land and Development The Company's land and development assets were comprised of the following ($ in thousands): As of March 31, December 31, 2021 2020 Land and land development, at cost $ 417,537 $ 441,201 Less: accumulated depreciation (10,756) (10,538) Total land and development, net $ 406,781 $ 430,663 Dispositions— During the three months ended March 31, 2021 and 2020, the Company sold land parcels and residential lots and units and recognized land development revenue of $32.2 million and $80.2 million, respectively. During the three months ended March 31, 2021 and 2020, the Company recognized land development cost of sales of $29.3 million and $77.1 million, respectively, from its land and development portfolio. |
Loans Receivable and Other Lend
Loans Receivable and Other Lending Investments, net | 3 Months Ended |
Mar. 31, 2021 | |
Receivables [Abstract] | |
Loans Receivable and Other Lending Investments, net | Loans Receivable and Other Lending Investments, net The following is a summary of the Company's loans receivable and other lending investments by class ($ in thousands): As of March 31, December 31, Construction loans Senior mortgages $ 277,253 $ 449,733 Corporate/Partnership loans 20,623 65,100 Subtotal - gross carrying value of construction loans (1) 297,876 514,833 Loans Senior mortgages 49,758 35,922 Corporate/Partnership loans 19,653 20,567 Subordinate mortgages 11,839 11,640 Subtotal - gross carrying value of loans 81,250 68,129 Other lending investments Financing receivables (refer to Note 5) 47,409 46,549 Held-to-maturity debt securities 92,196 90,715 Available-for-sale debt securities 24,043 25,274 Subtotal - other lending investments 163,648 162,538 Total gross carrying value of loans receivable and other lending investments 542,774 745,500 Allowance for loan losses (9,058) (13,170) Total loans receivable and other lending investments, net $ 533,716 $ 732,330 ____________________________________________________________ (1) As of March 31, 2021, 85%, or $254.4, gross carrying value of construction loans had completed construction. Allowance for Loan Losses —Changes in the Company's allowance for loan losses were as follows for the three months ended March 31, 2021 ($ in thousands): General Allowance Construction Loans Held to Financing Receivables Specific Total Allowance for loan losses at beginning of period $ 6,541 $ 1,643 $ 3,093 $ 1,150 $ 743 $ 13,170 (Recovery of) provision for loan losses (1) (3,648) 172 (408) (152) (76) (4,112) Allowance for loan losses at end of period $ 2,893 $ 1,815 $ 2,685 $ 998 $ 667 $ 9,058 ____________________________________________________________ (1) During the three months ended March 31, 2021, the Company recorded a recovery of loan losses of $3.8 million in its consolidated statement of operations due primarily to the repayment of loans during the three months ended March 31, 2021 and an improving macroeconomic forecast on commercial real estate markets since December 31, 2020. Of this amount, $0.3 million related to a provision for credit losses for unfunded loan commitments and is recorded as a reduction to "Accounts payable, accrued expenses and other liabilities." Changes in the Company's allowance for loan losses were as follows for the three months ended March 31, 2020 ($ in thousands): General Allowance Construction Loans Held to Financing Receivables Specific Total Allowance for loan losses at beginning of period $ 6,668 $ 265 $ — $ — $ 21,701 $ 28,634 Adoption of new accounting standard (1) (353) 98 20 964 — 729 Provision for loan losses (2) 3,409 323 33 136 — 3,901 Allowance for loan losses at end of period $ 9,724 $ 686 $ 53 $ 1,100 $ 21,701 $ 33,264 ____________________________________________________________ (1) On January 1, 2020, the Company recorded an increase to its allowance for loan losses of $3.3 million upon the adoption of ASU 2016-13, of which $2.5 million related to expected credit losses for unfunded loan commitments and was recorded in "Accounts payable, accrued expenses and other liabilities." (2) During the three months ended March 31, 2020, the Company recorded a provision for loan losses of $4.0 million due primarily to the adoption of ASU 2016-13, of which $0.1 million related to expected credit losses for unfunded loan commitments and was recorded as a reduction to "Accounts payable, accrued expenses and other liabilities." The Company's investment in loans and other lending investments and the associated allowance for loan losses were as follows as of March 31, 2021 and December 31, 2020 ($ in thousands): Individually Evaluated for Impairment (1) Collectively Total As of March 31, 2021 Construction loans (2) $ 56,343 $ 241,533 $ 297,876 Loans (2) — 81,250 81,250 Financing receivables — 47,409 47,409 Held-to-maturity debt securities — 92,196 92,196 Available-for-sale debt securities (3) — 24,043 24,043 Less: Allowance for loan losses (667) (8,391) (9,058) Total $ 55,676 $ 478,040 $ 533,716 As of December 31, 2020 Construction loans (2) $ 53,305 $ 461,528 $ 514,833 Loans (2) — 68,129 68,129 Financing receivables — 46,549 46,549 Held-to-maturity debt securities — 90,715 90,715 Available-for-sale debt securities (3) — 25,274 25,274 Less: Allowance for loan losses (743) (12,427) (13,170) Total $ 52,562 $ 679,768 $ 732,330 _______________________________________________________________________________ (1) The carrying value of this loan includes an unamortized discount of $0.8 million and $0.8 million as of March 31, 2021 and December 31, 2020, respectively. The Company's loans individually evaluated for impairment represent loans on non-accrual status and the unamortized amounts associated with these loans are not currently being amortized into income. (2) The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $2.2 million and $2.3 million as of March 31, 2021 and December 31, 2020, respectively. (3) Available-for-sale debt securities are evaluated for impairment under ASC 326-30. Credit Characteristics —As part of the Company's process for monitoring the credit quality of its loans, it performs a quarterly loan portfolio assessment and assigns risk ratings to each of its performing loans. Risk ratings, which range from 1 (lower risk) to 5 (higher risk), are based on judgments which are inherently uncertain, and there can be no assurance that actual performance will be similar to current expectation. The Company designates loans as non-performing at such time as: (1) interest payments become 90 days delinquent; (2) the loan has a maturity default; or (3) management determines it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan. All non-performing loans are placed on non-accrual status and income is only recognized in certain cases upon actual cash receipt. The Company's amortized cost basis in performing senior mortgages, corporate/partnership loans, subordinate mortgages and financing receivables, presented by year of origination and by credit quality, as indicated by risk rating, as of March 31, 2021 were as follows ($ in thousands): Year of Origination 2021 2020 2019 2018 2017 Prior to 2017 Total Senior mortgages Risk rating 1.0 $ — $ — $ — $ — $ 75,014 $ — $ 75,014 1.5 — — — — — — — 2.0 — — — — — — — 2.5 — — — — — — — 3.0 33,419 — — 113,154 — 3,714 150,287 3.5 — — — — — — — 4.0 — — — 45,366 — — 45,366 4.5 — — — — — — — 5.0 — — — — — — — Subtotal (1) $ 33,419 $ — $ — $ 158,520 $ 75,014 $ 3,714 $ 270,667 Corporate/partnership loans Risk rating 1.0 $ — $ — $ — $ — $ — $ — $ — 1.5 — — — — — — — 2.0 — — — — — — — 2.5 — — — — — — — 3.0 2,525 — — 18,098 — — 20,623 3.5 — — — — — — — 4.0 — — — 19,653 — — 19,653 4.5 — — — — — — — 5.0 — — — — — — — Subtotal $ 2,525 $ — $ — $ 37,751 $ — $ — $ 40,276 Subordinate mortgages Risk rating 1.0 $ — $ — $ — $ — $ — $ — $ — 1.5 — — — — — — — 2.0 — — — — — — — 2.5 — — — — — — — 3.0 — — — — — 11,839 11,839 3.5 — — — — — — — 4.0 — — — — — — — 4.5 — — — — — — — 5.0 — — — — — — — Subtotal $ — $ — $ — $ — $ — $ 11,839 $ 11,839 Financing receivables Risk rating 1.0 $ — $ — $ — $ — $ — $ — $ — 1.5 — — — — — — — 2.0 — — 47,409 — — — 47,409 2.5 — — — — — — — 3.0 — — — — — — — 3.5 — — — — — — — 4.0 — — — — — — — 4.5 — — — — — — — 5.0 — — — — — — — Subtotal $ — $ — $ 47,409 $ — $ — $ — $ 47,409 Total $ 35,944 $ — $ 47,409 $ 196,271 $ 75,014 $ 15,553 $ 370,191 ____________________________________________________________ (1) As of March 31, 2021, excludes $56.3 million for one loan on non-accrual status. The Company's amortized cost basis in loans, aged by payment status and presented by class, was as follows ($ in thousands): Current Less Than Greater Total Total As of March 31, 2021 Senior mortgages $ 327,011 $ — $ — — $ 327,011 Corporate/Partnership loans 40,276 — — — 40,276 Subordinate mortgages 11,839 — — — 11,839 Total $ 379,126 $ — $ — $ — $ 379,126 As of December 31, 2020 Senior mortgages $ 443,154 $ 42,501 $ — $ 42,501 $ 485,655 Corporate/Partnership loans 42,721 42,946 — 42,946 85,667 Subordinate mortgages 11,640 — — — 11,640 Total $ 497,515 $ 85,447 $ — $ 85,447 $ 582,962 Impaired Loans —The Company's impaired loan was as follows ($ in thousands): As of March 31, 2021 As of December 31, 2020 Amortized Unpaid Related Amortized Unpaid Related With an allowance recorded: Senior mortgages (1) $ 56,343 $ 55,592 $ (667) $ 53,305 $ 52,552 $ (743) Total $ 56,343 $ 55,592 $ (667) $ 53,305 $ 52,552 $ (743) ____________________________________________________________ (1) The Company has one non-accrual loan as of March 31, 2021 and December 31, 2020 that is considered impaired and included in the table above. The Company did not record any interest income on impaired loans for the three months ended March 31, 2021 and 2020. Loan receivable held for sale —In March 2021, the Company acquired land and simultaneously structured and entered into with the seller a Ground Lease on which a multi-family project will be constructed. The Company funded $16.1 million at closing and the Ground Lease documents provide for future funding obligations of approximately $11.9 million of deferred purchase price and $52.0 million of leasehold improvement allowance upon achievement of certain milestones. At closing, the Company entered into an agreement with SAFE pursuant to which, subject to certain conditions being met, SAFE will acquire the ground lessor from the Company. The Company determined that the transaction did not qualify as a sale leaseback transaction and recorded the Ground Lease in "Loan receivable held for sale" on the Company's consolidated balance sheet as of March 31, 2021. The Company received $2.7 million of consideration from SAFE in connection with this transaction. Other lending investments —Other lending investments includes the following securities ($ in thousands): Face Value Amortized Cost Basis Net Unrealized Gain Estimated Fair Value Net Carrying Value As of March 31, 2021 Available-for-Sale Securities Municipal debt securities $ 20,480 $ 20,480 $ 3,563 $ 24,043 $ 24,043 Held-to-Maturity Securities Debt securities 100,000 92,196 — 92,196 92,196 Total $ 120,480 $ 112,676 $ 3,563 $ 116,239 $ 116,239 As of December 31, 2020 Available-for-Sale Securities Municipal debt securities $ 20,680 $ 20,680 $ 4,594 $ 25,274 $ 25,274 Held-to-Maturity Securities Debt securities 100,000 90,715 — 90,715 90,715 Total $ 120,680 $ 111,395 $ 4,594 $ 115,989 $ 115,989 As of March 31, 2021, the contractual maturities of the Company's securities were as follows ($ in thousands): Held-to-Maturity Debt Securities Available-for-Sale Debt Securities Amortized Cost Basis Estimated Fair Value Amortized Cost Basis Estimated Fair Value Maturities Within one year $ — $ — $ — $ — After one year through 5 years 92,196 92,196 — — After 5 years through 10 years — — — — After 10 years — — 20,480 24,043 Total $ 92,196 $ 92,196 $ 20,480 $ 24,043 |
Other Investments
Other Investments | 3 Months Ended |
Mar. 31, 2021 | |
Investments, All Other Investments [Abstract] | |
Other Investments | Other Investments The Company's other investments and its proportionate share of earnings (losses) from equity method investments were as follows ($ in thousands): Earnings (Losses) from Equity Method Investments (1) Carrying Value For the Three Months Ended March 31, March 31, 2021 December 31, 2020 2021 2020 Real estate equity investments Safehold Inc. ("SAFE") (2) $ 955,758 $ 937,712 $ 11,412 $ 19,338 iStar Net Lease II LLC ("Net Lease Venture II") 84,481 78,998 1,001 193 Other real estate equity investments 69,084 89,939 (602) (2,082) Subtotal 1,109,323 1,106,649 11,811 17,449 Other strategic investments (3) 127,972 69,911 958 (837) Total $ 1,237,295 $ 1,176,560 $ 12,769 $ 16,612 ____________________________________________________________ (1) For the three months ended March 31, 2021 and 2020, earnings (losses) from equity method investments is net of the Company's pro rata share of $5.6 million and $4.0 million, respectively, of depreciation expense and $15.5 million and $13.7 million, respectively, of interest expense. (2) As of March 31, 2021, the Company owned 34.8 million shares of SAFE common stock which, based on the closing price of $70.10 on March 31, 2021, had a market value of $2.4 billion. For the three months ended March 31, 2021 and 2020, equity in earnings includes dilution gains of $0.5 million and $7.9 million, respectively, resulting from SAFE equity offerings. (3) During the three months ended March 31, 2021 and 2020, the Company identified observable price changes in an equity security held by the Company as evidenced by orderly private issuances of similar securities by the same issuer. In accordance with ASC 321, the Company remeasured its equity investment at fair value and recognized aggregate mark-to-market gains for the three months ended March 31, 2021 and 2020 of $5.1 million and $9.9 million, respectively, in "Other income" in the Company's consolidated statements of operations. Safehold Inc. —Safehold Inc. ("SAFE") is a publicly-traded company formed by the Company primarily to acquire, own, manage, finance and capitalize ground leases. Ground leases generally represent ownership of the land underlying commercial real estate projects that is net leased by the fee owner of the land to the owners/operators of the real estate projects built thereon ("Ground Leases"). As of March 31, 2021, the Company owned approximately 65.4% of SAFE's common stock outstanding. In January 2019, the Company purchased 12.5 million newly designated limited partnership units (the "Investor Units") in SAFE's operating partnership ("SAFE OP"), at a purchase price of $20.00 per unit, for a total purchase price of $250.0 million. In May 2019, after the approval of SAFE's stockholders, the Investor Units were exchanged for shares of SAFE's common stock on a one-for-one basis. Following the exchange, the Investor Units were retired. In connection with the Company's purchase of the Investor Units, it entered into a Stockholder's Agreement with SAFE on January 2, 2019. The Stockholder's Agreement: • limits the Company's discretionary voting power to 41.9% of the outstanding voting power of SAFE's common stock until its aggregate ownership of SAFE common stock is less than 41.9%; • requires the Company to cast all of its voting power in favor of three director nominees to SAFE's board who are independent of each of the Company and SAFE for three years; • subjects the Company to certain standstill provisions; and • provides the Company certain preemptive rights. In March 2020, the Company acquired 1.7 million shares of SAFE's common stock in a private placement for $80.0 million. A wholly-owned subsidiary of the Company is the external manager of SAFE and is entitled to a management fee. In addition, the Company is also the external manager of a venture in which SAFE is a member. Following are the key terms of the management agreement with SAFE: • The Company receives a fee equal to 1.0% of total SAFE equity (as defined in the management agreement) up to $1.5 billion; 1.25% of total SAFE equity (for incremental equity of $1.5 billion - $3.0 billion); 1.375% of total SAFE equity (for incremental equity of $3.0 billion - $5.0 billion); and 1.5% of total SAFE equity (for incremental equity over $5.0 billion); • Fee to be paid in cash or in shares of SAFE common stock, at the discretion of SAFE's independent directors; • The stock is locked up for two years, subject to certain restrictions; • There is no additional performance or incentive fee; • The management agreement is non-terminable by SAFE through June 30, 2023, except for cause; and • Automatic annual renewals thereafter, subject to non-renewal upon certain findings by SAFE's independent directors and payment of termination fee equal to three times the prior year's management fee. During the three months ended March 31, 2021 and 2020, the Company recorded $3.5 million and $2.9 million, respectively, of management fees pursuant to its management agreement with SAFE. The Company is also entitled to receive certain expense reimbursements, including for the allocable costs of its personnel that perform certain legal, accounting, due diligence tasks and other services that third-party professionals or outside consultants otherwise would perform. The Company has elected not to charge in full certain of the expense reimbursements while SAFE is growing its portfolio. During the three months ended March 31, 2021 and 2020, the Company recognized $1.9 million and $1.3 million, respectively, of expense reimbursements pursuant to its management agreement with SAFE. The Company has an exclusivity agreement with SAFE pursuant to which it agreed, subject to certain exceptions, that it will not acquire, originate, invest in, or provide financing for a third party’s acquisition of, a Ground Lease unless it has first offered that opportunity to SAFE and a majority of its independent directors has declined the opportunity. Following is a list of investments that the Company has transacted with SAFE, all of which were approved by the Company's and SAFE's independent directors, for the periods presented: In October 2017, the Company closed on a 99-year Ground Lease and a $80.5 million construction financing commitment to support the ground-up development of a to-be-built luxury multi-family project. The transaction included a combination of: (i) a newly created Ground Lease and a $7.2 million leasehold improvement allowance, which was fully funded as of March 31, 2021; and (ii) an $80.5 million leasehold first mortgage. During the three months ended March 31, 2021 and 2020, the Company recorded $0.3 million and $0.7 million, respectively, of interest income on the loan. The Company sold the Ground Lease to SAFE in September 2020 for $34.0 million and sold the leasehold first mortgage to an entity in which the Company has a 53% equity interest (refer to "Other strategic investments" below) in January 2021 for $63.3 million. In January 2019, the Company committed to provide a $13.3 million loan to the ground lessee of a Ground Lease originated at SAFE. The loan was for the conversion of an office building into a multi-family property. The loan was repaid during the fourth quarter 2020. During the three months ended March 31, 2020, the Company recorded $0.3 million of interest income on the loan. In February 2021, the Company provided a $50.0 million loan to the ground lessee of a Ground Lease originated at SAFE. The loan was for the Ground Lease tenant's recapitalization of a hotel property. The Company received $1.9 million of consideration from SAFE in connection with this transaction. As of March 31, 2021, $38.4 million of the loan was funded and during the three months ended March 31, 2021, the Company recorded $0.9 million of interest income on the loan. In March 2021, the Company acquired land and simultaneously structured and entered into with the seller a Ground Lease on which a multi-family project will be constructed. At closing, the Company entered into an agreement with SAFE pursuant to which, subject to certain conditions being met, SAFE will acquire the ground lessor from the Company (refer to Note 7 - Loan receivable held for sale). The Company also committed to provide a $75.0 million construction loan to the Ground Lease tenant. Net Lease Venture II —In July 2018, the Company entered into a new venture ("Net Lease Venture II") with an investment strategy similar to the Net Lease Venture. The Net Lease Venture II has a right of first offer on all new net lease investments (excluding Ground Leases) originated by the Company. Net Lease Venture II's investment period expires on June 30, 2021. Net Lease Venture II is a voting interest entity and the Company has an equity interest in the venture of approximately 51.9%. The Company does not have a controlling interest in Net Lease Venture II due to the substantive participating rights of its partner. The Company accounts for its investment in Net Lease Venture II as an equity method investment and is responsible for managing the venture in exchange for a management fee and incentive fee. During the three months ended March 31, 2021 and 2020, the Company recorded $0.4 million and $0.4 million, respectively, of management fees from Net Lease Venture II. Other real estate equity investments —As of March 31, 2021, the Company's other real estate equity investments include equity interests in real estate ventures ranging from 33% to 95%, comprised of investments of $57.0 million in operating properties and $12.1 million in land assets. As of December 31, 2020, the Company's other real estate equity investments included $58.7 million in operating properties and $31.2 million in land assets. In August 2018, the Company provided a mezzanine loan with a principal balance of $33.0 million as of March 31, 2021 and December 31, 2020 to an unconsolidated entity in which the Company owns a 50% equity interest. The loan matures in August 2021. As of March 31, 2021 and December 31, 2020, the loan is included in "Loans receivable and other lending investments, net" on the Company's consolidated balance sheet. During the three months ended March 31, 2021 and 2020, the Company recorded $0.6 million and $0.7 million, respectively, of interest income on the mezzanine loan. Other strategic investments —As of March 31, 2021 and December 31, 2020, the Company also had investments in real estate related funds and other strategic investments in real estate entities. In January 2021, the Company sold two loans for $83.4 million to a newly formed entity in which the Company has a 53.0% noncontrolling equity interest. The Company did not recognize any gain or loss on the sales. The Company does not have a controlling interest in this entity due to the substantive participating rights of its partner. The Company accounts for this investment as an equity method investment and receives a fixed annual fee in exchange for managing the entity. Summarized investee financial information —The following table presents the investee level summarized financial information for the Company's equity method investment that was significant as of March 31, 2021 ($ in thousands): Revenues Expenses Net Income Attributable to Parent For the Three Months Ended March 31, 2021 SAFE $ 43,507 $ 27,174 $ 16,908 For the Three Months Ended March 31, 2020 SAFE $ 40,165 $ 23,587 $ 17,347 |
Other Assets and Other Liabilit
Other Assets and Other Liabilities | 3 Months Ended |
Mar. 31, 2021 | |
Other Assets and Other Liabilities [Abstract] | |
Other Assets and Other Liabilities | Other Assets and Other Liabilities Deferred expenses and other assets, net, consist of the following items ($ in thousands): As of March 31, 2021 December 31, 2020 Intangible assets, net (1) $ 152,553 $ 156,041 Restricted cash 54,029 51,933 Finance lease right-of-use assets (2) 143,356 143,727 Operating lease right-of-use assets (2) 47,397 48,891 Other assets (3) 19,751 19,453 Other receivables 5,964 10,881 Leasing costs, net (4) 2,046 2,340 Corporate furniture, fixtures and equipment, net (5) 1,884 2,024 Deferred financing fees, net 1,264 1,549 Deferred expenses and other assets, net $ 428,244 $ 436,839 _______________________________________________________________________________ (1) Intangible assets, net includes above market and in-place lease assets and lease incentives related to the acquisition of real estate assets. Accumulated amortization on intangible assets, net was $47.6 million and $44.4 million as of March 31, 2021 and December 31, 2020, respectively. The amortization of above market leases and lease incentive assets decreased operating lease income in the Company's consolidated statements of operations by $0.3 million and $0.4 million for the three months ended March 31, 2021 and 2020, respectively. These intangible lease assets are amortized over the remaining term of the lease. The amortization expense for in-place leases was $3.2 million and $2.7 million for the three months ended March 31, 2021 and 2020, respectively. These amounts are included in "Depreciation and amortization" in the Company's consolidated statements of operations. As of March 31, 2021, the weighted average remaining amortization period for the Company's intangible assets was approximately 16.5 years. (2) Right-of-use lease assets relate primarily to the Company's leases of office space and certain of its ground leases. Right-of use lease assets initially equal the lease liability. The lease liability (see table below) equals the present value of the minimum rental payments due under the lease discounted at the rate implicit in the lease or the Company's incremental secured borrowing rate for similar collateral. For operating leases, lease liabilities were discounted at the Company's weighted average incremental secured borrowing rate for similar collateral estimated to be 5.1% and the weighted average remaining lease term is 8.0 years. For finance leases, lease liabilities were discounted at a weighted average rate implicit in the lease of 5.5% and the weighted average remaining lease term is 96.7 years. Right-of-use assets for finance leases are amortized on a straight-line basis over the term of the lease and are recorded in "Depreciation and amortization" in the Company's consolidated statements of operations. During the three months ended March 31, 2021 and 2020, the Company recognized $2.1 million and $2.0 million, respectively, in "Interest expense" and $0.4 million and $0.4 million, respectively, in "Depreciation and amortization" in its consolidated statement of operations relating to finance leases. For operating leases, rent expense is recognized on a straight-line basis over the term of the lease and is recorded in "General and administrative" and "Real estate expense" in the Company's consolidated statements of operations. During the three months ended March 31, 2021 and 2020, the Company recognized $1.2 million and $1.0 million, respectively, in "General and administrative" and $0.9 million and $0.8 million, respectively, in "Real estate expense" in its consolidated statement of operations relating to operating leases. (3) Other assets primarily includes prepaid expenses and deposits for certain real estate assets. (4) Accumulated amortization of leasing costs was $2.9 million and $2.6 million as of March 31, 2021 and December 31, 2020, respectively. (5) Accumulated depreciation on corporate furniture, fixtures and equipment was $14.4 million and $14.3 million as of March 31, 2021 and December 31, 2020, respectively. Accounts payable, accrued expenses and other liabilities consist of the following items ($ in thousands): As of March 31, 2021 December 31, 2020 Other liabilities (1) $ 87,516 91,513 Accrued expenses 85,895 94,724 Finance lease liabilities (see table above) 151,222 150,520 Intangible liabilities, net (2) 48,115 48,738 Operating lease liabilities (see table above) 49,146 50,072 Accrued interest payable 29,116 32,355 Accounts payable, accrued expenses and other liabilities $ 451,010 $ 467,922 _______________________________________________________________________________ (1) As of March 31, 2021 and December 31, 2020, other liabilities includes $34.5 million and $36.9 million, respectively, of deferred income. As of March 31, 2021 and December 31, 2020, other liabilities includes $14.2 million and $19.0 million, respectively, of derivative liabilities. As of March 31, 2021 and December 31, 2020, other liabilities includes $1.3 million and $1.0 million, respectively, of expected credit losses for unfunded loan commitments. (2) Intangible liabilities, net includes below market lease liabilities related to the acquisition of real estate assets. Accumulated amortization on below market lease liabilities was $8.1 million and $7.5 million as of March 31, 2021 and December 31, 2020, respectively. The amortization of below market leases increased operating lease income in the Company's consolidated statements of operations by $0.6 million and $0.6 million for the three months ended March 31, 2021 and 2020, respectively. |
Loan Participations Payable, ne
Loan Participations Payable, net | 3 Months Ended |
Mar. 31, 2021 | |
Transfers and Servicing [Abstract] | |
Loan Participations Payable, net | Loan Participations Payable, net The Company had one loan participation payable with a carrying value of $42.5 million and an interest rate of 6.0% as of December 31, 2020. The loan was repaid in the first quarter 2021. |
Debt Obligations, net
Debt Obligations, net | 3 Months Ended |
Mar. 31, 2021 | |
Debt Disclosure [Abstract] | |
Debt Obligations, net | Debt Obligations, net The Company's debt obligations were as follows ($ in thousands): Carrying Value as of Stated Scheduled March 31, 2021 December 31, 2020 Secured credit facilities and mortgages: Revolving Credit Facility $ — $ — LIBOR + 2.00% (1) September 2022 Senior Term Loan 491,875 491,875 LIBOR + 2.75% (2) June 2023 Mortgages collateralized by net lease assets (3) 713,766 721,075 1.66% - 7.26% (3) Total secured credit facilities and mortgages (4) 1,205,641 1,212,950 Unsecured notes: 3.125% senior convertible notes (5) 287,500 287,500 3.125% September 2022 4.75% senior notes (6) 775,000 775,000 4.75% October 2024 4.25% senior notes (7) 550,000 550,000 4.25% August 2025 5.50% senior notes (8) 400,000 400,000 5.50% February 2026 Total unsecured notes 2,012,500 2,012,500 Other debt obligations: Trust preferred securities 100,000 100,000 LIBOR + 1.50% October 2035 Total debt obligations 3,318,141 3,325,450 Debt discounts and deferred financing costs, net (9) (26,798) (38,475) Total debt obligations, net (10) $ 3,291,343 $ 3,286,975 _______________________________________________________________________________ (1) The Revolving Credit Facility bears interest at the Company's election of either: (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.50% or (c) LIBOR plus 1.0% and subject to a margin ranging from 1.00% to 1.50%; or (ii) LIBOR subject to a margin ranging from 2.00% to 2.50%. At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through September 2023. (2) The loan bears interest at the Company's election of either: (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.50% or (c) LIBOR plus 1.0% and subject to a margin of 1.75%; or (ii) LIBOR subject to a margin of 2.75%. (3) As of March 31, 2021, the weighted average interest rate of these loans is 4.4%, inclusive of the effect of interest rate swaps. (4) As of March 31, 2021, $2.1 billion net carrying value of assets served as collateral for the Company's secured debt obligations. (5) The Company's 3.125% senior convertible fixed rate notes due September 2022 ("3.125% Convertible Notes") are convertible at the option of the holders at any time prior to the close of business on the business day immediately preceding September 15, 2022. The conversion rate as of March 31, 2021 was 70.716 shares per $1,000 principal amount of 3.125% Convertible Notes, which equals a conversion price of $14.14 per share. The conversion rate is subject to adjustment from time to time for specified events. Upon conversion, the Company will pay or deliver, as the case may be, a combination of cash and shares of its common stock. As of December 31, 2020, the carrying value of the 3.125% Convertible Notes was $275.1 million, net of fees, and the unamortized discount of the 3.125% Convertible Notes was $10.2 million, net of fees. Upon the adoption of ASU 2020-06 on January 1, 2021, the Company reclassed the unamortized discount to shareholders equity (refer to Note 3). During the three months ended March 31, 2021, the Company recognized $2.2 million of contractual interest. During the three months ended March 31, 2020, the Company recognized $2.2 million of contractual interest and $1.3 million of discount amortization on the 3.125% Convertible Notes. The effective interest rate for the three months ended March 31, 2020 was 5.2%. (6) The Company can prepay these senior notes without penalty beginning July 1, 2024. (7) The Company can prepay these senior notes without penalty beginning May 1, 2025. (8) The Company can prepay these senior notes without penalty beginning August 15, 2024. (9) On January 1, 2021, the Company adopted ASU 2020-06 and reclassed $10.0 million of debt discount and unamortized fees from the 3.125% Convertible Notes to shareholders' equity on the Company's consolidated balance sheet (refer to Note 3). (10) The Company capitalized interest relating to development activities of $0.3 million and $0.5 million during the three months ended March 31, 2021 and 2020, respectively. Future Scheduled Maturities —As of March 31, 2021, future scheduled maturities of outstanding debt obligations are as follows ($ in thousands): Unsecured Debt Secured Debt Total 2021 (remaining nine months) — $ 101,519 $ 101,519 2022 287,500 96,406 383,906 2023 — 491,875 491,875 2024 775,000 — 775,000 2025 550,000 271,985 821,985 Thereafter 500,000 243,856 743,856 Total principal maturities 2,112,500 1,205,641 3,318,141 Unamortized discounts and deferred financing costs, net (21,122) (5,676) (26,798) Total debt obligations, net $ 2,091,378 $ 1,199,965 $ 3,291,343 Senior Term Loan —The Company has a $650.0 million senior term loan (the "Senior Term Loan") that bears interest at LIBOR plus 2.75% per annum and matures in June 2023. The Senior Term Loan is secured by pledges of equity of certain subsidiaries that own a defined pool of assets. The Senior Term Loan permits substitution of collateral, subject to overall collateral pool coverage and concentration limits, over the life of the facility. The Company may make optional prepayments, subject to prepayment fees. As of March 31, 2021, the outstanding balance on the Company's Senior Term Loan was $491.9 million. Revolving Credit Facility —The Company has a secured revolving credit facility (the "Revolving Credit Facility") with a maximum capacity of $350.0 million that matures in September 2022. Outstanding borrowings under the Revolving Credit Facility are secured by pledges of the equity interests in the Company's subsidiaries that own a defined pool of assets. Borrowings under this credit facility bear interest at a floating rate indexed to one of several base rates plus a margin which adjusts upward or downward based upon the Company's corporate credit rating, ranging from 1.0% to 1.5% in the case of base rate loans and from 2.0% to 2.5% in the case of LIBOR loans. In addition, there is an undrawn credit facility commitment fee that ranges from 0.25% to 0.45%, based on corporate credit ratings. At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through September 2023. As of March 31, 2021, based on the Company's borrowing base of assets, had the ability to draw $350.0 million without pledging any additional assets to the facility. Unsecured Notes —As of March 31, 2021, the Company has senior unsecured notes outstanding with varying fixed-rates and maturities ranging from September 2022 to February 2026. The Company's senior unsecured notes are interest only, are generally redeemable at the option of the Company and contain certain financial covenants (see below). During the three months ended March 31, 2020, repayments of unsecured notes prior to maturity resulted in losses on early extinguishment of debt of $4.1 million. This amount is included in "Loss on early extinguishment of debt, net" in the Company's consolidated statements of operations. Debt Covenants —The Company's outstanding unsecured debt securities contain corporate level covenants that include a covenant to maintain a ratio of unencumbered assets to unsecured indebtedness, as such terms are defined in the indentures governing the debt securities, of at least 1.2x and a covenant restricting certain incurrences of debt based on a fixed charge coverage ratio. If any of the Company's covenants are breached and not cured within applicable cure periods, the breach could result in acceleration of its debt securities unless a waiver or modification is agreed upon with the requisite percentage of the bondholders. The Company's Senior Term Loan and the Revolving Credit Facility contain certain covenants, including covenants relating to collateral coverage, restrictions on fundamental changes, transactions with affiliates, matters relating to the liens granted to the lenders and the delivery of information to the lenders. In particular, the Senior Term Loan requires the Company to maintain collateral coverage of at least 1.25x outstanding borrowings on the facility. The Revolving Credit Facility is secured by a borrowing base of assets and requires the Company to maintain both borrowing base asset value of at least 1.5x outstanding borrowings on the facility and a consolidated ratio of cash flow to fixed charges of at least 1.5x. The Revolving Credit Facility does not require that proceeds from the borrowing base be used to pay down outstanding borrowings provided the borrowing base asset value remains at least 1.5x outstanding borrowings on the facility. To satisfy this covenant, the Company has the option to pay down outstanding borrowings or substitute assets in the borrowing base. Under both the Senior Term Loan and the Revolving Credit Facility the Company is permitted to pay dividends provided that no material default (as defined in the relevant agreement) has occurred and is continuing or would result therefrom and the Company remains in compliance with its financial covenants after giving effect to the dividend. The Company's Senior Term Loan and the Revolving Credit Facility contain cross default provisions that would allow the lenders to declare an event of default and accelerate the Company's indebtedness to them if the Company fails to pay amounts due in respect of its other recourse indebtedness in excess of specified thresholds or if the lenders under such other indebtedness are otherwise permitted to accelerate such indebtedness for any reason. The indentures governing the Company's unsecured public debt securities permit the bondholders to declare an event of default and accelerate the Company's indebtedness to them if the Company's other recourse indebtedness in excess of specified thresholds is not paid at final maturity or if such indebtedness is accelerated. |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2021 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies Unfunded Commitments —The Company generally funds construction and development loans and build-outs of space in real estate assets over a period of time if and when the borrowers and tenants meet established milestones and other performance criteria. The Company refers to these arrangements as Performance-Based Commitments. In addition, the Company has committed to invest capital in several real estate funds and other ventures. These arrangements are referred to as Strategic Investments. As of March 31, 2021, the maximum amount of fundings the Company may be required to make under each category, assuming all performance hurdles and milestones are met under the Performance-Based Commitments and that 100% of its capital committed to Strategic Investments is drawn down, are as follows ($ in thousands): Loans and Other Lending Investments Real Estate Other Total Performance-Based Commitments $ 110,398 $ 69,734 $ 35,044 $ 215,176 Strategic Investments — — 17,015 17,015 Total $ 110,398 $ 69,734 $ 52,059 $ 232,191 Other Commitments —Future minimum lease obligations under operating and finance leases as of March 31, 2021 are as follows ($ in thousands): Operating (1)(2) Finance (1) 2021 (remaining nine months) $ 2,975 $ 4,133 2022 6,756 5,604 2023 6,393 5,716 2024 6,309 5,830 2025 6,297 5,946 Thereafter 496 1,567,826 Total undiscounted cash flows 29,226 1,595,055 Present value discount (1) (3,448) (1,443,833) Other adjustments (2) 23,368 — Lease liabilities $ 49,146 $ 151,222 _______________________________________________________________________________ (1) During the three months ended March 31, 2021 and 2020, the Company made payments of $0.8 million and $1.1 million, respectively, related to its operating leases and $1.4 million and $1.3 million, respectively, related to its finance leases with SAFE. The weighted average remaining lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 5.3 years and the weighted average discount rate was 5.0%. The weighted average remaining lease term for the Company's finance leases was 96.7 years and the weighted average discount rate was 5.5%. (2) The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. Future minimum lease obligations under non-cancelable operating and finance leases as of December 31, 2020 are as follows ($ in thousands): Operating (1)(2) Finance (1) 2021 $ 3,797 $ 5,494 2022 6,756 5,604 2023 6,393 5,716 2024 6,309 5,830 2025 6,297 5,946 Thereafter 496 1,567,826 Total undiscounted cash flows 30,048 1,596,416 Present value discount (1) (3,771) (1,445,896) Other adjustments (2) 23,795 — Lease liabilities $ 50,072 $ 150,520 _______________________________________________________________________________ (1) The weighted average remaining lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 5.6 years and the weighted average discount rate was 5.0%. The weighted average remaining lease term for the Company's finance leases was 97 years and the weighted average discount rate was 5.5%. (2) The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. Legal Proceedings —The Company and/or one or more of its subsidiaries is party to various pending litigation matters that are considered ordinary routine litigation incidental to the Company's business as a finance and investment company focused on the commercial real estate industry, including foreclosure-related proceedings. The Company believes it is not a party to, nor are any of its properties the subject of, any pending legal proceeding that would have a material adverse effect on the Company’s consolidated financial statements. |
Derivatives
Derivatives | 3 Months Ended |
Mar. 31, 2021 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivatives | Derivatives The Company's use of derivative financial instruments has historically been limited to the utilization of interest rate swaps, interest rate caps and foreign exchange contracts. The principal objective of such financial instruments is to minimize the risks and/or costs associated with the Company's operating and financial structure and to manage its exposure to interest rates and foreign exchange rates. The Company may have derivatives that are not designated as hedges because they do not meet the strict hedge accounting requirements. Although not designated as hedges, such derivatives are entered into to manage the Company's exposure to interest rate movements and other identified risks. The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the consolidated balance sheets as of March 31, 2021 and December 31, 2020 ($ in thousands): (1) Derivative Liabilities As of March 31, 2021 Balance Sheet Fair Derivatives Designated in Hedging Relationships Interest rate swaps Accounts payable, accrued expenses and other liabilities $ 14,178 Total $ 14,178 Derivative Liabilities As of December 31, 2020 Balance Sheet Fair Derivatives Designated in Hedging Relationships Interest rate swaps Accounts payable, accrued expenses and other liabilities $ 18,926 Total $ 18,926 _________________________________________________________ (1) Over the next 12 months, the Company expects that $10.1 million related to cash flow hedges will be reclassified from "Accumulated other comprehensive income (loss)" as an increase to interest expense. The tables below present the effect of the Company's derivative financial instruments, including the Company's share of derivative financial instruments at certain of its equity method investments, in the consolidated statements of operations and the consolidated statements of comprehensive income (loss) ($ in thousands): Derivatives Designated in Hedging Relationships Location of Gain (Loss) Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings For the Three Months Ended March 31, 2021 Interest rate swaps Earnings from equity method investments $ 8,656 $ (234) Interest rate swaps Interest expense 3,317 (2,104) For the Three Months Ended March 31, 2020 Interest rate swaps Interest Expense (12,604) (1,088) Interest rate swaps Earnings from equity method investments (15,172) (226) |
Equity
Equity | 3 Months Ended |
Mar. 31, 2021 | |
Equity [Abstract] | |
Equity | Equity Preferred Stock —The Company had the following series of Cumulative Redeemable Preferred Stock outstanding as of March 31, 2021 and December 31, 2020: Cumulative Preferential Cash Dividends (1)(2) Series Shares Issued and Par Value Liquidation Preference (3) Rate per Annum Annual Carrying Value D 4,000 $ 0.001 $ 25.00 8.00 % $ 2.00 $ 89,041 G 3,200 0.001 25.00 7.65 % 1.91 72,664 I 5,000 0.001 25.00 7.50 % 1.88 120,785 Total 12,200 $ 282,490 ________________________________________ (1) Holders of shares of the Series D, G and I preferred stock are entitled to receive dividends, when and as declared by the Company's Board of Directors, out of funds legally available for the payment of dividends. Dividends are cumulative from the date of original issue and are payable quarterly in arrears on or before the 15th day of each March, June, September and December or, if not a business day, the next succeeding business day. Any dividend payable on the preferred stock for any partial dividend period will be computed on the basis of a 360-day year consisting of twelve (2) The Company declared and paid dividends of $2.0 million, $1.5 million and $2.3 million on its Series D, G and I Cumulative Redeemable Preferred Stock during both the three months ended March 31, 2021 and 2020. The character of the 2020 dividends was 100% return of capital. There are no dividend arrearages on any of the preferred shares currently outstanding. (3) The Company may, at its option, redeem the Series G and I Preferred Stock, in whole or in part, at any time and from time to time, for cash at a redemption price equal to 100% of the liquidation preference of $25.00 per share, plus accrued and unpaid dividends, if any, to the redemption date. Dividends —To maintain its qualification as a REIT, the Company must annually distribute, at a minimum, an amount equal to 90% of its taxable income, excluding net capital gains, and must distribute 100% of its taxable income (including net capital gains) to eliminate corporate federal income taxes payable by the REIT. The Company has recorded NOLs and may record NOLs in the future, which may reduce its taxable income in future periods and lower or eliminate entirely the Company's obligation to pay dividends for such periods in order to maintain its REIT qualification. As of December 31, 2019, the Company had $460.6 million of NOL carryforwards at the corporate REIT level that can generally be used to offset both ordinary taxable income and capital gain net income in future years. The NOL carryforwards will begin to expire in 2032 and will fully expire in 2036 if unused. The amount of NOL carryforwards as of December 31, 2020 will be determined upon finalization of the Company's 2020 tax return. Because taxable income differs from cash flow from operations due to non-cash revenues and expenses (such as depreciation and certain asset impairments), in certain circumstances, the Company may generate operating cash flow in excess of its dividends, or alternatively, may need to make dividend payments in excess of operating cash flows. The Senior Term Loan and the Revolving Credit Facility permit the Company to pay common dividends with no restrictions so long as the Company is not in default on any of its debt obligations. The Company declared common stock dividends of $8.2 million, or $0.11 per share, for the three months ended March 31, 2021 and $7.8 million, or $0.10 per share, for the three months ended March 31, 2020. The character of the 2020 dividends was 100% return of capital. Stock Repurchase Program —The Company may repurchase shares in negotiated transactions or open market transactions, including through one or more trading plans. During the three months ended March 31, 2021, the Company repurchased 0.7 million shares of its outstanding common stock for $12.4 million, for an average cost of $17.20 per share. During the three months ended March 31, 2020, the Company repurchased 1.0 million shares of its outstanding common stock for $12.0 million, for an average cost of $12.51 per share. In February 2021, the Company's Board of Directors authorized an increase to the stock repurchase program to $50.0 million. As of March 31, 2021, the Company had remaining authorization to repurchase up to $40.1 million of common stock under its stock repurchase program. Accumulated Other Comprehensive Income (Loss) —"Accumulated other comprehensive income (loss)" reflected in the Company's shareholders' equity is comprised of the following ($ in thousands): As of March 31, 2021 December 31, 2020 Unrealized gains on available-for-sale securities $ 3,563 $ 4,594 Unrealized losses on cash flow hedges (41,254) (53,075) Unrealized losses on cumulative translation adjustment (4,167) (4,199) Accumulated other comprehensive loss $ (41,858) $ (52,680) |
Stock-Based Compensation Plans
Stock-Based Compensation Plans and Employee Benefits | 3 Months Ended |
Mar. 31, 2021 | |
Share-based Payment Arrangement [Abstract] | |
Stock-Based Compensation Plans and Employee Benefits | Stock-Based Compensation Plans and Employee Benefits Stock-Based Compensation —The Company recorded stock-based compensation expense, including the expense related to performance incentive plans (see below), of $5.5 million and $16.3 million for the three months ended March 31, 2021 and 2020, respectively, in "General and administrative" in the Company's consolidated statements of operations. Performance Incentive Plans —The Company's Performance Incentive Plans ("iPIP") are designed to provide, primarily to senior executives and select professionals engaged in the Company's investment activities, long-term compensation which has a direct relationship to the realized returns on investments included in the plans. Awards vest over six years, with 40% being vested at the end of the second year and 15% each year thereafter. 2019-2022 iPIP Plans —The Company's 2019-2020 and 2021-2022 iPIP plans are equity-classified awards which are measured at the grant date fair value and recognized as compensation cost in "General and administrative" in the Company's consolidated statements of operations and "Noncontrolling interests" in the Company's consolidated statements of changes in equity over the requisite service period. Investments in the 2019-2022 iPIP plans are held by consolidated subsidiaries of the Company and have two ownership classes, class A units and class B units. The Company owns 100% of the class A units and the class B units were issued to employees as long-term compensation. Except for certain clawback provisions, participants can retain vested class B units upon their termination of employment with the Company. The class B units are entitled to distributions from the net cash realized from the investments in the plan after the Company, through its ownership of the class A units, has received a specified return on its invested capital and a return of its invested capital. Distributions on the class B units are also subject to reductions under a total shareholder return ("TSR") adjustment. The fair value of the class B units was determined using a model that forecasts the underlying cash flows from the investments within the entity to which the class B units have ownership rights. During the three months ended March 31, 2021 and 2020, the Company recorded $1.4 million and $0.7 million, respectively, of expense related to the 2019-2022 iPIP plans. Distributions on the class B units will be 50% in cash and 50% in shares of the Company's common stock or in shares of SAFE's common stock owned by the Company. The following is a summary of the status of the Company’s equity-classified iPIP plans and changes during the three months ended March 31, 2021. iPIP Investment Pool 2019-2020 2021-2022 Points at beginning of period 97.40 — Granted — 94.00 Forfeited (0.20) — Points at end of period 97.20 94.00 2013-2018 iPIP Plans —The remainder of the Company's iPIP plans, as shown in the table below, are liability-classified awards and are remeasured each reporting period at fair value until the awards are settled. Certain employees will be granted awards that entitle employees to receive the residual cash flows from the investments in the plans after the Company has received a specified return on its invested capital and a return of its invested capital. Awards are also subject to reductions under a TSR adjustment. The fair value of awards is determined using a model that forecasts the Company's projected investment performance. Settlement of the awards will be 50% in cash and 50% in shares of the Company's common stock or in shares of SAFE's common stock owned by the Company. The following is a summary of the status of the Company’s liability-classified iPIP plans and changes during the three months ended March 31, 2021. iPIP Investment Pool 2013-2014 2015-2016 2017-2018 Points at beginning of period 80.17 70.40 73.34 Forfeited — — — Points at end of period 80.17 70.40 73.34 During the three months ended March 31, 2021 and 2020, the Company recorded $2.4 million and $14.3 million, respectively, of expense related to the 2013-2018 iPIP plans. During the three months ended March 31, 2021, the Company made distributions to participants in the 2015-2016 investment pool. The iPIP participants received total distributions in the amount of $2.8 million as compensation, comprised of cash and 86,807 shares of the Company's common stock with a fair value of $17.72 per share, which are fully-vested and issued under the 2009 LTIP (see below). After deducting statutory minimum tax withholdings, a total of 51,854 shares of the Company's common stock were issued. During the three months ended March 31, 2020, the Company made distributions to participants in the 2015-2016 investment pool. The iPIP participants received total distributions in the amount of $1.5 million as compensation, comprised of cash and 54,245 shares of the Company's common stock with a fair value of $14.51 per share, which are fully-vested and issued under the 2009 LTIP. After deducting statutory minimum tax withholdings, a total of 32,825 shares of the Company's common stock were issued. As of March 31, 2021 and December 31, 2020, the Company had accrued compensation costs relating to iPIP of $68.6 million and $69.1 million, respectively, which are included in "Accounts payable, accrued expenses and other liabilities" on the Company's consolidated balance sheets. Long-Term Incentive Plan —The Company's 2009 Long-Term Incentive Plan (the "2009 LTIP") is designed to provide incentive compensation for officers, key employees, directors and advisors of the Company. The 2009 LTIP provides for awards of stock options, shares of restricted stock, phantom shares, restricted stock units, dividend equivalent rights and other share-based performance awards. All awards under the 2009 LTIP are made at the discretion of the Company's Board of Directors or a committee of the Board of Directors. The Company's shareholders approved the 2009 LTIP in 2009 and approved the performance-based provisions of the 2009 LTIP, as amended, in 2014. In May 2019, the Company's shareholders approved an increase in the number of shares available for issuance under the 2009 LTIP from a maximum of 8.0 million to 8.9 million and extended the expiration date of the 2009 LTIP from May 2019 to May 2029. As of March 31, 2021, an aggregate of 2.1 million shares remain available for issuance pursuant to future awards under the Company's 2009 LTIP. Restricted Stock Unit Activity —A summary of the Company’s stock-based compensation awards to certain employees in the form of long-term incentive awards for the three months ended March 31, 2021, is as follows (in thousands): Nonvested at beginning of period 531 Granted 327 Vested (107) Nonvested at end of period 751 As of March 31, 2021, there was $8.0 million of total unrecognized compensation cost related to all unvested restricted stock units that are expected to be recognized over a weighted average remaining vesting/service period of 1.9 years. Directors' Awards —During the three months ended March 31, 2021, the Company issued 545 common stock equivalents ("CSEs") at a fair value of $18.10 per CSE in respect of dividend equivalents on outstanding CSEs. As of March 31, 2021, a combined total of 180,067 CSEs and restricted shares of common stock granted to members of the Company's Board of Directors remained outstanding under the Company's Non-Employee Directors Deferral Plan, with an aggregate intrinsic value of $3.2 million. 401(k) Plan —The Company made contributions of $0.5 million and $0.7 million for the three months ended March 31, 2021 and 2020, respectively. |
Earnings Per Share
Earnings Per Share | 3 Months Ended |
Mar. 31, 2021 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Earnings Per Share The following table presents a reconciliation of income from operations used in the basic and diluted earnings per share ("EPS") calculations ($ in thousands, except for per share data): For the Three Months Ended March 31, 2021 2020 Net income (loss) $ 7,989 $ (12,885) Net income attributable to noncontrolling interests (2,520) (2,691) Preferred dividends (5,874) (5,874) Net loss allocable to common shareholders for basic and diluted earnings per common share $ (405) $ (21,450) For the Three Months Ended March 31, 2021 2020 Earnings allocable to common shares: Numerator for basic and diluted earnings per share: Net loss attributable to iStar Inc. and allocable to common shareholders $ (405) $ (21,450) Denominator for basic and diluted earnings per share: Weighted average common shares outstanding for basic and diluted earnings per common share 73,901 77,444 Basic and diluted earnings per common share: (1) Net loss allocable to common shareholders $ (0.01) $ (0.28) ____________________________________________________________ |
Fair Values
Fair Values | 3 Months Ended |
Mar. 31, 2021 | |
Fair Value Disclosures [Abstract] | |
Fair Values | Fair Values Fair value represents the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The following fair value hierarchy prioritizes the inputs to be used in valuation techniques to measure fair value: Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability; and Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity). Certain of the Company's assets and liabilities are recorded at fair value either on a recurring or non-recurring basis. Assets required to be marked-to-market and reported at fair value every reporting period are classified as being valued on a recurring basis. Assets not required to be recorded at fair value every period may be recorded at fair value if a specific provision or other impairment is recorded within the period to mark the carrying value of the asset to market as of the reporting date. Such assets are classified as being valued on a non-recurring basis. The following fair value hierarchy table summarizes the Company's assets and liabilities recorded at fair value on a recurring and non-recurring basis by the above categories ($ in thousands): Fair Value Using Total Quoted market Significant other Significant As of March 31, 2021 Recurring basis: Derivative liabilities (1) $ 14,178 $ — $ 14,178 $ — Available-for-sale securities (1) 24,043 — — 24,043 Loan receivable held for sale (refer to Note 7) 16,086 — — 16,086 Non-recurring basis: Other investments (2) 75,402 — 75,402 — As of December 31, 2020 Recurring basis: Derivative liabilities (1) 18,926 — 18,926 — Available-for-sale securities (1) 25,274 — — 25,274 Non-recurring basis: Impaired land and development (3) 6,078 — — 6,078 ____________________________________________________________ (1) The fair value of the Company's derivatives are based upon widely accepted valuation techniques utilized by a third-party specialist using observable inputs such as interest rates and contractual cash flow and are classified as Level 2. The fair value of the Company's available-for-sale securities are based upon unadjusted third-party broker quotes and are classified as Level 3. (2) During the three months ended March 31, 2021, the Company identified an observable price change in an equity security held by the Company as evidenced by an orderly private issuance of similar securities by the same issuer and, as such, classified such observable price change as Level 2. (3) The Company recorded a $1.3 million impairment on a land and development asset with an estimated fair value of $6.1 million. The estimated fair value is based on future cash flows expected to be received. The following table summarizes changes in Level 3 available-for-sale securities reported at fair value on the Company's consolidated balance sheets for the three months ended March 31, 2021 and 2020 ($ in thousands): 2021 2020 Beginning balance $ 25,274 $ 23,896 Repayments (200) (459) Unrealized gains (losses) recorded in other comprehensive income (1,031) 203 Ending balance $ 24,043 $ 23,640 Fair values of financial instruments— The following table presents the carrying value and fair value for the Company's financial instruments ($ in millions): As of March 31, 2021 As of December 31, 2020 Carrying Fair Carrying Fair Net investment in leases (1) $ 431 $ 440 $ 429 $ 431 Loans receivable and other lending investments, net (1) 534 578 732 772 Cash and cash equivalents (2) 194 194 99 99 Restricted cash (2) 54 54 52 52 Loan participations payable, net (1) — — 43 43 Debt obligations, net (1)(3) 3,291 3,449 3,287 3,414 _______________________________________________________________________________ (1) The fair value of the Company's net investment in leases, loans receivable and other lending investments, net, loan participations payable, net and debt obligations, net are classified as Level 3 within the fair value hierarchy. (2) The Company determined the carrying values of its cash and cash equivalents and restricted cash approximated their fair values. Restricted cash is recorded in "Deferred expenses and other assets, net" on the Company's balance sheet. The fair value of the Company's cash and cash equivalents and restricted cash are classified as Level 1 within the fair value hierarchy. (3) As of March 31, 2021 and December 31, 2020, the fair value of the Company's 3.125% Senior Convertible Notes was $377.8 million and $338.8 million, respectively. |
Segment Reporting
Segment Reporting | 3 Months Ended |
Mar. 31, 2021 | |
Segment Reporting [Abstract] | |
Segment Reporting | Segment ReportingThe Company has determined that it has four reportable segments based on how management reviews and manages its business. These reportable segments include: Net Lease, Real Estate Finance, Operating Properties and Land and Development. The Net Lease segment includes the Company's activities and operations related to the ownership of properties generally leased to single corporate tenants and its investments in SAFE and Net Lease Venture II (refer to Note 8). The Real Estate Finance segment includes all of the Company's activities related to senior and mezzanine real estate loans and real estate related securities. The Operating Properties segment includes the Company's activities and operations related to its commercial and residential properties. The Land and Development segment includes the Company's activities related to its developable land portfolio. The Company evaluates performance based on the following financial measures for each segment. The Company's segment information is as follows ($ in thousands): Net Real Estate Finance Operating Properties Land and Development Corporate/Other (1) Company Total Three Months Ended March 31, 2021: Operating lease income $ 42,513 $ — $ 4,837 $ 94 $ — $ 47,444 Interest income 878 9,772 — — — 10,650 Interest income from sales-type leases 8,627 — — — — 8,627 Other income 4,751 99 2,337 1,389 5,714 14,290 Land development revenue — — — 32,249 — 32,249 Earnings (losses) from equity method investments 12,413 466 (3,747) 3,146 491 12,769 Income from sales of real estate — — 612 — — 612 Total revenue and other earnings 69,182 10,337 4,039 36,878 6,205 126,641 Real estate expense (8,633) — (3,799) (4,462) — (16,894) Land development cost of sales — — — (29,323) — (29,323) Other expense — (64) — — (189) (253) Allocated interest expense (25,079) (4,578) (2,043) (3,938) (3,925) (39,563) Allocated general and administrative (2) (5,937) (1,459) (660) (2,428) (5,447) (15,931) Segment profit (loss) (3) $ 29,533 $ 4,236 $ (2,463) $ (3,273) $ (3,356) $ 24,677 Other significant items: Recovery of loan losses $ (152) $ (3,642) $ — $ — $ — $ (3,794) Recovery of losses on net investment in leases (1,601) — — — — (1,601) Impairment of assets 1,528 — 257 — — 1,785 Depreciation and amortization 13,054 — 1,988 218 195 15,455 Capitalized expenditures 1,268 — 57 4,739 — 6,064 Three Months Ended March 31, 2020: Operating lease income $ 41,464 $ — $ 5,774 $ 108 $ — $ 47,346 Interest income 823 16,393 — — — 17,216 Interest income from sales-type leases 8,355 — — — — 8,355 Other income 4,293 306 3,157 624 11,988 20,368 Land development revenue — — — 80,176 — 80,176 Earnings (losses) from equity method investments 19,531 — (2,667) 584 (836) 16,612 Total revenue and other earnings 74,466 16,699 6,264 81,492 11,152 190,073 Real estate expense (6,229) — (7,663) (8,606) — (22,498) Land development cost of sales — — — (77,059) — (77,059) Other expense — (19) — — (55) (74) Allocated interest expense (24,478) (6,199) (2,259) (4,570) (5,886) (43,392) Allocated general and administrative (2) (6,989) (2,097) (789) (2,819) (5,307) (18,001) Segment profit (loss) (3) $ 36,770 $ 8,384 $ (4,447) $ (11,562) $ (96) $ 29,049 Other significant items: Provision for loan losses $ 137 $ 3,866 $ — $ — $ — $ 4,003 Provision for losses on net investment in leases 1,292 — — — — 1,292 Impairment of assets 1,708 — — — — 1,708 Depreciation and amortization 12,656 — 1,284 243 303 14,486 Capitalized expenditures 1,846 — 917 12,027 — 14,790 Net Real Estate Finance Operating Properties Land and Development Corporate/Other (1) Company Total As of March 31, 2021 Real estate, net $ 1,283,082 $ — $ 191,311 $ — $ — $ 1,474,393 Real estate available and held for sale — — 2,600 — — 2,600 Total real estate 1,283,082 — 193,911 — — 1,476,993 Net investment in leases 431,126 — — — — 431,126 Land and development, net — — — 406,781 — 406,781 Loans receivable and other lending investments, net 46,411 487,305 — — — 533,716 Loan receivable held for sale 16,086 — — — — 16,086 Other investments 1,040,238 44,672 56,977 12,107 83,301 1,237,295 Total portfolio assets $ 2,816,943 $ 531,977 $ 250,888 $ 418,888 $ 83,301 4,101,997 Cash and other assets 691,594 Total assets $ 4,793,591 As of December 31, 2020 Real estate, net $ 1,291,903 $ — $ 192,378 $ — $ — $ 1,484,281 Real estate available and held for sale — — 5,212 — — 5,212 Total real estate 1,291,903 — 197,590 — — 1,489,493 Net investment in leases 429,101 — — — — 429,101 Land and development, net — — — 430,663 — 430,663 Loans receivable and other lending investments, net 45,398 686,932 — — — 732,330 Other investments 1,016,710 — 58,739 31,200 69,911 1,176,560 Total portfolio assets $ 2,783,112 $ 686,932 $ 256,329 $ 461,863 $ 69,911 4,258,147 Cash and other assets 603,661 Total assets $ 4,861,808 _______________________________________________________________________________ (1) Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not included in the other reportable segments above. (2) General and administrative excludes stock-based compensation expense of $5.5 million and $16.3 million for the three months ended March 31, 2021 and 2020, respectively. (3) The following is a reconciliation of segment profit to net income (loss) ($ in thousands): For the Three Months Ended March 31, 2021 2020 Segment profit $ 24,677 $ 29,049 Less: Recovery of (provision for) loan losses 3,794 (4,003) Less: Recovery of (provision for) losses on net investment in leases 1,601 (1,292) Less: Impairment of assets (1,785) (1,708) Less: Stock-based compensation expense (5,508) (16,270) Less: Depreciation and amortization (15,455) (14,486) Less: Income tax benefit (expense) 665 (60) Less: Loss on early extinguishment of debt, net — (4,115) Net income (loss) $ 7,989 $ (12,885) |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2021 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation —The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with the instructions to Form 10-Q and Article 10-01 of Regulation S-X for interim financial statements. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles in the United States of America ("GAAP") for complete financial statements. These unaudited consolidated financial statements and related notes should be read in conjunction with the consolidated financial statements and related notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2020 (the "Annual Report"). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. In the opinion of management, the accompanying consolidated financial statements contain all adjustments, consisting of normal recurring adjustments, necessary for a fair statement of the results for the interim periods presented. Such operating results may not be indicative of the expected results for any other interim periods or the entire year. Certain prior year amounts have been reclassified in the Company's consolidated financial statements and the related notes to conform to the current period presentation. |
Principles of Consolidation | Principles of Consolidation —The consolidated financial statements include the financial statements of the Company, its wholly owned subsidiaries, controlled partnerships and VIEs for which the Company is the primary beneficiary. All intercompany balances and transactions have been eliminated in consolidation. The Company's involvement with VIEs affects its financial performance and cash flows primarily through amounts recorded in "Operating lease income," "Interest income," "Earnings from equity method investments," "Real estate expense" and "Interest expense" in the Company's consolidated statements of operations. The Company has provided no financial support to those VIEs that it was not previously contractually required to provide. |
Adoption of Accounting Standards Updates and New Accounting Pronouncements | The following paragraph describes the impact on the Company's consolidated financial statements from the adoption of Accounting Standards Updates ("ASUs") on January 1, 2021. The Company adopted ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40) ("ASU 2020-06") on January 1, 2021 using the modified retrospective approach method. Under the modified retrospective approach, the Company recorded a cumulative effect adjustment on January 1, 2021 by increasing "Debt obligations, net" by $10.0 million, increasing retained earnings by $15.9 million and decreasing "Additional paid-in capital" by $25.9 million with respect to its 3.125% senior convertible notes (refer to Note 11). Periods presented that are prior to the adoption date of January 1, 2021 will not be adjusted. In addition, upon the adoption of ASU 2020-06, the Company is required to use a modified if-converted method when calculating earnings per share. The Company will settle conversions of the 3.125% senior convertible notes by paying the conversion value in cash up to the original principal amount of the notes being converted and shares of common stock to the extent of any conversion premium. The if-converted method is modified so that interest expense is not added back to the numerator, and the denominator only includes the net number of incremental shares that would be issued upon conversion. New Accounting Pronouncements — |
Basis of Presentation and Pri_2
Basis of Presentation and Principles of Consolidation (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Schedule of assets and liabilities of consolidated VIEs | The following table presents the assets and liabilities of the Company's consolidated VIEs as of March 31, 2021 and December 31, 2020 ($ in thousands): As of March 31, December 31, ASSETS Real estate Real estate, at cost $ 900,349 $ 899,110 Less: accumulated depreciation (68,141) (61,917) Real estate, net 832,208 837,193 Land and development, net 220,273 240,137 Other investments 31 35 Cash and cash equivalents 32,756 22,571 Accrued interest and operating lease income receivable, net 2,501 1,472 Deferred operating lease income receivable, net 31,785 29,428 Deferred expenses and other assets, net 120,288 122,591 Total assets $ 1,239,842 $ 1,253,427 LIABILITIES Accounts payable, accrued expenses and other liabilities $ 116,224 $ 115,581 Debt obligations, net 482,827 488,719 Total liabilities 599,051 604,300 |
Real Estate (Tables)
Real Estate (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Real Estate [Abstract] | |
Schedule of real estate assets | The Company's real estate assets were comprised of the following ($ in thousands): Net Lease (1) Operating Properties Total As of March 31, 2021 Land, at cost $ 188,418 $ 103,530 $ 291,948 Buildings and improvements, at cost 1,354,952 106,478 1,461,430 Less: accumulated depreciation (260,288) (18,697) (278,985) Real estate, net (1) 1,283,082 191,311 1,474,393 Real estate available and held for sale (2) — 2,600 2,600 Total real estate $ 1,283,082 $ 193,911 $ 1,476,993 As of December 31, 2020 Land, at cost $ 188,418 $ 103,530 $ 291,948 Buildings and improvements, at cost 1,353,683 106,422 1,460,105 Less: accumulated depreciation (250,198) (17,574) (267,772) Real estate, net (1) 1,291,903 192,378 1,484,281 Real estate available and held for sale (2) — 5,212 5,212 Total real estate $ 1,291,903 $ 197,590 $ 1,489,493 _______________________________________________________________________________ (1) As of March 31, 2021 and December 31, 2020, real estate, net included $751.4 million and $755.5 million, respectively, of real estate of the Net Lease Venture (refer to Net Lease Venture below). |
Schedule of future minimum lease obligations operating leases | Future minimum operating lease payments to be collected under non-cancelable operating leases, excluding customer reimbursements of expenses, in effect as of March 31, 2021, are as follows by year ($ in thousands): Year Net Operating Properties 2021 (remaining nine months) $ 95,970 $ 10,877 2022 130,077 6,677 2023 121,718 6,421 2024 116,027 6,383 2025 119,483 5,720 Thereafter 1,254,867 8,247 Operating (1)(2) Finance (1) 2021 (remaining nine months) $ 2,975 $ 4,133 2022 6,756 5,604 2023 6,393 5,716 2024 6,309 5,830 2025 6,297 5,946 Thereafter 496 1,567,826 Total undiscounted cash flows 29,226 1,595,055 Present value discount (1) (3,448) (1,443,833) Other adjustments (2) 23,368 — Lease liabilities $ 49,146 $ 151,222 _______________________________________________________________________________ (1) During the three months ended March 31, 2021 and 2020, the Company made payments of $0.8 million and $1.1 million, respectively, related to its operating leases and $1.4 million and $1.3 million, respectively, related to its finance leases with SAFE. The weighted average remaining lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 5.3 years and the weighted average discount rate was 5.0%. The weighted average remaining lease term for the Company's finance leases was 96.7 years and the weighted average discount rate was 5.5%. (2) The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. Future minimum lease obligations under non-cancelable operating and finance leases as of December 31, 2020 are as follows ($ in thousands): Operating (1)(2) Finance (1) 2021 $ 3,797 $ 5,494 2022 6,756 5,604 2023 6,393 5,716 2024 6,309 5,830 2025 6,297 5,946 Thereafter 496 1,567,826 Total undiscounted cash flows 30,048 1,596,416 Present value discount (1) (3,771) (1,445,896) Other adjustments (2) 23,795 — Lease liabilities $ 50,072 $ 150,520 _______________________________________________________________________________ (1) The weighted average remaining lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 5.6 years and the weighted average discount rate was 5.0%. The weighted average remaining lease term for the Company's finance leases was 97 years and the weighted average discount rate was 5.5%. (2) The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. |
Net Investment in Leases (Table
Net Investment in Leases (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Leases [Abstract] | |
Schedule of net investment in leases | The Company's net investment in leases were comprised of the following as of March 31, 2021 and December 31, 2020 ($ in thousands): March 31, 2021 December 31, 2020 Total undiscounted cash flows $ 1,020,921 $ 1,020,921 Unguaranteed estimated residual value 338,543 345,284 Present value discount (919,068) (926,233) Allowance for losses on net investment in leases (9,270) (10,871) Net investment in leases (1) $ 431,126 $ 429,101 _______________________________________________________________________________ (1) As of March 31, 2021 and December 31, 2020, all of the Company's net investment in leases were current in their payment status and performing in accordance with the terms of the respective leases. As of March 31, 2021, the risk rating on the Company's net investment in leases was 2.0. |
Schedule of future minimum lease payments to be collected under sales-type leases | Future minimum lease payments to be collected under sales-type leases, excluding lease payments that are not fixed and determinable, in effect as of March 31, 2021, are as follows by year ($ in thousands): Amount 2021 (remaining nine months) $ 14,248 2022 30,481 2023 41,854 2024 41,584 2025 30,481 Thereafter 862,273 Total undiscounted cash flows $ 1,020,921 |
Schedule of changes in allowance for losses on net investment in leases | Changes in the Company's allowance for losses on net investment in leases for the three months ended March 31, 2021 and 2020 were as follows ($ in thousands): 2021 2020 Allowance for losses on net investment in leases at beginning of period $ 10,871 $ — Initial allowance recorded upon adoption of new accounting standard (1) — 9,111 (Recovery of) provision for losses on net investment in leases (2) (1,601) 1,292 Allowance for losses on net investment in leases at end of period $ 9,270 $ 10,403 _________________________________________________________ (1) The Company recorded an initial allowance for losses on net investment in leases of $9.1 million upon the adoption of ASU 2016-13 on January 1, 2020. (2) During the three months ended March 31, 2021, the Company recorded a recovery of losses on net investment in leases of $1.6 million due primarily to an improving macroeconomic forecast on commercial real estate markets since December 31, 2020. During the three months ended March 31, 2020, the Company recorded an allowance for losses on net investment in leases of $1.3 million due primarily to the macroeconomic impact of COVID-19 on commercial real estate markets and the adoption of ASU 2016-13. |
Land and Development (Tables)
Land and Development (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Land And Development [Abstract] | |
Schedule of land and development assets | The Company's land and development assets were comprised of the following ($ in thousands): As of March 31, December 31, 2021 2020 Land and land development, at cost $ 417,537 $ 441,201 Less: accumulated depreciation (10,756) (10,538) Total land and development, net $ 406,781 $ 430,663 |
Loans Receivable and Other Le_2
Loans Receivable and Other Lending Investments, net (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Receivables [Abstract] | |
Schedule of the company's loans and other lending investments by class | The following is a summary of the Company's loans receivable and other lending investments by class ($ in thousands): As of March 31, December 31, Construction loans Senior mortgages $ 277,253 $ 449,733 Corporate/Partnership loans 20,623 65,100 Subtotal - gross carrying value of construction loans (1) 297,876 514,833 Loans Senior mortgages 49,758 35,922 Corporate/Partnership loans 19,653 20,567 Subordinate mortgages 11,839 11,640 Subtotal - gross carrying value of loans 81,250 68,129 Other lending investments Financing receivables (refer to Note 5) 47,409 46,549 Held-to-maturity debt securities 92,196 90,715 Available-for-sale debt securities 24,043 25,274 Subtotal - other lending investments 163,648 162,538 Total gross carrying value of loans receivable and other lending investments 542,774 745,500 Allowance for loan losses (9,058) (13,170) Total loans receivable and other lending investments, net $ 533,716 $ 732,330 ____________________________________________________________ |
Schedule of changes in the company's allowance for loan losses | Changes in the Company's allowance for loan losses were as follows for the three months ended March 31, 2021 ($ in thousands): General Allowance Construction Loans Held to Financing Receivables Specific Total Allowance for loan losses at beginning of period $ 6,541 $ 1,643 $ 3,093 $ 1,150 $ 743 $ 13,170 (Recovery of) provision for loan losses (1) (3,648) 172 (408) (152) (76) (4,112) Allowance for loan losses at end of period $ 2,893 $ 1,815 $ 2,685 $ 998 $ 667 $ 9,058 ____________________________________________________________ (1) During the three months ended March 31, 2021, the Company recorded a recovery of loan losses of $3.8 million in its consolidated statement of operations due primarily to the repayment of loans during the three months ended March 31, 2021 and an improving macroeconomic forecast on commercial real estate markets since December 31, 2020. Of this amount, $0.3 million related to a provision for credit losses for unfunded loan commitments and is recorded as a reduction to "Accounts payable, accrued expenses and other liabilities." Changes in the Company's allowance for loan losses were as follows for the three months ended March 31, 2020 ($ in thousands): General Allowance Construction Loans Held to Financing Receivables Specific Total Allowance for loan losses at beginning of period $ 6,668 $ 265 $ — $ — $ 21,701 $ 28,634 Adoption of new accounting standard (1) (353) 98 20 964 — 729 Provision for loan losses (2) 3,409 323 33 136 — 3,901 Allowance for loan losses at end of period $ 9,724 $ 686 $ 53 $ 1,100 $ 21,701 $ 33,264 ____________________________________________________________ (1) On January 1, 2020, the Company recorded an increase to its allowance for loan losses of $3.3 million upon the adoption of ASU 2016-13, of which $2.5 million related to expected credit losses for unfunded loan commitments and was recorded in "Accounts payable, accrued expenses and other liabilities." (2) During the three months ended March 31, 2020, the Company recorded a provision for loan losses of $4.0 million due primarily to the adoption of ASU 2016-13, of which $0.1 million related to expected credit losses for unfunded loan commitments and was recorded as a reduction to "Accounts payable, accrued expenses and other liabilities." |
Schedule of recorded investment in loans and associated allowance for loan losses | The Company's investment in loans and other lending investments and the associated allowance for loan losses were as follows as of March 31, 2021 and December 31, 2020 ($ in thousands): Individually Evaluated for Impairment (1) Collectively Total As of March 31, 2021 Construction loans (2) $ 56,343 $ 241,533 $ 297,876 Loans (2) — 81,250 81,250 Financing receivables — 47,409 47,409 Held-to-maturity debt securities — 92,196 92,196 Available-for-sale debt securities (3) — 24,043 24,043 Less: Allowance for loan losses (667) (8,391) (9,058) Total $ 55,676 $ 478,040 $ 533,716 As of December 31, 2020 Construction loans (2) $ 53,305 $ 461,528 $ 514,833 Loans (2) — 68,129 68,129 Financing receivables — 46,549 46,549 Held-to-maturity debt securities — 90,715 90,715 Available-for-sale debt securities (3) — 25,274 25,274 Less: Allowance for loan losses (743) (12,427) (13,170) Total $ 52,562 $ 679,768 $ 732,330 _______________________________________________________________________________ (1) The carrying value of this loan includes an unamortized discount of $0.8 million and $0.8 million as of March 31, 2021 and December 31, 2020, respectively. The Company's loans individually evaluated for impairment represent loans on non-accrual status and the unamortized amounts associated with these loans are not currently being amortized into income. (2) The carrying value of these loans include unamortized discounts, premiums, deferred fees and costs totaling net discounts of $2.2 million and $2.3 million as of March 31, 2021 and December 31, 2020, respectively. |
Schedule of investment in performing loans, presented by class and by credit quality, as indicated by risk rating | The Company's amortized cost basis in performing senior mortgages, corporate/partnership loans, subordinate mortgages and financing receivables, presented by year of origination and by credit quality, as indicated by risk rating, as of March 31, 2021 were as follows ($ in thousands): Year of Origination 2021 2020 2019 2018 2017 Prior to 2017 Total Senior mortgages Risk rating 1.0 $ — $ — $ — $ — $ 75,014 $ — $ 75,014 1.5 — — — — — — — 2.0 — — — — — — — 2.5 — — — — — — — 3.0 33,419 — — 113,154 — 3,714 150,287 3.5 — — — — — — — 4.0 — — — 45,366 — — 45,366 4.5 — — — — — — — 5.0 — — — — — — — Subtotal (1) $ 33,419 $ — $ — $ 158,520 $ 75,014 $ 3,714 $ 270,667 Corporate/partnership loans Risk rating 1.0 $ — $ — $ — $ — $ — $ — $ — 1.5 — — — — — — — 2.0 — — — — — — — 2.5 — — — — — — — 3.0 2,525 — — 18,098 — — 20,623 3.5 — — — — — — — 4.0 — — — 19,653 — — 19,653 4.5 — — — — — — — 5.0 — — — — — — — Subtotal $ 2,525 $ — $ — $ 37,751 $ — $ — $ 40,276 Subordinate mortgages Risk rating 1.0 $ — $ — $ — $ — $ — $ — $ — 1.5 — — — — — — — 2.0 — — — — — — — 2.5 — — — — — — — 3.0 — — — — — 11,839 11,839 3.5 — — — — — — — 4.0 — — — — — — — 4.5 — — — — — — — 5.0 — — — — — — — Subtotal $ — $ — $ — $ — $ — $ 11,839 $ 11,839 Financing receivables Risk rating 1.0 $ — $ — $ — $ — $ — $ — $ — 1.5 — — — — — — — 2.0 — — 47,409 — — — 47,409 2.5 — — — — — — — 3.0 — — — — — — — 3.5 — — — — — — — 4.0 — — — — — — — 4.5 — — — — — — — 5.0 — — — — — — — Subtotal $ — $ — $ 47,409 $ — $ — $ — $ 47,409 Total $ 35,944 $ — $ 47,409 $ 196,271 $ 75,014 $ 15,553 $ 370,191 ____________________________________________________________ |
Schedule of recorded investment in loans, aged by payment status and presented by class | The Company's amortized cost basis in loans, aged by payment status and presented by class, was as follows ($ in thousands): Current Less Than Greater Total Total As of March 31, 2021 Senior mortgages $ 327,011 $ — $ — — $ 327,011 Corporate/Partnership loans 40,276 — — — 40,276 Subordinate mortgages 11,839 — — — 11,839 Total $ 379,126 $ — $ — $ — $ 379,126 As of December 31, 2020 Senior mortgages $ 443,154 $ 42,501 $ — $ 42,501 $ 485,655 Corporate/Partnership loans 42,721 42,946 — 42,946 85,667 Subordinate mortgages 11,640 — — — 11,640 Total $ 497,515 $ 85,447 $ — $ 85,447 $ 582,962 |
Schedule of recorded investment in impaired loans | The Company's impaired loan was as follows ($ in thousands): As of March 31, 2021 As of December 31, 2020 Amortized Unpaid Related Amortized Unpaid Related With an allowance recorded: Senior mortgages (1) $ 56,343 $ 55,592 $ (667) $ 53,305 $ 52,552 $ (743) Total $ 56,343 $ 55,592 $ (667) $ 53,305 $ 52,552 $ (743) ____________________________________________________________ (1) The Company has one non-accrual loan as of March 31, 2021 and December 31, 2020 that is considered impaired and included in the table above. The Company did not record any interest income on impaired loans for the three months ended March 31, 2021 and 2020. |
Schedule of other lending investments - securities | Other lending investments includes the following securities ($ in thousands): Face Value Amortized Cost Basis Net Unrealized Gain Estimated Fair Value Net Carrying Value As of March 31, 2021 Available-for-Sale Securities Municipal debt securities $ 20,480 $ 20,480 $ 3,563 $ 24,043 $ 24,043 Held-to-Maturity Securities Debt securities 100,000 92,196 — 92,196 92,196 Total $ 120,480 $ 112,676 $ 3,563 $ 116,239 $ 116,239 As of December 31, 2020 Available-for-Sale Securities Municipal debt securities $ 20,680 $ 20,680 $ 4,594 $ 25,274 $ 25,274 Held-to-Maturity Securities Debt securities 100,000 90,715 — 90,715 90,715 Total $ 120,680 $ 111,395 $ 4,594 $ 115,989 $ 115,989 |
Schedule of contractual maturities of securities | As of March 31, 2021, the contractual maturities of the Company's securities were as follows ($ in thousands): Held-to-Maturity Debt Securities Available-for-Sale Debt Securities Amortized Cost Basis Estimated Fair Value Amortized Cost Basis Estimated Fair Value Maturities Within one year $ — $ — $ — $ — After one year through 5 years 92,196 92,196 — — After 5 years through 10 years — — — — After 10 years — — 20,480 24,043 Total $ 92,196 $ 92,196 $ 20,480 $ 24,043 |
Other Investments (Tables)
Other Investments (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Investments, All Other Investments [Abstract] | |
Schedule of other investments and proportionate share of earnings from equity method investments | The Company's other investments and its proportionate share of earnings (losses) from equity method investments were as follows ($ in thousands): Earnings (Losses) from Equity Method Investments (1) Carrying Value For the Three Months Ended March 31, March 31, 2021 December 31, 2020 2021 2020 Real estate equity investments Safehold Inc. ("SAFE") (2) $ 955,758 $ 937,712 $ 11,412 $ 19,338 iStar Net Lease II LLC ("Net Lease Venture II") 84,481 78,998 1,001 193 Other real estate equity investments 69,084 89,939 (602) (2,082) Subtotal 1,109,323 1,106,649 11,811 17,449 Other strategic investments (3) 127,972 69,911 958 (837) Total $ 1,237,295 $ 1,176,560 $ 12,769 $ 16,612 ____________________________________________________________ (1) For the three months ended March 31, 2021 and 2020, earnings (losses) from equity method investments is net of the Company's pro rata share of $5.6 million and $4.0 million, respectively, of depreciation expense and $15.5 million and $13.7 million, respectively, of interest expense. (2) As of March 31, 2021, the Company owned 34.8 million shares of SAFE common stock which, based on the closing price of $70.10 on March 31, 2021, had a market value of $2.4 billion. For the three months ended March 31, 2021 and 2020, equity in earnings includes dilution gains of $0.5 million and $7.9 million, respectively, resulting from SAFE equity offerings. |
Schedule of summarized financial information | The following table presents the investee level summarized financial information for the Company's equity method investment that was significant as of March 31, 2021 ($ in thousands): Revenues Expenses Net Income Attributable to Parent For the Three Months Ended March 31, 2021 SAFE $ 43,507 $ 27,174 $ 16,908 For the Three Months Ended March 31, 2020 SAFE $ 40,165 $ 23,587 $ 17,347 |
Other Assets and Other Liabil_2
Other Assets and Other Liabilities (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Other Assets and Other Liabilities [Abstract] | |
Schedule of deferred expenses and other assets, net | Deferred expenses and other assets, net, consist of the following items ($ in thousands): As of March 31, 2021 December 31, 2020 Intangible assets, net (1) $ 152,553 $ 156,041 Restricted cash 54,029 51,933 Finance lease right-of-use assets (2) 143,356 143,727 Operating lease right-of-use assets (2) 47,397 48,891 Other assets (3) 19,751 19,453 Other receivables 5,964 10,881 Leasing costs, net (4) 2,046 2,340 Corporate furniture, fixtures and equipment, net (5) 1,884 2,024 Deferred financing fees, net 1,264 1,549 Deferred expenses and other assets, net $ 428,244 $ 436,839 _______________________________________________________________________________ (1) Intangible assets, net includes above market and in-place lease assets and lease incentives related to the acquisition of real estate assets. Accumulated amortization on intangible assets, net was $47.6 million and $44.4 million as of March 31, 2021 and December 31, 2020, respectively. The amortization of above market leases and lease incentive assets decreased operating lease income in the Company's consolidated statements of operations by $0.3 million and $0.4 million for the three months ended March 31, 2021 and 2020, respectively. These intangible lease assets are amortized over the remaining term of the lease. The amortization expense for in-place leases was $3.2 million and $2.7 million for the three months ended March 31, 2021 and 2020, respectively. These amounts are included in "Depreciation and amortization" in the Company's consolidated statements of operations. As of March 31, 2021, the weighted average remaining amortization period for the Company's intangible assets was approximately 16.5 years. (2) Right-of-use lease assets relate primarily to the Company's leases of office space and certain of its ground leases. Right-of use lease assets initially equal the lease liability. The lease liability (see table below) equals the present value of the minimum rental payments due under the lease discounted at the rate implicit in the lease or the Company's incremental secured borrowing rate for similar collateral. For operating leases, lease liabilities were discounted at the Company's weighted average incremental secured borrowing rate for similar collateral estimated to be 5.1% and the weighted average remaining lease term is 8.0 years. For finance leases, lease liabilities were discounted at a weighted average rate implicit in the lease of 5.5% and the weighted average remaining lease term is 96.7 years. Right-of-use assets for finance leases are amortized on a straight-line basis over the term of the lease and are recorded in "Depreciation and amortization" in the Company's consolidated statements of operations. During the three months ended March 31, 2021 and 2020, the Company recognized $2.1 million and $2.0 million, respectively, in "Interest expense" and $0.4 million and $0.4 million, respectively, in "Depreciation and amortization" in its consolidated statement of operations relating to finance leases. For operating leases, rent expense is recognized on a straight-line basis over the term of the lease and is recorded in "General and administrative" and "Real estate expense" in the Company's consolidated statements of operations. During the three months ended March 31, 2021 and 2020, the Company recognized $1.2 million and $1.0 million, respectively, in "General and administrative" and $0.9 million and $0.8 million, respectively, in "Real estate expense" in its consolidated statement of operations relating to operating leases. (3) Other assets primarily includes prepaid expenses and deposits for certain real estate assets. (4) Accumulated amortization of leasing costs was $2.9 million and $2.6 million as of March 31, 2021 and December 31, 2020, respectively. (5) Accumulated depreciation on corporate furniture, fixtures and equipment was $14.4 million and $14.3 million as of March 31, 2021 and December 31, 2020, respectively. |
Schedule of accounts payable, accrued expenses and other liabilities | Accounts payable, accrued expenses and other liabilities consist of the following items ($ in thousands): As of March 31, 2021 December 31, 2020 Other liabilities (1) $ 87,516 91,513 Accrued expenses 85,895 94,724 Finance lease liabilities (see table above) 151,222 150,520 Intangible liabilities, net (2) 48,115 48,738 Operating lease liabilities (see table above) 49,146 50,072 Accrued interest payable 29,116 32,355 Accounts payable, accrued expenses and other liabilities $ 451,010 $ 467,922 _______________________________________________________________________________ (1) As of March 31, 2021 and December 31, 2020, other liabilities includes $34.5 million and $36.9 million, respectively, of deferred income. As of March 31, 2021 and December 31, 2020, other liabilities includes $14.2 million and $19.0 million, respectively, of derivative liabilities. As of March 31, 2021 and December 31, 2020, other liabilities includes $1.3 million and $1.0 million, respectively, of expected credit losses for unfunded loan commitments. (2) Intangible liabilities, net includes below market lease liabilities related to the acquisition of real estate assets. Accumulated amortization on below market lease liabilities was $8.1 million and $7.5 million as of March 31, 2021 and December 31, 2020, respectively. The amortization of below market leases increased operating lease income in the Company's consolidated statements of operations by $0.6 million and $0.6 million for the three months ended March 31, 2021 and 2020, respectively. |
Debt Obligations, net (Tables)
Debt Obligations, net (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Debt Disclosure [Abstract] | |
Schedule of debt obligations | The Company's debt obligations were as follows ($ in thousands): Carrying Value as of Stated Scheduled March 31, 2021 December 31, 2020 Secured credit facilities and mortgages: Revolving Credit Facility $ — $ — LIBOR + 2.00% (1) September 2022 Senior Term Loan 491,875 491,875 LIBOR + 2.75% (2) June 2023 Mortgages collateralized by net lease assets (3) 713,766 721,075 1.66% - 7.26% (3) Total secured credit facilities and mortgages (4) 1,205,641 1,212,950 Unsecured notes: 3.125% senior convertible notes (5) 287,500 287,500 3.125% September 2022 4.75% senior notes (6) 775,000 775,000 4.75% October 2024 4.25% senior notes (7) 550,000 550,000 4.25% August 2025 5.50% senior notes (8) 400,000 400,000 5.50% February 2026 Total unsecured notes 2,012,500 2,012,500 Other debt obligations: Trust preferred securities 100,000 100,000 LIBOR + 1.50% October 2035 Total debt obligations 3,318,141 3,325,450 Debt discounts and deferred financing costs, net (9) (26,798) (38,475) Total debt obligations, net (10) $ 3,291,343 $ 3,286,975 _______________________________________________________________________________ (1) The Revolving Credit Facility bears interest at the Company's election of either: (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.50% or (c) LIBOR plus 1.0% and subject to a margin ranging from 1.00% to 1.50%; or (ii) LIBOR subject to a margin ranging from 2.00% to 2.50%. At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through September 2023. (2) The loan bears interest at the Company's election of either: (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.50% or (c) LIBOR plus 1.0% and subject to a margin of 1.75%; or (ii) LIBOR subject to a margin of 2.75%. (3) As of March 31, 2021, the weighted average interest rate of these loans is 4.4%, inclusive of the effect of interest rate swaps. (4) As of March 31, 2021, $2.1 billion net carrying value of assets served as collateral for the Company's secured debt obligations. (5) The Company's 3.125% senior convertible fixed rate notes due September 2022 ("3.125% Convertible Notes") are convertible at the option of the holders at any time prior to the close of business on the business day immediately preceding September 15, 2022. The conversion rate as of March 31, 2021 was 70.716 shares per $1,000 principal amount of 3.125% Convertible Notes, which equals a conversion price of $14.14 per share. The conversion rate is subject to adjustment from time to time for specified events. Upon conversion, the Company will pay or deliver, as the case may be, a combination of cash and shares of its common stock. As of December 31, 2020, the carrying value of the 3.125% Convertible Notes was $275.1 million, net of fees, and the unamortized discount of the 3.125% Convertible Notes was $10.2 million, net of fees. Upon the adoption of ASU 2020-06 on January 1, 2021, the Company reclassed the unamortized discount to shareholders equity (refer to Note 3). During the three months ended March 31, 2021, the Company recognized $2.2 million of contractual interest. During the three months ended March 31, 2020, the Company recognized $2.2 million of contractual interest and $1.3 million of discount amortization on the 3.125% Convertible Notes. The effective interest rate for the three months ended March 31, 2020 was 5.2%. (6) The Company can prepay these senior notes without penalty beginning July 1, 2024. (7) The Company can prepay these senior notes without penalty beginning May 1, 2025. (8) The Company can prepay these senior notes without penalty beginning August 15, 2024. (9) On January 1, 2021, the Company adopted ASU 2020-06 and reclassed $10.0 million of debt discount and unamortized fees from the 3.125% Convertible Notes to shareholders' equity on the Company's consolidated balance sheet (refer to Note 3). (10) The Company capitalized interest relating to development activities of $0.3 million and $0.5 million during the three months ended March 31, 2021 and 2020, respectively. |
Schedule of future scheduled maturities of outstanding debt obligations | As of March 31, 2021, future scheduled maturities of outstanding debt obligations are as follows ($ in thousands): Unsecured Debt Secured Debt Total 2021 (remaining nine months) — $ 101,519 $ 101,519 2022 287,500 96,406 383,906 2023 — 491,875 491,875 2024 775,000 — 775,000 2025 550,000 271,985 821,985 Thereafter 500,000 243,856 743,856 Total principal maturities 2,112,500 1,205,641 3,318,141 Unamortized discounts and deferred financing costs, net (21,122) (5,676) (26,798) Total debt obligations, net $ 2,091,378 $ 1,199,965 $ 3,291,343 |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of unfunded commitments | As of March 31, 2021, the maximum amount of fundings the Company may be required to make under each category, assuming all performance hurdles and milestones are met under the Performance-Based Commitments and that 100% of its capital committed to Strategic Investments is drawn down, are as follows ($ in thousands): Loans and Other Lending Investments Real Estate Other Total Performance-Based Commitments $ 110,398 $ 69,734 $ 35,044 $ 215,176 Strategic Investments — — 17,015 17,015 Total $ 110,398 $ 69,734 $ 52,059 $ 232,191 |
Schedule of future minimum lease obligations operating leases | Future minimum operating lease payments to be collected under non-cancelable operating leases, excluding customer reimbursements of expenses, in effect as of March 31, 2021, are as follows by year ($ in thousands): Year Net Operating Properties 2021 (remaining nine months) $ 95,970 $ 10,877 2022 130,077 6,677 2023 121,718 6,421 2024 116,027 6,383 2025 119,483 5,720 Thereafter 1,254,867 8,247 Operating (1)(2) Finance (1) 2021 (remaining nine months) $ 2,975 $ 4,133 2022 6,756 5,604 2023 6,393 5,716 2024 6,309 5,830 2025 6,297 5,946 Thereafter 496 1,567,826 Total undiscounted cash flows 29,226 1,595,055 Present value discount (1) (3,448) (1,443,833) Other adjustments (2) 23,368 — Lease liabilities $ 49,146 $ 151,222 _______________________________________________________________________________ (1) During the three months ended March 31, 2021 and 2020, the Company made payments of $0.8 million and $1.1 million, respectively, related to its operating leases and $1.4 million and $1.3 million, respectively, related to its finance leases with SAFE. The weighted average remaining lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 5.3 years and the weighted average discount rate was 5.0%. The weighted average remaining lease term for the Company's finance leases was 96.7 years and the weighted average discount rate was 5.5%. (2) The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. Future minimum lease obligations under non-cancelable operating and finance leases as of December 31, 2020 are as follows ($ in thousands): Operating (1)(2) Finance (1) 2021 $ 3,797 $ 5,494 2022 6,756 5,604 2023 6,393 5,716 2024 6,309 5,830 2025 6,297 5,946 Thereafter 496 1,567,826 Total undiscounted cash flows 30,048 1,596,416 Present value discount (1) (3,771) (1,445,896) Other adjustments (2) 23,795 — Lease liabilities $ 50,072 $ 150,520 _______________________________________________________________________________ (1) The weighted average remaining lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 5.6 years and the weighted average discount rate was 5.0%. The weighted average remaining lease term for the Company's finance leases was 97 years and the weighted average discount rate was 5.5%. (2) The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. |
Schedule of future minimum lease obligations finance leases | Future minimum lease obligations under operating and finance leases as of March 31, 2021 are as follows ($ in thousands): Operating (1)(2) Finance (1) 2021 (remaining nine months) $ 2,975 $ 4,133 2022 6,756 5,604 2023 6,393 5,716 2024 6,309 5,830 2025 6,297 5,946 Thereafter 496 1,567,826 Total undiscounted cash flows 29,226 1,595,055 Present value discount (1) (3,448) (1,443,833) Other adjustments (2) 23,368 — Lease liabilities $ 49,146 $ 151,222 _______________________________________________________________________________ (1) During the three months ended March 31, 2021 and 2020, the Company made payments of $0.8 million and $1.1 million, respectively, related to its operating leases and $1.4 million and $1.3 million, respectively, related to its finance leases with SAFE. The weighted average remaining lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 5.3 years and the weighted average discount rate was 5.0%. The weighted average remaining lease term for the Company's finance leases was 96.7 years and the weighted average discount rate was 5.5%. (2) The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. Future minimum lease obligations under non-cancelable operating and finance leases as of December 31, 2020 are as follows ($ in thousands): Operating (1)(2) Finance (1) 2021 $ 3,797 $ 5,494 2022 6,756 5,604 2023 6,393 5,716 2024 6,309 5,830 2025 6,297 5,946 Thereafter 496 1,567,826 Total undiscounted cash flows 30,048 1,596,416 Present value discount (1) (3,771) (1,445,896) Other adjustments (2) 23,795 — Lease liabilities $ 50,072 $ 150,520 _______________________________________________________________________________ (1) The weighted average remaining lease term for the Company's operating leases, excluding operating leases for which the Company's tenants pay rent on its behalf, was 5.6 years and the weighted average discount rate was 5.0%. The weighted average remaining lease term for the Company's finance leases was 97 years and the weighted average discount rate was 5.5%. (2) The Company is obligated to pay ground rent under certain operating leases; however, the Company's tenants at the properties pay this expense directly under the terms of various subleases and these amounts are excluded from lease obligations. The amount shown above is the net present value of the payments to be made by the Company's tenants on its behalf. |
Derivatives (Tables)
Derivatives (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of derivative financial instruments on consolidated balance sheet | The table below presents the fair value of the Company's derivative financial instruments as well as their classification on the consolidated balance sheets as of March 31, 2021 and December 31, 2020 ($ in thousands): (1) Derivative Liabilities As of March 31, 2021 Balance Sheet Fair Derivatives Designated in Hedging Relationships Interest rate swaps Accounts payable, accrued expenses and other liabilities $ 14,178 Total $ 14,178 Derivative Liabilities As of December 31, 2020 Balance Sheet Fair Derivatives Designated in Hedging Relationships Interest rate swaps Accounts payable, accrued expenses and other liabilities $ 18,926 Total $ 18,926 _________________________________________________________ |
Schedule of derivative financial instruments on consolidated statements of operations and comprehensive income | The tables below present the effect of the Company's derivative financial instruments, including the Company's share of derivative financial instruments at certain of its equity method investments, in the consolidated statements of operations and the consolidated statements of comprehensive income (loss) ($ in thousands): Derivatives Designated in Hedging Relationships Location of Gain (Loss) Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings For the Three Months Ended March 31, 2021 Interest rate swaps Earnings from equity method investments $ 8,656 $ (234) Interest rate swaps Interest expense 3,317 (2,104) For the Three Months Ended March 31, 2020 Interest rate swaps Interest Expense (12,604) (1,088) Interest rate swaps Earnings from equity method investments (15,172) (226) |
Equity (Tables)
Equity (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Equity [Abstract] | |
Schedule of cumulative redeemable preferred stock outstanding by series | The Company had the following series of Cumulative Redeemable Preferred Stock outstanding as of March 31, 2021 and December 31, 2020: Cumulative Preferential Cash Dividends (1)(2) Series Shares Issued and Par Value Liquidation Preference (3) Rate per Annum Annual Carrying Value D 4,000 $ 0.001 $ 25.00 8.00 % $ 2.00 $ 89,041 G 3,200 0.001 25.00 7.65 % 1.91 72,664 I 5,000 0.001 25.00 7.50 % 1.88 120,785 Total 12,200 $ 282,490 ________________________________________ (1) Holders of shares of the Series D, G and I preferred stock are entitled to receive dividends, when and as declared by the Company's Board of Directors, out of funds legally available for the payment of dividends. Dividends are cumulative from the date of original issue and are payable quarterly in arrears on or before the 15th day of each March, June, September and December or, if not a business day, the next succeeding business day. Any dividend payable on the preferred stock for any partial dividend period will be computed on the basis of a 360-day year consisting of twelve (2) The Company declared and paid dividends of $2.0 million, $1.5 million and $2.3 million on its Series D, G and I Cumulative Redeemable Preferred Stock during both the three months ended March 31, 2021 and 2020. The character of the 2020 dividends was 100% return of capital. There are no dividend arrearages on any of the preferred shares currently outstanding. (3) The Company may, at its option, redeem the Series G and I Preferred Stock, in whole or in part, at any time and from time to time, for cash at a redemption price equal to 100% of the liquidation preference of $25.00 per share, plus accrued and unpaid dividends, if any, to the redemption date. |
Accumulated other comprehensive income (loss) reflected in the Company's shareholders' equity | "Accumulated other comprehensive income (loss)" reflected in the Company's shareholders' equity is comprised of the following ($ in thousands): As of March 31, 2021 December 31, 2020 Unrealized gains on available-for-sale securities $ 3,563 $ 4,594 Unrealized losses on cash flow hedges (41,254) (53,075) Unrealized losses on cumulative translation adjustment (4,167) (4,199) Accumulated other comprehensive loss $ (41,858) $ (52,680) |
Stock-Based Compensation Plan_2
Stock-Based Compensation Plans and Employee Benefits (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Share-based Payment Arrangement [Abstract] | |
Schedule of performance incentive plans | The following is a summary of the status of the Company’s equity-classified iPIP plans and changes during the three months ended March 31, 2021. iPIP Investment Pool 2019-2020 2021-2022 Points at beginning of period 97.40 — Granted — 94.00 Forfeited (0.20) — Points at end of period 97.20 94.00 The following is a summary of the status of the Company’s liability-classified iPIP plans and changes during the three months ended March 31, 2021. iPIP Investment Pool 2013-2014 2015-2016 2017-2018 Points at beginning of period 80.17 70.40 73.34 Forfeited — — — Points at end of period 80.17 70.40 73.34 |
Schedule of restricted stock units activity | A summary of the Company’s stock-based compensation awards to certain employees in the form of long-term incentive awards for the three months ended March 31, 2021, is as follows (in thousands): Nonvested at beginning of period 531 Granted 327 Vested (107) Nonvested at end of period 751 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Earnings Per Share [Abstract] | |
Schedule of reconciliation of income (loss) from continuing operations used in the basic and diluted EPS calculations | The following table presents a reconciliation of income from operations used in the basic and diluted earnings per share ("EPS") calculations ($ in thousands, except for per share data): For the Three Months Ended March 31, 2021 2020 Net income (loss) $ 7,989 $ (12,885) Net income attributable to noncontrolling interests (2,520) (2,691) Preferred dividends (5,874) (5,874) Net loss allocable to common shareholders for basic and diluted earnings per common share $ (405) $ (21,450) |
Schedule of earnings per share allocable to common shares and HPU shares | For the Three Months Ended March 31, 2021 2020 Earnings allocable to common shares: Numerator for basic and diluted earnings per share: Net loss attributable to iStar Inc. and allocable to common shareholders $ (405) $ (21,450) Denominator for basic and diluted earnings per share: Weighted average common shares outstanding for basic and diluted earnings per common share 73,901 77,444 Basic and diluted earnings per common share: (1) Net loss allocable to common shareholders $ (0.01) $ (0.28) ____________________________________________________________ |
Fair Values (Tables)
Fair Values (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Fair Value Disclosures [Abstract] | |
Schedule of assets and liabilities recorded at fair value on a recurring and non-recurring basis | The following fair value hierarchy table summarizes the Company's assets and liabilities recorded at fair value on a recurring and non-recurring basis by the above categories ($ in thousands): Fair Value Using Total Quoted market Significant other Significant As of March 31, 2021 Recurring basis: Derivative liabilities (1) $ 14,178 $ — $ 14,178 $ — Available-for-sale securities (1) 24,043 — — 24,043 Loan receivable held for sale (refer to Note 7) 16,086 — — 16,086 Non-recurring basis: Other investments (2) 75,402 — 75,402 — As of December 31, 2020 Recurring basis: Derivative liabilities (1) 18,926 — 18,926 — Available-for-sale securities (1) 25,274 — — 25,274 Non-recurring basis: Impaired land and development (3) 6,078 — — 6,078 ____________________________________________________________ (1) The fair value of the Company's derivatives are based upon widely accepted valuation techniques utilized by a third-party specialist using observable inputs such as interest rates and contractual cash flow and are classified as Level 2. The fair value of the Company's available-for-sale securities are based upon unadjusted third-party broker quotes and are classified as Level 3. (2) During the three months ended March 31, 2021, the Company identified an observable price change in an equity security held by the Company as evidenced by an orderly private issuance of similar securities by the same issuer and, as such, classified such observable price change as Level 2. (3) The Company recorded a $1.3 million impairment on a land and development asset with an estimated fair value of $6.1 million. The estimated fair value is based on future cash flows expected to be received. |
Summary of changes in Level 3 available-for-sale securities reported at fair value | The following table summarizes changes in Level 3 available-for-sale securities reported at fair value on the Company's consolidated balance sheets for the three months ended March 31, 2021 and 2020 ($ in thousands): 2021 2020 Beginning balance $ 25,274 $ 23,896 Repayments (200) (459) Unrealized gains (losses) recorded in other comprehensive income (1,031) 203 Ending balance $ 24,043 $ 23,640 |
Schedule of carrying value and fair value of financial instruments | The following table presents the carrying value and fair value for the Company's financial instruments ($ in millions): As of March 31, 2021 As of December 31, 2020 Carrying Fair Carrying Fair Net investment in leases (1) $ 431 $ 440 $ 429 $ 431 Loans receivable and other lending investments, net (1) 534 578 732 772 Cash and cash equivalents (2) 194 194 99 99 Restricted cash (2) 54 54 52 52 Loan participations payable, net (1) — — 43 43 Debt obligations, net (1)(3) 3,291 3,449 3,287 3,414 _______________________________________________________________________________ (1) The fair value of the Company's net investment in leases, loans receivable and other lending investments, net, loan participations payable, net and debt obligations, net are classified as Level 3 within the fair value hierarchy. (2) The Company determined the carrying values of its cash and cash equivalents and restricted cash approximated their fair values. Restricted cash is recorded in "Deferred expenses and other assets, net" on the Company's balance sheet. The fair value of the Company's cash and cash equivalents and restricted cash are classified as Level 1 within the fair value hierarchy. (3) As of March 31, 2021 and December 31, 2020, the fair value of the Company's 3.125% Senior Convertible Notes was $377.8 million and $338.8 million, respectively. |
Segment Reporting (Tables)
Segment Reporting (Tables) | 3 Months Ended |
Mar. 31, 2021 | |
Segment Reporting [Abstract] | |
Schedule of financial measures for each segment based on which performance is evaluated | The Company evaluates performance based on the following financial measures for each segment. The Company's segment information is as follows ($ in thousands): Net Real Estate Finance Operating Properties Land and Development Corporate/Other (1) Company Total Three Months Ended March 31, 2021: Operating lease income $ 42,513 $ — $ 4,837 $ 94 $ — $ 47,444 Interest income 878 9,772 — — — 10,650 Interest income from sales-type leases 8,627 — — — — 8,627 Other income 4,751 99 2,337 1,389 5,714 14,290 Land development revenue — — — 32,249 — 32,249 Earnings (losses) from equity method investments 12,413 466 (3,747) 3,146 491 12,769 Income from sales of real estate — — 612 — — 612 Total revenue and other earnings 69,182 10,337 4,039 36,878 6,205 126,641 Real estate expense (8,633) — (3,799) (4,462) — (16,894) Land development cost of sales — — — (29,323) — (29,323) Other expense — (64) — — (189) (253) Allocated interest expense (25,079) (4,578) (2,043) (3,938) (3,925) (39,563) Allocated general and administrative (2) (5,937) (1,459) (660) (2,428) (5,447) (15,931) Segment profit (loss) (3) $ 29,533 $ 4,236 $ (2,463) $ (3,273) $ (3,356) $ 24,677 Other significant items: Recovery of loan losses $ (152) $ (3,642) $ — $ — $ — $ (3,794) Recovery of losses on net investment in leases (1,601) — — — — (1,601) Impairment of assets 1,528 — 257 — — 1,785 Depreciation and amortization 13,054 — 1,988 218 195 15,455 Capitalized expenditures 1,268 — 57 4,739 — 6,064 Three Months Ended March 31, 2020: Operating lease income $ 41,464 $ — $ 5,774 $ 108 $ — $ 47,346 Interest income 823 16,393 — — — 17,216 Interest income from sales-type leases 8,355 — — — — 8,355 Other income 4,293 306 3,157 624 11,988 20,368 Land development revenue — — — 80,176 — 80,176 Earnings (losses) from equity method investments 19,531 — (2,667) 584 (836) 16,612 Total revenue and other earnings 74,466 16,699 6,264 81,492 11,152 190,073 Real estate expense (6,229) — (7,663) (8,606) — (22,498) Land development cost of sales — — — (77,059) — (77,059) Other expense — (19) — — (55) (74) Allocated interest expense (24,478) (6,199) (2,259) (4,570) (5,886) (43,392) Allocated general and administrative (2) (6,989) (2,097) (789) (2,819) (5,307) (18,001) Segment profit (loss) (3) $ 36,770 $ 8,384 $ (4,447) $ (11,562) $ (96) $ 29,049 Other significant items: Provision for loan losses $ 137 $ 3,866 $ — $ — $ — $ 4,003 Provision for losses on net investment in leases 1,292 — — — — 1,292 Impairment of assets 1,708 — — — — 1,708 Depreciation and amortization 12,656 — 1,284 243 303 14,486 Capitalized expenditures 1,846 — 917 12,027 — 14,790 Net Real Estate Finance Operating Properties Land and Development Corporate/Other (1) Company Total As of March 31, 2021 Real estate, net $ 1,283,082 $ — $ 191,311 $ — $ — $ 1,474,393 Real estate available and held for sale — — 2,600 — — 2,600 Total real estate 1,283,082 — 193,911 — — 1,476,993 Net investment in leases 431,126 — — — — 431,126 Land and development, net — — — 406,781 — 406,781 Loans receivable and other lending investments, net 46,411 487,305 — — — 533,716 Loan receivable held for sale 16,086 — — — — 16,086 Other investments 1,040,238 44,672 56,977 12,107 83,301 1,237,295 Total portfolio assets $ 2,816,943 $ 531,977 $ 250,888 $ 418,888 $ 83,301 4,101,997 Cash and other assets 691,594 Total assets $ 4,793,591 As of December 31, 2020 Real estate, net $ 1,291,903 $ — $ 192,378 $ — $ — $ 1,484,281 Real estate available and held for sale — — 5,212 — — 5,212 Total real estate 1,291,903 — 197,590 — — 1,489,493 Net investment in leases 429,101 — — — — 429,101 Land and development, net — — — 430,663 — 430,663 Loans receivable and other lending investments, net 45,398 686,932 — — — 732,330 Other investments 1,016,710 — 58,739 31,200 69,911 1,176,560 Total portfolio assets $ 2,783,112 $ 686,932 $ 256,329 $ 461,863 $ 69,911 4,258,147 Cash and other assets 603,661 Total assets $ 4,861,808 _______________________________________________________________________________ (1) Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not included in the other reportable segments above. (2) General and administrative excludes stock-based compensation expense of $5.5 million and $16.3 million for the three months ended March 31, 2021 and 2020, respectively. (3) The following is a reconciliation of segment profit to net income (loss) ($ in thousands): For the Three Months Ended March 31, 2021 2020 Segment profit $ 24,677 $ 29,049 Less: Recovery of (provision for) loan losses 3,794 (4,003) Less: Recovery of (provision for) losses on net investment in leases 1,601 (1,292) Less: Impairment of assets (1,785) (1,708) Less: Stock-based compensation expense (5,508) (16,270) Less: Depreciation and amortization (15,455) (14,486) Less: Income tax benefit (expense) 665 (60) Less: Loss on early extinguishment of debt, net — (4,115) Net income (loss) $ 7,989 $ (12,885) |
Schedule of reconciliation of segment profit to income (loss) | The following is a reconciliation of segment profit to net income (loss) ($ in thousands): For the Three Months Ended March 31, 2021 2020 Segment profit $ 24,677 $ 29,049 Less: Recovery of (provision for) loan losses 3,794 (4,003) Less: Recovery of (provision for) losses on net investment in leases 1,601 (1,292) Less: Impairment of assets (1,785) (1,708) Less: Stock-based compensation expense (5,508) (16,270) Less: Depreciation and amortization (15,455) (14,486) Less: Income tax benefit (expense) 665 (60) Less: Loss on early extinguishment of debt, net — (4,115) Net income (loss) $ 7,989 $ (12,885) |
Business and Organization (Deta
Business and Organization (Details) $ in Billions | Mar. 31, 2021USD ($) |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Investment across a range of real estate sectors over the past two decades | $ 40 |
Basis of Presentation and Pri_3
Basis of Presentation and Principles of Consolidation (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Real estate | |||
Real estate, at cost | [1] | $ 1,753,378 | $ 1,752,053 |
Less: accumulated depreciation | [1] | (278,985) | (267,772) |
Real estate, net | [1] | 1,474,393 | 1,484,281 |
Land and development, net | [1] | 406,781 | 430,663 |
Other investments | [1] | 1,237,295 | 1,176,560 |
Cash and cash equivalents | [1] | 193,852 | 98,633 |
Accrued interest and operating lease income receivable, net | [1] | 8,686 | 10,061 |
Deferred operating lease income receivable, net | [1] | 60,812 | 58,128 |
Deferred expenses and other assets, net | [1] | 428,244 | 436,839 |
Total assets | [1] | 4,793,591 | 4,861,808 |
LIABILITIES | |||
Accounts payable, accrued expenses and other liabilities | [1] | 451,010 | 467,922 |
Debt obligations, net | [1] | 3,291,343 | 3,286,975 |
Total liabilities | [1] | 3,742,584 | 3,797,425 |
Consolidated VIEs | |||
Real estate | |||
Real estate, at cost | 900,349 | 899,110 | |
Less: accumulated depreciation | (68,141) | (61,917) | |
Real estate, net | 832,208 | 837,193 | |
Land and development, net | 220,273 | 240,137 | |
Other investments | 31 | 35 | |
Cash and cash equivalents | 32,756 | 22,571 | |
Accrued interest and operating lease income receivable, net | 2,501 | 1,472 | |
Deferred operating lease income receivable, net | 31,785 | 29,428 | |
Deferred expenses and other assets, net | 120,288 | 122,591 | |
Total assets | 1,239,842 | 1,253,427 | |
LIABILITIES | |||
Accounts payable, accrued expenses and other liabilities | 116,224 | 115,581 | |
Debt obligations, net | 482,827 | 488,719 | |
Total liabilities | 599,051 | $ 604,300 | |
Unconsolidated VIEs | |||
LIABILITIES | |||
Carrying value of the investments | 127,700 | ||
Variable interest entity unfunded commitment | $ 17,000 | ||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Jan. 01, 2021 | Dec. 31, 2020 | Mar. 31, 2020 | |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Debt obligations, net | [1] | $ 3,291,343 | $ 3,286,975 | ||
Retained earnings | [1] | (2,309,763) | (2,316,972) | ||
Additional paid-in capital | [1] | $ (3,204,862) | (3,240,535) | ||
3.125% Senior Convertible Notes | |||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Stated interest rates | 3.125% | 3.125% | |||
3.125% Senior Convertible Notes | Unsecured notes | |||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Debt obligations, net | $ 275,100 | ||||
Stated interest rates | 3.125% | 3.125% | 3.125% | 3.125% | |
Accounting Standards Update 2020-06 | Period of Adoption, Adjustment | |||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Debt obligations, net | $ 10,000 | ||||
Retained earnings | 15,900 | ||||
Additional paid-in capital | $ 25,900 | ||||
Accounting Standards Update 2020-06 | Period of Adoption, Adjustment | 3.125% Senior Convertible Notes | Unsecured notes | |||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |||||
Stated interest rates | 3.125% | ||||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Real Estate (Schedule of Real E
Real Estate (Schedule of Real Estate Assets) (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Real Estate Properties [Line Items] | |||
Less: accumulated depreciation | [1] | $ (278,985) | $ (267,772) |
Real estate, net | [1] | 1,474,393 | 1,484,281 |
Real estate available and held for sale | [1] | 2,600 | 5,212 |
Total real estate | [1] | 1,476,993 | 1,489,493 |
Net Lease | |||
Real Estate Properties [Line Items] | |||
Land, at cost | 188,418 | 188,418 | |
Buildings and improvements, at cost | 1,354,952 | 1,353,683 | |
Less: accumulated depreciation | (260,288) | (250,198) | |
Real estate, net | 1,283,082 | 1,291,903 | |
Real estate available and held for sale | 0 | 0 | |
Total real estate | 1,283,082 | 1,291,903 | |
Net Lease | iStar Net Lease I LLC | |||
Real Estate Properties [Line Items] | |||
Real estate, net | 751,400 | 755,500 | |
Operating Properties | |||
Real Estate Properties [Line Items] | |||
Land, at cost | 103,530 | 103,530 | |
Buildings and improvements, at cost | 106,478 | 106,422 | |
Less: accumulated depreciation | (18,697) | (17,574) | |
Real estate, net | 191,311 | 192,378 | |
Real estate available and held for sale | 2,600 | 5,212 | |
Total real estate | 193,911 | 197,590 | |
Real Estate Properties | |||
Real Estate Properties [Line Items] | |||
Land, at cost | 291,948 | 291,948 | |
Buildings and improvements, at cost | 1,461,430 | 1,460,105 | |
Less: accumulated depreciation | (278,985) | (267,772) | |
Real estate, net | 1,474,393 | 1,484,281 | |
Real estate available and held for sale | 2,600 | 5,212 | |
Total real estate | 1,476,993 | 1,489,493 | |
Residential Operating Properties | |||
Real Estate Properties [Line Items] | |||
Real estate available and held for sale | $ 2,600 | $ 5,200 | |
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Real Estate (Net Lease Venture)
Real Estate (Net Lease Venture) (Details) | Mar. 31, 2021 |
Schedule of Equity Method Investments [Line Items] | |
Asset acquisition, partner ownership percentage | 47.50% |
iStar Net Lease I LLC | Net Lease | |
Schedule of Equity Method Investments [Line Items] | |
Asset acquisition, ownership percentage | 51.90% |
Asset acquisition, related party ownership percentage | 0.60% |
Asset acquisition, related party promote fee percentage | 50.00% |
Real Estate (Dispositions) (Det
Real Estate (Dispositions) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Real Estate [Line Items] | ||
Net proceeds from sales of real estate | $ 2,967 | $ 7,493 |
Impairment of assets | $ 1,785 | 1,708 |
Net Lease | ||
Real Estate [Line Items] | ||
Net proceeds from sales of real estate | 7,500 | |
Impairment of assets | $ 1,700 |
Real Estate (Real Estate Availa
Real Estate (Real Estate Available and Held for Sale) (Details) $ in Millions | Mar. 31, 2020USD ($) |
Net Lease | |
Real Estate Properties [Line Items] | |
Real estate asset transferred to held for sale | $ 25.7 |
Real Estate (Impairments) (Deta
Real Estate (Impairments) (Details) $ in Millions | 3 Months Ended |
Mar. 31, 2020USD ($) | |
Net Lease | |
Real Estate Properties [Line Items] | |
Impairment of real estate | $ 1.7 |
Real Estate (Tenant Reimburseme
Real Estate (Tenant Reimbursements) (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Real Estate [Abstract] | ||
Tenant expense reimbursements | $ 7 | $ 5.9 |
Real Estate (Allowance for Doub
Real Estate (Allowance for Doubtful Accounts) (Details) - USD ($) $ in Millions | Mar. 31, 2021 | Dec. 31, 2020 |
Real Estate Tenant Receivables | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Allowance for doubtful accounts receivable | $ 1 | $ 1.7 |
Real Estate (Future Minimum Ope
Real Estate (Future Minimum Operating Lease Payments) (Details) $ in Thousands | Mar. 31, 2021USD ($) |
Net Lease | |
Real Estate Properties [Line Items] | |
2021 (remaining nine months) | $ 95,970 |
2022 | 130,077 |
2023 | 121,718 |
2024 | 116,027 |
2025 | 119,483 |
Thereafter | 1,254,867 |
Operating Properties | |
Real Estate Properties [Line Items] | |
2021 (remaining nine months) | 10,877 |
2022 | 6,677 |
2023 | 6,421 |
2024 | 6,383 |
2025 | 5,720 |
Thereafter | $ 8,247 |
Net Investment in Leases (Narra
Net Investment in Leases (Narrative) (Details) $ in Thousands | 1 Months Ended | 3 Months Ended | ||||||
May 31, 2019USD ($)property | Mar. 31, 2021USD ($) | Sep. 30, 2020lease | Jun. 30, 2020USD ($) | Mar. 31, 2020USD ($) | Dec. 31, 2020USD ($) | [1] | ||
Net investment in leases [Line Items] | ||||||||
Payments to acquire real estate assets | $ 56,700 | |||||||
Number of properties acquired from lessee | property | 7 | |||||||
Purchase price for properties acquired from lessee | $ 44,100 | |||||||
Extension of existing master net leases | 15 years | |||||||
Net proceeds from sale of lessee's facilities | $ 10,000 | |||||||
Term of rent deferral granted for lessee | 9 months | |||||||
Number of master leases | lease | 2 | |||||||
Net investment in leases | $ 424,100 | $ 431,126 | [1] | $ 429,101 | ||||
Cash interest income from sales-type leases | 100 | $ 6,900 | ||||||
Noncash interest income from sales-type leases | 8,500 | 1,500 | ||||||
Net proceeds from net investment in leases | 6,575 | $ 0 | ||||||
Net Lease | ||||||||
Net investment in leases [Line Items] | ||||||||
Net proceeds from net investment in leases | 6,600 | |||||||
Impairment loss | $ 1,500 | |||||||
Bowling Entertainment Venue Operator | ||||||||
Net investment in leases [Line Items] | ||||||||
Number of bowling centers acquired | property | 9 | |||||||
Bowling Entertainment Venue Operator | Bowling Center Commitment | ||||||||
Net investment in leases [Line Items] | ||||||||
Commitment to invest additional bowling centers | $ 55,000 | |||||||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Net Investment in Leases (Net I
Net Investment in Leases (Net Investment in Leases) (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | Mar. 31, 2020 | Dec. 31, 2019 | May 31, 2019 | ||
Leases [Abstract] | |||||||
Total undiscounted cash flows | $ 1,020,921 | $ 1,020,921 | |||||
Unguaranteed estimated residual value | 338,543 | 345,284 | |||||
Present value discount | (919,068) | (926,233) | |||||
Allowance for losses on net investment in leases | (9,270) | (10,871) | $ (10,403) | $ 0 | |||
Net investment in leases | $ 431,126 | [1] | $ 429,101 | [1] | $ 424,100 | ||
Risk rating | 200.00% | ||||||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Net Investment in Leases (Futur
Net Investment in Leases (Future Minimum Lease Payments to be Collected Under Sales-Type Leases) (Details) $ in Thousands | Mar. 31, 2021USD ($) |
Amount | |
2021 (remaining nine months) | $ 14,248 |
2022 | 30,481 |
2023 | 41,854 |
2024 | 41,584 |
2025 | 30,481 |
Thereafter | 862,273 |
Total undiscounted cash flows | $ 1,020,921 |
Net Investment in Leases (Allow
Net Investment in Leases (Allowance for Losses on Net Investment in Leases) (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | Jan. 01, 2020 | |
Sales-type Lease, Net Investment in Lease, Allowance for Credit Loss [Roll Forward] | |||
Allowance for losses on net investment in leases at beginning of period | $ 10,871 | $ 0 | |
Initial allowance recorded upon adoption of new accounting standard | 9,270 | 10,403 | |
(Recovery of) provision for losses on net investment in leases | (1,601) | 1,292 | |
Allowance for losses on net investment in leases at end of period | 9,270 | $ 10,403 | |
ASU 2016-13 | |||
Sales-type Lease, Net Investment in Lease, Allowance for Credit Loss [Roll Forward] | |||
Initial allowance recorded upon adoption of new accounting standard | $ 9,100 | ||
Period of Adoption, Adjustment | |||
Sales-type Lease, Net Investment in Lease, Allowance for Credit Loss [Roll Forward] | |||
Allowance for losses on net investment in leases at beginning of period | 0 | ||
Initial allowance recorded upon adoption of new accounting standard | $ 0 | $ 9,111 |
Land and Development (Schedule
Land and Development (Schedule of Land and Development Assets) (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Real Estate Properties [Line Items] | |||
Total land and development, net | [1] | $ 406,781 | $ 430,663 |
Land | |||
Real Estate Properties [Line Items] | |||
Land and land development, at cost | 417,537 | 441,201 | |
Less: accumulated depreciation | (10,756) | (10,538) | |
Total land and development, net | $ 406,781 | $ 430,663 | |
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Land and Development (Narrative
Land and Development (Narrative) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Real Estate Properties [Line Items] | ||
Revenues | $ 113,260 | $ 173,461 |
Land development revenue | ||
Real Estate Properties [Line Items] | ||
Revenues | 32,249 | 80,176 |
Cost of sales expense | $ 29,323 | $ 77,059 |
Loans Receivable and Other Le_3
Loans Receivable and Other Lending Investments, net (Schedule of Loans Receivable) (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | Mar. 31, 2020 | Dec. 31, 2019 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Other lending investments | $ 163,648 | $ 162,538 | |||
Total gross carrying value of loans receivable and other lending investments | 542,774 | 745,500 | |||
Allowance for loan losses | (9,058) | (13,170) | |||
Total loans receivable and other lending investments, net | [1] | 533,716 | 732,330 | ||
Financing receivables (refer to Note 5) | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Other lending investments | 47,409 | 46,549 | |||
Held-to-maturity debt securities | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Other lending investments | 92,196 | 90,715 | |||
Available-for-sale debt securities | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Other lending investments | 24,043 | 25,274 | |||
Commercial Portfolio Segment | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 379,126 | 582,962 | |||
Commercial Portfolio Segment | Senior mortgages | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 327,011 | 485,655 | |||
Commercial Portfolio Segment | Corporate/Partnership loans | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 40,276 | 85,667 | |||
Commercial Portfolio Segment | Subordinate mortgages | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 11,839 | 11,640 | |||
Construction loans | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 297,876 | 514,833 | |||
Allowance for loan losses | (2,893) | (6,541) | $ (9,724) | $ (6,668) | |
Construction loans | Commercial Portfolio Segment | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 297,876 | 514,833 | |||
Construction loans | Commercial Portfolio Segment | Senior mortgages | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 277,253 | 449,733 | |||
Construction loans | Commercial Portfolio Segment | Corporate/Partnership loans | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 20,623 | 65,100 | |||
Completed construction | Commercial Portfolio Segment | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | $ 254,400 | ||||
Percentage of construction loans | 85.00% | ||||
Loans | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | $ 81,250 | 68,129 | |||
Allowance for loan losses | (1,815) | (1,643) | $ (686) | $ (265) | |
Loans | Commercial Portfolio Segment | Senior mortgages | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 49,758 | 35,922 | |||
Loans | Commercial Portfolio Segment | Corporate/Partnership loans | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | 19,653 | 20,567 | |||
Loans | Commercial Portfolio Segment | Subordinate mortgages | |||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||||
Subtotal - gross carrying value of loans | $ 11,839 | $ 11,640 | |||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Loans Receivable and Other Le_4
Loans Receivable and Other Lending Investments, net (Allowance for Loan Losses) (Details) - USD ($) $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2021 | Mar. 31, 2020 | Mar. 31, 2021 | Dec. 31, 2020 | Jan. 01, 2020 | |
Financing Receivables | |||||
Allowance for loan losses at beginning of period | $ 13,170 | ||||
Adoption of new accounting standard | 9,058 | $ 9,058 | $ 13,170 | ||
(Recovery of) provision for loan losses | (3,794) | $ 4,003 | |||
Allowance for loan losses at end of period | 9,058 | ||||
Held to Maturity Debt Securities | |||||
Allowance for loan losses at beginning of period | 3,093 | 0 | |||
Adoption of new accounting standard | 2,685 | 53 | 2,685 | 3,093 | |
(Recovery of) Provision for loan losses | (408) | 33 | |||
Allowance for loan losses at end of period | 2,685 | 53 | |||
Total | |||||
Allowance for loan losses at beginning of period | 13,170 | 28,634 | |||
Allowance For Credit Loss | 9,058 | 33,264 | 9,058 | 13,170 | |
(Recovery of) Provision for loan losses | (4,112) | 3,901 | |||
Allowance for loan losses at end of period | 9,058 | 33,264 | |||
Increase to reserves for loan losses | 1,300 | 1,000 | |||
Recovery for loan losses | 3,800 | 4,000 | |||
ASU 2016-13 | |||||
Total | |||||
Increase to reserves for loan losses | $ 3,300 | ||||
Period of Adoption, Adjustment | |||||
Held to Maturity Debt Securities | |||||
Adoption of new accounting standard | 20 | ||||
Total | |||||
Allowance For Credit Loss | 729 | ||||
Accounts Payable, Accrued Expenses, and Other Liabilities | |||||
Total | |||||
Increase to reserves for loan losses | 2,500 | ||||
Recoveries for unfunded commitments | 300 | 100 | |||
Construction Loans | |||||
Financing Receivables | |||||
Allowance for loan losses at beginning of period | 6,541 | 6,668 | |||
Adoption of new accounting standard | 2,893 | 9,724 | 2,893 | 6,541 | |
(Recovery of) provision for loan losses | (3,648) | 3,409 | |||
Allowance for loan losses at end of period | 2,893 | 9,724 | |||
Construction Loans | Period of Adoption, Adjustment | |||||
Financing Receivables | |||||
Adoption of new accounting standard | (353) | ||||
Loans | |||||
Financing Receivables | |||||
Allowance for loan losses at beginning of period | 1,643 | 265 | |||
Adoption of new accounting standard | 1,815 | 686 | 1,815 | 1,643 | |
(Recovery of) provision for loan losses | 172 | 323 | |||
Allowance for loan losses at end of period | 1,815 | 686 | |||
Loans | Period of Adoption, Adjustment | |||||
Financing Receivables | |||||
Adoption of new accounting standard | 98 | ||||
Financing Receivables | |||||
Financing Receivables | |||||
Allowance for loan losses at beginning of period | 1,150 | 0 | |||
Adoption of new accounting standard | 998 | 1,100 | 998 | 1,150 | |
(Recovery of) provision for loan losses | (152) | 136 | |||
Allowance for loan losses at end of period | 998 | 1,100 | |||
Financing Receivables | Period of Adoption, Adjustment | |||||
Financing Receivables | |||||
Adoption of new accounting standard | 964 | ||||
Specific Allowance | |||||
Financing Receivables | |||||
Allowance for loan losses at beginning of period | 743 | 21,701 | |||
Adoption of new accounting standard | 667 | 21,701 | $ 667 | $ 743 | |
(Recovery of) provision for loan losses | (76) | 0 | |||
Allowance for loan losses at end of period | $ 667 | $ 21,701 | |||
Specific Allowance | Period of Adoption, Adjustment | |||||
Financing Receivables | |||||
Adoption of new accounting standard | $ 0 |
Loans Receivable and Other Le_5
Loans Receivable and Other Lending Investments, net (Investment in Loans and Associated Allowance for Loan Losses) (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | Mar. 31, 2020 | Dec. 31, 2019 | |
Other Lending Investments | |||||
Total | $ 163,648 | $ 162,538 | |||
Less: Allowance for loan losses | |||||
Individually Evaluated for Impairment | (667) | (743) | |||
Collectively Evaluated for Impairment | (8,391) | (12,427) | |||
Total | (9,058) | (13,170) | |||
Individually Evaluated for Impairment | 55,676 | 52,562 | |||
Collectively Evaluated for Impairment | 478,040 | 679,768 | |||
Total loans receivable and other lending investments, net | [1] | 533,716 | 732,330 | ||
Net discounts | 800 | 800 | |||
Held-to-maturity debt securities | |||||
Other Lending Investments | |||||
Individually Evaluated for Impairment | 0 | 0 | |||
Collectively Evaluated for Impairment | 92,196 | 90,715 | |||
Total | 92,196 | 90,715 | |||
Available-for-sale debt securities | |||||
Other Lending Investments | |||||
Individually Evaluated for Impairment | 0 | 0 | |||
Collectively Evaluated for Impairment | 24,043 | 25,274 | |||
Total | 24,043 | 25,274 | |||
Construction loans | |||||
Loans | |||||
Individually Evaluated for Impairment | 56,343 | 53,305 | |||
Collectively Evaluated for Impairment | 241,533 | 461,528 | |||
Total | 297,876 | 514,833 | |||
Less: Allowance for loan losses | |||||
Total | (2,893) | (6,541) | $ (9,724) | $ (6,668) | |
Loans | |||||
Loans | |||||
Individually Evaluated for Impairment | 0 | 0 | |||
Collectively Evaluated for Impairment | 81,250 | 68,129 | |||
Total | 81,250 | 68,129 | |||
Less: Allowance for loan losses | |||||
Total | (1,815) | (1,643) | (686) | (265) | |
Net discounts | 2,200 | 2,300 | |||
Financing receivables | |||||
Loans | |||||
Individually Evaluated for Impairment | 0 | 0 | |||
Collectively Evaluated for Impairment | 47,409 | 46,549 | |||
Total | 47,409 | 46,549 | |||
Less: Allowance for loan losses | |||||
Total | $ (998) | $ (1,150) | $ (1,100) | $ 0 | |
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Loans Receivable and Other Le_6
Loans Receivable and Other Lending Investments, net (Credit Characteristics for Performing Loans) (Details) $ in Thousands | Mar. 31, 2021USD ($)loan | Dec. 31, 2020USD ($)loan |
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Number of non accrual loans | loan | 1 | 1 |
Commercial Portfolio Segment | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Total | $ 379,126 | $ 582,962 |
Commercial Portfolio Segment | Senior mortgages | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Total | 327,011 | 485,655 |
Loan on non-accrual status | 56,300 | |
Commercial Portfolio Segment | Corporate/partnership loans | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Total | 40,276 | 85,667 |
Commercial Portfolio Segment | Subordinate mortgages | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
Total | 11,839 | $ 11,640 |
Commercial Portfolio Segment | Performing Financial Instruments | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 35,944 | |
2020 | 0 | |
2019 | 47,409 | |
2018 | 196,271 | |
2017 | 75,014 | |
Prior to 2017 | 15,553 | |
Total | 370,191 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 33,419 | |
2020 | 0 | |
2019 | 0 | |
2018 | 158,520 | |
2017 | 75,014 | |
Prior to 2017 | 3,714 | |
Total | 270,667 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 1.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 75,014 | |
Prior to 2017 | 0 | |
Total | 75,014 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 1.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 2.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 2.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 3.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 33,419 | |
2020 | 0 | |
2019 | 0 | |
2018 | 113,154 | |
2017 | 0 | |
Prior to 2017 | 3,714 | |
Total | 150,287 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 3.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 4.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 45,366 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 45,366 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 4.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Senior mortgages | Risk Rating 5.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 2,525 | |
2020 | 0 | |
2019 | 0 | |
2018 | 37,751 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 40,276 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 1.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 1.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 2.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 2.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 3.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 2,525 | |
2020 | 0 | |
2019 | 0 | |
2018 | 18,098 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 20,623 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 3.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 4.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 19,653 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 19,653 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 4.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Corporate/partnership loans | Risk Rating 5.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 11,839 | |
Total | 11,839 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 1.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 1.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 2.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 2.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 3.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 11,839 | |
Total | 11,839 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 3.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 4.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 4.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Subordinate mortgages | Risk Rating 5.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 47,409 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 47,409 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 1.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 1.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 2.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 47,409 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 47,409 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 2.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 3.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 3.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 4.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 4.5 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | 0 | |
Commercial Portfolio Segment | Performing Financial Instruments | Financing Receivables | Risk Rating 5.0 | ||
Recorded Investments in loans, presented by class and by credit quality, as indicated by risk rating | ||
2021 | 0 | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 | 0 | |
Prior to 2017 | 0 | |
Total | $ 0 |
Loans Receivable and Other Le_7
Loans Receivable and Other Lending Investments, net (Credit Characteristics by Payment Status) (Details) - Commercial Portfolio Segment - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Recorded investment in loans, aged by payment status and presented by class | ||
Current | $ 379,126 | $ 497,515 |
Total Past Due | 0 | 85,447 |
Total | 379,126 | 582,962 |
Less Than and Equal to 90 Days | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Total Past Due | 0 | 85,447 |
Greater Than 90 Days | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Total Past Due | 0 | 0 |
Senior mortgages | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Current | 327,011 | 443,154 |
Total Past Due | 0 | 42,501 |
Total | 327,011 | 485,655 |
Senior mortgages | Less Than and Equal to 90 Days | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Total Past Due | 0 | 42,501 |
Senior mortgages | Greater Than 90 Days | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Total Past Due | 0 | 0 |
Corporate/Partnership loans | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Current | 40,276 | 42,721 |
Total Past Due | 0 | 42,946 |
Total | 40,276 | 85,667 |
Corporate/Partnership loans | Less Than and Equal to 90 Days | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Total Past Due | 0 | 42,946 |
Corporate/Partnership loans | Greater Than 90 Days | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Total Past Due | 0 | 0 |
Subordinate mortgages | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Current | 11,839 | 11,640 |
Total Past Due | 0 | 0 |
Total | 11,839 | 11,640 |
Subordinate mortgages | Less Than and Equal to 90 Days | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Total Past Due | 0 | 0 |
Subordinate mortgages | Greater Than 90 Days | ||
Recorded investment in loans, aged by payment status and presented by class | ||
Total Past Due | $ 0 | $ 0 |
Loans Receivable and Other Le_8
Loans Receivable and Other Lending Investments, net (Impaired Loans) (Details) | 3 Months Ended | ||
Mar. 31, 2021USD ($)loan | Mar. 31, 2020USD ($) | Dec. 31, 2020USD ($)loan | |
Financing Receivable, Allowance for Credit Loss [Line Items] | |||
Number of non accrual loans | loan | 1 | 1 | |
Interest income on Impaired loans | $ 0 | $ 0 | |
Commercial Portfolio Segment | |||
Financing Receivable, Allowance for Credit Loss [Line Items] | |||
Amortized Cost | 56,343,000 | $ 53,305,000 | |
Unpaid Principal Balance | 55,592,000 | 52,552,000 | |
Related Allowance | (667,000) | (743,000) | |
Commercial Portfolio Segment | Senior mortgages | |||
Financing Receivable, Allowance for Credit Loss [Line Items] | |||
Amortized Cost | 56,343,000 | 53,305,000 | |
Unpaid Principal Balance | 55,592,000 | 52,552,000 | |
Related Allowance | $ (667,000) | $ (743,000) |
Loans Receivable and Other Le_9
Loans Receivable and Other Lending Investments, net (Loan Receivable Held for Sale) (Details) - SAFE $ in Millions | 1 Months Ended |
Mar. 31, 2021USD ($) | |
Debt Securities, Available-for-sale [Line Items] | |
Amount of loan funded | $ 16.1 |
Deferred purchase price | 11.9 |
Leasehold improvement allowance | 52 |
Consideration received | $ 2.7 |
Loans Receivable and Other L_10
Loans Receivable and Other Lending Investments, net (Other Lending Investments) (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 |
Available-for-Sale Securities | ||
Amortized Cost Basis | $ 20,480 | |
Estimated Fair Value | 24,043 | |
Held-to-Maturity Securities | ||
Amortized Cost Basis | 92,196 | |
Estimated Fair Value | 92,196 | |
Total Other Lending Investments | ||
Face Value | 120,480 | $ 120,680 |
Amortized Cost Basis | 112,676 | 111,395 |
Net Unrealized Gain | 3,563 | 4,594 |
Estimated Fair Value | 116,239 | 115,989 |
Net Carrying Value | 116,239 | 115,989 |
Municipal debt securities | ||
Available-for-Sale Securities | ||
Face Value | 20,480 | 20,680 |
Amortized Cost Basis | 20,480 | 20,680 |
Net Unrealized Gain | 3,563 | 4,594 |
Estimated Fair Value | 24,043 | 25,274 |
Net Carrying Value | 24,043 | 25,274 |
Debt securities | ||
Held-to-Maturity Securities | ||
Face Value | 100,000 | 100,000 |
Amortized Cost Basis | 92,196 | 90,715 |
Net Unrealized Gain | 0 | 0 |
Estimated Fair Value | 92,196 | 90,715 |
Net Carrying Value | $ 92,196 | $ 90,715 |
Loans Receivable and Other L_11
Loans Receivable and Other Lending Investments, net (Maturities of Company Securities) (Details) $ in Thousands | Mar. 31, 2021USD ($) |
Amortized Cost Basis | |
Within one year | $ 0 |
After one year through 5 years | 92,196 |
After 5 years through 10 years | 0 |
After 10 years | 0 |
Amortized Cost Basis | 92,196 |
Estimated Fair Value | |
Within one year | 0 |
After one year through 5 years | 92,196 |
After 5 years through 10 years | 0 |
After 10 years | 0 |
Total | 92,196 |
Amortized Cost Basis | |
Within one year | 0 |
After one year through 5 years | 0 |
After 5 years through 10 years | 0 |
After 10 years | 20,480 |
Amortized Cost Basis | 20,480 |
Estimated Fair Value | |
Within one year | 0 |
After one year through 5 years | 0 |
After 5 years through 10 years | 0 |
After 10 years | 24,043 |
Total | $ 24,043 |
Other Investments (Schedule of
Other Investments (Schedule of Other Investments) (Details) - USD ($) $ / shares in Units, $ in Thousands, shares in Millions | 3 Months Ended | |||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | ||
Schedule of Equity Method Investments [Line Items] | ||||
Other investments | [1] | $ 1,237,295 | $ 1,176,560 | |
Earnings (losses) from equity method investments | 12,769 | $ 16,612 | ||
Interest expense | 39,563 | 43,392 | ||
Mark-to-market gain | $ 5,100 | 9,900 | ||
SAFE | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Number of shares owned (in shares) | 34.8 | |||
Closing price (in dollars per share) | $ 70.10 | |||
Market value | $ 2,400,000 | |||
Dilution gain | 500 | 7,900 | ||
Equity Method Investment, Nonconsolidated Investee or Group of Investees | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Other investments | 1,237,295 | 1,176,560 | ||
Earnings (losses) from equity method investments | 12,769 | 16,612 | ||
Depreciation expense | 5,600 | 4,000 | ||
Interest expense | 15,500 | 13,700 | ||
Equity Method Investment, Nonconsolidated Investee or Group of Investees | Other strategic investments | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Other investments | 127,972 | 69,911 | ||
Earnings (losses) from equity method investments | 958 | (837) | ||
Real estate equity investments | Equity Method Investment, Nonconsolidated Investee or Group of Investees | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Carrying value | 1,109,323 | 1,106,649 | ||
Earnings (losses) from equity method investments | 11,811 | 17,449 | ||
Real estate equity investments | Equity Method Investment, Nonconsolidated Investee or Group of Investees | SAFE | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Carrying value | 955,758 | 937,712 | ||
Earnings (losses) from equity method investments | 11,412 | 19,338 | ||
Real estate equity investments | Equity Method Investment, Nonconsolidated Investee or Group of Investees | iStar Net Lease II LLC (Net Lease Venture II) | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Carrying value | 84,481 | 78,998 | ||
Earnings (losses) from equity method investments | 1,001 | 193 | ||
Real estate equity investments | Equity Method Investment, Nonconsolidated Investee or Group of Investees | Other real estate equity investments | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Carrying value | 69,084 | $ 89,939 | ||
Earnings (losses) from equity method investments | $ (602) | $ (2,082) | ||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Other Investments (Safehold Inc
Other Investments (Safehold Inc). (Details) $ / shares in Units, shares in Millions | Jan. 02, 2019director | Feb. 28, 2021USD ($) | Mar. 31, 2020USD ($)shares | May 31, 2019 | Jan. 31, 2019USD ($)$ / sharesshares | Oct. 31, 2017USD ($) | Mar. 31, 2021USD ($) | Mar. 31, 2020USD ($) | Jan. 31, 2021USD ($) | Sep. 30, 2020USD ($) |
Schedule of Equity Method Investments [Line Items] | ||||||||||
Number of limited partnership units purchased (in shares) | shares | 12.5 | |||||||||
Investor units, purchase price per unit (in dollars per share) | $ / shares | $ 20 | |||||||||
Additional cash investment in equity method investment | $ 250,000,000 | $ 59,866,000 | $ 118,991,000 | |||||||
Conversion of stock | 1 | |||||||||
Restriction period on common stock received as payment | 2 years | |||||||||
Management agreement, termination fee as multiple of prior year management fee | 3 | |||||||||
SAFE | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Expense reimbursements from related party | $ 1,900,000 | 1,300,000 | ||||||||
Management Fees | SAFE | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee revenue from related party | $ 3,500,000 | 2,900,000 | ||||||||
Fee percent of SAFE Equity up to $1.5 billion | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee as percent of equity | 1.00% | |||||||||
Fee percent of SAFE Equity up to $1.5 billion | Maximum | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee equity threshold amount | $ 1,500,000,000 | |||||||||
Fee percent of SAFE Equity between $1.5 billion and $3.0 billion | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee as percent of equity | 1.25% | |||||||||
Fee percent of SAFE Equity between $1.5 billion and $3.0 billion | Maximum | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee equity threshold amount | $ 3,000,000,000 | |||||||||
Fee percent of SAFE Equity between $1.5 billion and $3.0 billion | Minimum | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee equity threshold amount | $ 1,500,000,000 | |||||||||
Fee percent of SAFE Equity between $3.0 billion and $5.0 billion | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee as percent of equity | 1.375% | |||||||||
Fee percent of SAFE Equity between $3.0 billion and $5.0 billion | Maximum | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee equity threshold amount | $ 5,000,000,000 | |||||||||
Fee percent of SAFE Equity between $3.0 billion and $5.0 billion | Minimum | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee equity threshold amount | $ 3,000,000,000 | |||||||||
Fee percent of SAFE Equity over $5.0 billion | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee as percent of equity | 1.50% | |||||||||
Fee percent of SAFE Equity over $5.0 billion | Minimum | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Management fee equity threshold amount | $ 5,000,000,000 | |||||||||
SAFE | Private Placement | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Shares acquired (in shares) | shares | 1.7 | |||||||||
Value of common stock issued in private placement | $ 80,000,000 | |||||||||
SAFE | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Equity interest | 65.40% | |||||||||
SAFE | Real estate equity investments | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Voting power cap threshold | 41.90% | |||||||||
Number of director nominees | director | 3 | |||||||||
Independent period | 3 years | |||||||||
Multifamily Development San Jose | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Lessor, operating lease, term of contract (in years) | 99 years | |||||||||
Real estate, leasehold improvement allowance | $ 7,200,000 | |||||||||
Interest income | $ 300,000 | 700,000 | ||||||||
Multifamily Development San Jose | Leasehold First Mortgage | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Commitment to provide loan to lessee | 80,500,000 | |||||||||
Carrying value of loans | $ 80,500,000 | |||||||||
Ground Lease, Washington DC building conversion | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Commitment to provide loan to lessee | $ 13,300,000 | |||||||||
Interest income | $ 300,000 | |||||||||
Other Real Estate Equity Investment January 2021 | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Equity interest | 53.00% | |||||||||
Proceeds from sale of ground lease | $ 34,000,000 | |||||||||
Equity method investments | $ 63,300,000 | |||||||||
Multi-Family Project | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Commitment to provide loan to lessee | 75,000,000 | |||||||||
Hotel Property | ||||||||||
Schedule of Equity Method Investments [Line Items] | ||||||||||
Commitment to provide loan to lessee | $ 50,000,000 | |||||||||
Interest income | 900,000 | |||||||||
Amount of loan funded | $ 38,400,000 | |||||||||
Consideration received | $ 1,900,000 |
Other Investments (Net Lease Ve
Other Investments (Net Lease Venture II) (Details) - Net Lease Venture II - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Schedule of Equity Method Investments [Line Items] | ||
Equity interest | 51.90% | |
Other income | ||
Schedule of Equity Method Investments [Line Items] | ||
Management fee revenue from related party | $ 0.4 | $ 0.4 |
Other Investments (Other Real E
Other Investments (Other Real Estate Equity Investments) (Details) | 1 Months Ended | 3 Months Ended | ||
Jan. 31, 2021USD ($)loan | Mar. 31, 2021USD ($) | Mar. 31, 2020USD ($) | Dec. 31, 2020USD ($) | |
Schedule of Equity Method Investments [Line Items] | ||||
Net proceeds from sales of loans receivable | $ 79,560,000 | $ 0 | ||
Other Real Estate Equity Investments | Minimum | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Equity interest | 33.00% | |||
Other Real Estate Equity Investments | Maximum | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Equity interest | 95.00% | |||
Other Real Estate Equity Investments | Operating Properties | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Equity method investments | $ 57,000,000 | $ 58,700,000 | ||
Other Real Estate Equity Investments | Land Assets | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Equity method investments | $ 12,100,000 | $ 31,200,000 | ||
Other Real Estate Equity Investment Aug 2018 | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Equity interest | 50.00% | 50.00% | ||
Loans receivable, carrying value | $ 33,000,000 | $ 33,000,000 | ||
Interest income | $ 600,000 | $ 700,000 | ||
Other Real Estate Equity Investment January 2021 | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Equity interest | 53.00% | |||
Equity method investments | $ 63,300,000 | |||
Number of loans sold | loan | 2 | |||
Net proceeds from sales of loans receivable | $ 83,400,000 | |||
Recognized gain or loss | $ 0 |
Other Investments (Summarized I
Other Investments (Summarized Investee Financial Information) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Schedule of Equity Method Investments [Line Items] | ||
Revenues | $ 113,260 | $ 173,461 |
Expenses | 119,317 | 198,783 |
Net Income Attributable to Parent | 5,469 | (15,576) |
SAFE | ||
Schedule of Equity Method Investments [Line Items] | ||
Revenues | 43,507 | 40,165 |
Expenses | 27,174 | 23,587 |
Net Income Attributable to Parent | $ 16,908 | $ 17,347 |
Other Assets and Other Liabil_3
Other Assets and Other Liabilities - Deferred Expenses and Other Assets (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | ||
Operating Leased Assets [Line Items] | ||||
Intangible assets, net | $ 152,553 | $ 156,041 | ||
Restricted cash | 54,029 | 51,933 | ||
Finance lease right-of-use assets | 143,356 | 143,727 | ||
Operating lease right-of-use assets | 47,397 | 48,891 | ||
Other assets | 19,751 | 19,453 | ||
Other receivables | 5,964 | 10,881 | ||
Leasing costs, net | 2,046 | 2,340 | ||
Corporate furniture, fixtures and equipment, net | 1,884 | 2,024 | ||
Deferred financing fees, net | 1,264 | 1,549 | ||
Deferred expenses and other assets, net | [1] | 428,244 | 436,839 | |
Intangible assets, accumulated amortization | 47,600 | 44,400 | ||
Amortization of above market lease | $ 300 | $ 400 | ||
Weighted average amortization period | 16 years 6 months | |||
Operating leases, weighted average incremental borrowing rate, discount rate (percent) | 5.10% | |||
Operating leases, weighted average lease term (in years) | 8 years | |||
Finance leases, weighted average rate implicit in the lease, discount rate (percent) | 5.50% | |||
Finance leases, weighted average lease term (in years) | 96 years 8 months 12 days | |||
Accumulated amortization on leasing costs | $ 2,900 | 2,600 | ||
Accumulated depreciation on corporate furniture, fixtures and equipment | 14,400 | $ 14,300 | ||
Interest Expense | ||||
Operating Leased Assets [Line Items] | ||||
Finance lease, interest expense | 2,100 | 2,000 | ||
Depreciation and Amortization | ||||
Operating Leased Assets [Line Items] | ||||
Finance lease, amortization | 400 | 400 | ||
General and Administrative | ||||
Operating Leased Assets [Line Items] | ||||
Operating lease, expense | 1,200 | 1,000 | ||
Real Estate Expense | ||||
Operating Leased Assets [Line Items] | ||||
Operating lease, expense | 900 | 800 | ||
In-Place Leases | ||||
Operating Leased Assets [Line Items] | ||||
Amortization of intangible assets | $ 3,200 | $ 2,700 | ||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Other Assets and Other Liabil_4
Other Assets and Other Liabilities (Accounts Payable, Accrued Expenses and Other Liabilities) (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | ||
Other Assets and Other Liabilities [Abstract] | ||||
Other liabilities | $ 87,516 | $ 91,513 | ||
Accrued expenses | 85,895 | 94,724 | ||
Finance lease liabilities (see table above) | 151,222 | 150,520 | ||
Intangible liabilities, net | 48,115 | 48,738 | ||
Operating lease liabilities (see table above) | 49,146 | 50,072 | ||
Accrued interest payable | 29,116 | 32,355 | ||
Accounts payable, accrued expenses and other liabilities | [1] | 451,010 | 467,922 | |
Deferred income | 34,500 | 36,900 | ||
Derivative liabilities | 14,200 | 19,000 | ||
Expected credit losses for unfunded commitments | 1,300 | 1,000 | ||
Below market lease, accumulated amortization | 8,100 | $ 7,500 | ||
Amortization of below market lease | $ 600 | $ 600 | ||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Loan Participations Payable, _2
Loan Participations Payable, net (Details) $ in Thousands | Mar. 31, 2021USD ($) | Dec. 31, 2020USD ($)debt_instrument | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Loan participations payable | $ 42,500 | ||
Loans receivable | [1] | $ 533,716 | 732,330 |
Loan Participations | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Loans receivable | $ 42,500 | ||
Loan Participations Payable | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Number of debt instruments | debt_instrument | 1 | ||
Weighted average interest rate | 6.00% | ||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Debt Obligations, net (Schedule
Debt Obligations, net (Schedule of Debt) (Details) $ / shares in Units, $ in Thousands | 1 Months Ended | 3 Months Ended | ||||||||
Sep. 30, 2019 | Jun. 30, 2018 | Mar. 31, 2021USD ($)$ / shares | Mar. 31, 2020USD ($) | Jan. 01, 2021USD ($) | Dec. 31, 2020USD ($) | Dec. 31, 2019USD ($) | ||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 3,318,141 | $ 3,325,450 | ||||||||
Debt discounts and deferred financing costs, net | (26,798) | (38,475) | ||||||||
Total debt obligations, net | [1] | 3,291,343 | 3,286,975 | |||||||
Stockholders' equity | 1,051,007 | [1] | $ 1,160,069 | 1,064,383 | [1] | $ 1,237,960 | ||||
Interest costs capitalized | $ 300 | $ 500 | ||||||||
Period of Adoption, Adjustment | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Stockholders' equity | (10,019) | $ (12,382) | ||||||||
Period of Adoption, Adjustment | Accounting Standards Update 2020-06 | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Debt discounts and deferred financing costs, net | $ 10,000 | |||||||||
Total debt obligations, net | 10,000 | |||||||||
Stockholders' equity | $ 10,000 | |||||||||
Senior Term Loan | LIBOR | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 1.00% | |||||||||
3.125% Senior Convertible Notes | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Stated interest rates | 3.125% | 3.125% | ||||||||
Secured Credit Facility and Mortgages | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 1,205,641 | 1,212,950 | ||||||||
Debt discounts and deferred financing costs, net | (5,676) | |||||||||
Total debt obligations, net | 1,199,965 | |||||||||
Assets served as collateral | 2,100,000 | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 0 | 0 | ||||||||
Debt instrument term | 1 year | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | LIBOR | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 2.00% | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | LIBOR | Minimum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 2.00% | 1.00% | ||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | LIBOR | Minimum | Interest Rate Category Two | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 2.00% | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | LIBOR | Maximum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 2.50% | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | LIBOR | Maximum | Interest Rate Category Two | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 2.50% | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | Federal Funds Rate | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 0.50% | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | Base Rate | Minimum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 1.00% | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | Base Rate | Minimum | Interest Rate Category One | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 1.00% | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | Base Rate | Maximum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 1.50% | |||||||||
Secured Credit Facility and Mortgages | Revolving Credit Facility | Base Rate | Maximum | Interest Rate Category One | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 1.50% | |||||||||
Secured Credit Facility and Mortgages | Senior Term Loan | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 491,875 | 491,875 | ||||||||
Secured Credit Facility and Mortgages | Senior Term Loan | LIBOR | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 2.75% | 2.75% | ||||||||
Secured Credit Facility and Mortgages | Senior Term Loan | LIBOR | Maximum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 1.75% | |||||||||
Secured Credit Facility and Mortgages | Senior Term Loan | Federal Funds Rate | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 0.50% | |||||||||
Secured Credit Facility and Mortgages | Mortgages Collateralized by Net Lease Assets | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 713,766 | 721,075 | ||||||||
Weighted average interest rate | 4.40% | |||||||||
Secured Credit Facility and Mortgages | Mortgages Collateralized by Net Lease Assets | Minimum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Stated interest rates | 1.66% | |||||||||
Secured Credit Facility and Mortgages | Mortgages Collateralized by Net Lease Assets | Maximum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Stated interest rates | 7.26% | |||||||||
Unsecured Notes | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 2,012,500 | 2,012,500 | ||||||||
Unsecured Notes | 3.125% Senior Convertible Notes | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 287,500 | 287,500 | ||||||||
Total debt obligations, net | $ 275,100 | |||||||||
Stated interest rates | 3.125% | 3.125% | 3.125% | 3.125% | ||||||
Convertible debt, conversion ratio (in shares per par value) | 0.070716 | |||||||||
Convertible debt, conversion price (in dollars per share) | $ / shares | $ 14.14 | |||||||||
Unamortized discount | $ 10,200 | |||||||||
Contractual interest | $ 2,200 | $ 2,200 | ||||||||
Amortization of debt discount | $ 1,300 | |||||||||
Effective interest rate | 5.20% | |||||||||
Unsecured Notes | 3.125% Senior Convertible Notes | Period of Adoption, Adjustment | Accounting Standards Update 2020-06 | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Stated interest rates | 3.125% | |||||||||
Unsecured Notes | 4.75% Senior Notes | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 775,000 | 775,000 | ||||||||
Stated interest rates | 4.75% | |||||||||
Unsecured Notes | 4.25% Senior Notes | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 550,000 | 550,000 | ||||||||
Stated interest rates | 4.25% | |||||||||
Unsecured Notes | 5.50% Senior Notes | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 400,000 | 400,000 | ||||||||
Stated interest rates | 5.50% | |||||||||
Other Debt Obligations | Trust Preferred Securities | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Total debt obligations | $ 100,000 | $ 100,000 | ||||||||
Other Debt Obligations | Trust Preferred Securities | LIBOR | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Basis point spread on variable interest rate | 1.50% | |||||||||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Debt Obligations, net (Future S
Debt Obligations, net (Future Scheduled Maturities) (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | |
Debt Instrument [Line Items] | |||
2021 (remaining nine months) | $ 101,519 | ||
2022 | 383,906 | ||
2023 | 491,875 | ||
2024 | 775,000 | ||
2025 | 821,985 | ||
Thereafter | 743,856 | ||
Total principal maturities | 3,318,141 | $ 3,325,450 | |
Unamortized discounts and deferred financing costs, net | (26,798) | (38,475) | |
Total debt obligations, net | [1] | 3,291,343 | 3,286,975 |
Unsecured Debt | |||
Debt Instrument [Line Items] | |||
2021 (remaining nine months) | 0 | ||
2022 | 287,500 | ||
2023 | 0 | ||
2024 | 775,000 | ||
2025 | 550,000 | ||
Thereafter | 500,000 | ||
Total principal maturities | 2,112,500 | ||
Unamortized discounts and deferred financing costs, net | (21,122) | ||
Total debt obligations, net | 2,091,378 | ||
Secured Debt | |||
Debt Instrument [Line Items] | |||
2021 (remaining nine months) | 101,519 | ||
2022 | 96,406 | ||
2023 | 491,875 | ||
2024 | 0 | ||
2025 | 271,985 | ||
Thereafter | 243,856 | ||
Total principal maturities | 1,205,641 | $ 1,212,950 | |
Unamortized discounts and deferred financing costs, net | (5,676) | ||
Total debt obligations, net | $ 1,199,965 | ||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Debt Obligations, net (Secured
Debt Obligations, net (Secured Term Loan and Credit Facility Narrative) (Details) - USD ($) | 1 Months Ended | 3 Months Ended | ||
Sep. 30, 2019 | Jun. 30, 2018 | Mar. 31, 2021 | Dec. 31, 2020 | |
Line of Credit Facility [Line Items] | ||||
Long-term debt, outstanding balance | $ 3,318,141,000 | $ 3,325,450,000 | ||
Senior Term Loan | LIBOR | ||||
Line of Credit Facility [Line Items] | ||||
Basis point spread on variable interest rate | 1.00% | |||
Secured Debt | ||||
Line of Credit Facility [Line Items] | ||||
Long-term debt, outstanding balance | $ 1,205,641,000 | 1,212,950,000 | ||
Secured Debt | Senior Term Loan | ||||
Line of Credit Facility [Line Items] | ||||
Debt instrument, face amount | $ 650,000,000 | |||
Long-term debt, outstanding balance | $ 491,875,000 | 491,875,000 | ||
Secured Debt | Senior Term Loan | LIBOR | ||||
Line of Credit Facility [Line Items] | ||||
Basis point spread on variable interest rate | 2.75% | 2.75% | ||
Secured Debt | Senior Term Loan | LIBOR | Maximum | ||||
Line of Credit Facility [Line Items] | ||||
Basis point spread on variable interest rate | 1.75% | |||
Secured Debt | Revolving Credit Facility | ||||
Line of Credit Facility [Line Items] | ||||
Long-term debt, outstanding balance | $ 0 | $ 0 | ||
Maximum borrowing capacity | $ 350,000,000 | |||
Debt instrument term | 1 year | |||
Current borrowing capacity | $ 350,000,000 | |||
Secured Debt | Revolving Credit Facility | Minimum | ||||
Line of Credit Facility [Line Items] | ||||
Commitment fee percentage | 0.25% | |||
Secured Debt | Revolving Credit Facility | Maximum | ||||
Line of Credit Facility [Line Items] | ||||
Commitment fee percentage | 0.45% | |||
Secured Debt | Revolving Credit Facility | LIBOR | ||||
Line of Credit Facility [Line Items] | ||||
Basis point spread on variable interest rate | 2.00% | |||
Secured Debt | Revolving Credit Facility | LIBOR | Minimum | ||||
Line of Credit Facility [Line Items] | ||||
Basis point spread on variable interest rate | 2.00% | 1.00% | ||
Secured Debt | Revolving Credit Facility | LIBOR | Maximum | ||||
Line of Credit Facility [Line Items] | ||||
Basis point spread on variable interest rate | 2.50% | |||
Secured Debt | Revolving Credit Facility | Base Rate | Minimum | ||||
Line of Credit Facility [Line Items] | ||||
Basis point spread on variable interest rate | 1.00% | |||
Secured Debt | Revolving Credit Facility | Base Rate | Maximum | ||||
Line of Credit Facility [Line Items] | ||||
Basis point spread on variable interest rate | 1.50% |
Debt Obligations, net (Unsecure
Debt Obligations, net (Unsecured Notes Narrative) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Debt Instrument [Line Items] | ||
Loss on early extinguishment of debt | $ 0 | $ 4,115 |
Unsecured notes | ||
Debt Instrument [Line Items] | ||
Loss on early extinguishment of debt | $ 4,100 |
Debt Obligations, net (Debt Cov
Debt Obligations, net (Debt Covenants) (Details) | Mar. 31, 2021 |
Unsecured Debt | |
Debt Instrument [Line Items] | |
Unencumbered assets to unsecured indebtedness ratio (at least) | 1.2 |
Secured Debt | Senior Term Loan | |
Debt Instrument [Line Items] | |
Collateral coverage ratio (at least) | 1.25 |
Secured Debt | Revolving Credit Facility | |
Debt Instrument [Line Items] | |
Borrowing base asset value ratio | 1.5 |
Cash flow to fixed charges ratio | 1.5 |
Commitments and Contingencies_2
Commitments and Contingencies (Unfunded Commitments) (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2021USD ($) | |
Commitments and Contingencies Disclosure [Abstract] | |
Percentage of capital committed that may be drawn down | 100.00% |
Other Commitments [Line Items] | |
Performance-Based Commitments | $ 215,176 |
Strategic Investments | 17,015 |
Total | 232,191 |
Loans and Other Lending Investments | |
Other Commitments [Line Items] | |
Performance-Based Commitments | 110,398 |
Strategic Investments | 0 |
Total | 110,398 |
Real Estate | |
Other Commitments [Line Items] | |
Performance-Based Commitments | 69,734 |
Strategic Investments | 0 |
Total | 69,734 |
Other Investments | |
Other Commitments [Line Items] | |
Performance-Based Commitments | 35,044 |
Strategic Investments | 17,015 |
Total | $ 52,059 |
Commitments and Contingencies_3
Commitments and Contingencies (Other Commitments) (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | |
Operating | |||
2021 (remaining nine months) | $ 2,975 | ||
2022 | 6,756 | $ 3,797 | |
2023 | 6,393 | 6,756 | |
2024 | 6,309 | 6,393 | |
2025 | 6,297 | 6,309 | |
2025 | 6,297 | ||
Thereafter | 496 | ||
Thereafter | 496 | ||
Total undiscounted cash flows | 29,226 | 30,048 | |
Present value discount | (3,448) | (3,771) | |
Other adjustments | 23,368 | 23,795 | |
Lease liabilities | 49,146 | 50,072 | |
Finance | |||
2021 (remaining nine months) | 4,133 | ||
2022 | 5,604 | 5,494 | |
2023 | 5,716 | 5,604 | |
2024 | 5,830 | 5,716 | |
2025 | 5,946 | 5,830 | |
2025 | 5,946 | ||
Thereafter | 1,567,826 | ||
Thereafter | 1,567,826 | ||
Total undiscounted cash flows | 1,595,055 | 1,596,416 | |
Present value discount | (1,443,833) | (1,445,896) | |
Other adjustments | 0 | 0 | |
Lease liabilities | 151,222 | $ 150,520 | |
Operating lease payments made | 800 | $ 1,100 | |
Finance lease payments made | $ 1,400 | $ 1,300 | |
Operating leases, excluding tenant paid leases, weighted average lease term | 5 years 3 months 18 days | 5 years 7 months 6 days | |
Operating leases, weighted average incremental borrowing rate, discount rate | 5.00% | 5.00% | |
Finance leases, weighted average lease term | 96 years 8 months 12 days | 97 years | |
Finance leases, weighted average rate implicit in the lease, discount rate | 5.50% | 5.50% |
Derivatives - Classification on
Derivatives - Classification on the Consolidated Balance Sheets (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Dec. 31, 2020 | |
Derivatives, Fair Value [Line Items] | ||
Expected amount related to cash flow hedge that will be reclassified over next twelve months | $ 10,100 | |
Derivatives Designated in Hedging Relationships | ||
Derivatives, Fair Value [Line Items] | ||
Derivative Liabilities | 14,178 | $ 18,926 |
Derivatives Designated in Hedging Relationships | Interest rate swaps | Accounts payable, accrued expenses and other liabilities | ||
Derivatives, Fair Value [Line Items] | ||
Derivative Liabilities | $ 14,178 | $ 18,926 |
Derivatives (Effect in the Cons
Derivatives (Effect in the Consolidated Statements of Operations and Comprehensive Income) (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | ||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income | $ 11,973 | $ (27,776) | |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings | [1] | (2,338) | (1,314) |
Derivatives Designated in Hedging Relationships | Interest rate swaps | Earnings from equity method investments | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income | 8,656 | (15,172) | |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings | (234) | (226) | |
Derivatives Designated in Hedging Relationships | Interest rate swaps | Interest expense | |||
Derivative financial instruments on consolidated statements of operations | |||
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income | 3,317 | (12,604) | |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Earnings | $ (2,104) | $ (1,088) | |
[1] | Amounts reclassified to "Interest expense" in the Company's consolidated statements of operations for the three months ended March 31, 2021 and 2020 are $2,104 and $1,088, respectively. Amounts reclassified to "Earnings (losses) from equity method investments" in the Company's consolidated statements of operations for the three months ended March 31, 2021 and 2020 are $234 and $226, respectively. |
Equity (Preferred Stock) (Detai
Equity (Preferred Stock) (Details) - USD ($) $ / shares in Units, shares in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2020 | |
Preferred Stock | |||
Shares Issued and Outstanding (in shares) | 12,200 | 12,200 | |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 | |
Carrying Value | $ 282,490,000 | $ 282,490,000 | |
Number of days in year used in the computation of preferred stock dividends for any partial dividend period | 360 days | ||
Number of months used in the computation of preferred stock dividends for any partial dividend period | 12 months | ||
Number of days in month, dividends computation of dividends payable for any partial dividend period | 30 days | ||
Preferred stock dividends declared and paid | $ 5,874,000 | $ 5,874,000 | |
Capital gains distribution | 100.00% | ||
Amount of preferred dividends in arrears | $ 0 | ||
Liquidation preference (in dollars per share) | $ 25 | $ 25 | |
Maximum | |||
Preferred Stock | |||
Number of days prior to dividend payment date that Board of Directors may elect to designate as the payment date | 30 days | ||
Minimum | |||
Preferred Stock | |||
Number of days prior to dividend payment date that Board of Directors may elect to designate as the payment date | 10 days | ||
Series D | |||
Preferred Stock | |||
Shares Issued and Outstanding (in shares) | 4,000 | 4,000 | |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 | |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 | |
Rate per Annum | 8.00% | 8.00% | |
Annual Dividend Per Share (in dollars per share) | $ 2 | $ 2 | |
Carrying Value | $ 89,041,000 | $ 89,041,000 | |
Preferred stock dividends declared and paid | $ 2,000,000 | $ 2,000,000 | |
Liquidation preference (in dollars per share) | $ 25 | $ 25 | |
Series G | |||
Preferred Stock | |||
Shares Issued and Outstanding (in shares) | 3,200 | 3,200 | |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 | |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 | |
Rate per Annum | 7.65% | 7.65% | |
Annual Dividend Per Share (in dollars per share) | $ 1.91 | $ 1.91 | |
Carrying Value | $ 72,664,000 | $ 72,664,000 | |
Preferred stock dividends declared and paid | $ 1,500,000 | 1,500,000 | |
Liquidation preference (in dollars per share) | $ 25 | $ 25 | |
Series I | |||
Preferred Stock | |||
Shares Issued and Outstanding (in shares) | 5,000 | 5,000 | |
Par Value (in dollars per share) | $ 0.001 | $ 0.001 | |
Liquidation Preference (in dollars per share) | $ 25 | $ 25 | |
Rate per Annum | 7.50% | 7.50% | |
Annual Dividend Per Share (in dollars per share) | $ 1.88 | $ 1.88 | |
Carrying Value | $ 120,785,000 | $ 120,785,000 | |
Preferred stock dividends declared and paid | $ 2,300,000 | $ 2,300,000 | |
Liquidation preference (in dollars per share) | $ 25 | $ 25 | |
Series G And I Preferred Stock | |||
Preferred Stock | |||
Liquidation Preference (in dollars per share) | $ 25 | ||
Redemption price as a percentage of liquidation preference | 100.00% | ||
Liquidation preference (in dollars per share) | $ 25 |
Equity (Dividends) (Details)
Equity (Dividends) (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | Dec. 31, 2019 | |
Equity [Abstract] | |||
Operating loss carryforwards | $ 460,600 | ||
Common stock dividends declared | $ 8,236 | $ 7,834 | |
Common stock dividends declared per share (in dollars per share) | $ 0.11 | $ 0.10 | |
Capital gains distribution | 100.00% |
Equity (Stock Repurchase Progra
Equity (Stock Repurchase Program) (Details) - USD ($) $ / shares in Units, shares in Millions | 3 Months Ended | ||
Mar. 31, 2021 | Mar. 31, 2020 | Feb. 28, 2021 | |
Equity [Abstract] | |||
Shares repurchased and retired during period (in shares) | 0.7 | 1 | |
Common stock value repurchased including acquisition costs | $ 12,400,000 | $ 12,000,000 | |
Average cost per share of repurchased shares (in dollars per share) | $ 17.20 | $ 12.51 | |
Stock repurchase program, authorized amount | $ 50,000,000 | ||
Stock repurchase program remaining authorized amount | $ 40,100,000 |
Equity (Accumulated Other Compr
Equity (Accumulated Other Comprehensive Income (Loss)) (Details) - USD ($) $ in Thousands | Mar. 31, 2021 | Dec. 31, 2020 | Mar. 31, 2020 | Dec. 31, 2019 | ||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||||
Stockholders' equity | $ 1,051,007 | [1] | $ 1,064,383 | [1] | $ 1,160,069 | $ 1,237,960 |
Unrealized gains on available-for-sale securities | ||||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||||
Stockholders' equity | 3,563 | 4,594 | ||||
Unrealized losses on cash flow hedges | ||||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||||
Stockholders' equity | (41,254) | (53,075) | ||||
Unrealized losses on cumulative translation adjustment | ||||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||||
Stockholders' equity | (4,167) | (4,199) | ||||
Accumulated other comprehensive loss | ||||||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||||||
Stockholders' equity | $ (41,858) | $ (52,680) | $ (59,522) | $ (38,707) | ||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Stock-Based Compensation Plan_3
Stock-Based Compensation Plans and Employee Benefits (Stock-Based Compensation and Long-Term Incentive Plan) (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2021 | Mar. 31, 2020 | May 31, 2019 | Apr. 30, 2019 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock-based compensation expense | $ 5,508 | $ 16,270 | ||
Long-term Incentive Plan 2009 | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Shares authorized for issuance (in shares) | 8,900,000 | 8,000,000 | ||
Shares remaining available for issuance (in shares) | 2,100,000 |
Stock-Based Compensation Plan_4
Stock-Based Compensation Plans and Employee Benefits (Performance Incentive Plans) (Details) $ / shares in Units, $ in Thousands | 3 Months Ended | ||
Mar. 31, 2021USD ($)ownership_class$ / sharesshares | Mar. 31, 2020USD ($)$ / sharesshares | Dec. 31, 2020USD ($) | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Vesting rights percentage | 15.00% | ||
Equity-based compensation | $ 5,508 | $ 16,270 | |
Performance Incentive Plan | |||
Accrued expenses | $ 85,895 | $ 94,724 | |
iPIP Plans | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Vesting period | 6 years | ||
Vesting rights percentage | 40.00% | ||
Performance Incentive Plan | |||
Accrued expenses | $ 68,600 | $ 69,100 | |
2019-2022 Performance Incentive Plan | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Number of ownership classes of consolidated subsidiary | ownership_class | 2 | ||
Ownership percentage of class A units (as a percent) | 100.00% | ||
Equity-based compensation | $ 1,400 | 700 | |
Settlement or distribution on units and awards, cash (as a percent) | 50.00% | ||
Settlement or distribution on units and awards, common stock (as a percent) | 50.00% | ||
2019-2020 Performance Incentive Plans | |||
Performance Incentive Plan | |||
Points at beginning of period (in shares) | 97.20 | ||
Granted (in shares) | 0 | ||
Forfeited (in shares) | (0.20) | ||
Points at end of period (in shares) | 97.40 | ||
2021-2022 Performance Incentive Plans | |||
Performance Incentive Plan | |||
Points at beginning of period (in shares) | 94 | ||
Granted (in shares) | 94 | ||
Forfeited (in shares) | 0 | ||
Points at end of period (in shares) | 0 | ||
2013-2018 Performance Incentive Plans | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Equity-based compensation | $ 2,400 | 14,300 | |
Settlement or distribution on units and awards, cash (as a percent) | 50.00% | ||
Settlement or distribution on units and awards, common stock (as a percent) | 50.00% | ||
2013-2014 Performance Incentive Plan | |||
Performance Incentive Plan | |||
Points at beginning of period (in shares) | 80.17 | ||
Forfeited (in shares) | 0 | ||
Points at end of period (in shares) | 80.17 | ||
2015-2016 Performance Incentive Plan | |||
Performance Incentive Plan | |||
Points at beginning of period (in shares) | 70.40 | ||
Forfeited (in shares) | 0 | ||
Points at end of period (in shares) | 70.40 | ||
iPIP distributions to plan participants | $ 2,800 | $ 1,500 | |
iPIP distributions, equity component (in shares) | shares | 86,807 | 54,245 | |
iPIP distributions, equity component, fair value (in dollars per share) | $ / shares | $ 17.72 | $ 14.51 | |
iPIP distributions, shares issued net of tax withholdings (in shares) | shares | 51,854 | 32,825 | |
2017-2018 Performance Incentive Plan | |||
Performance Incentive Plan | |||
Points at beginning of period (in shares) | 73.34 | ||
Forfeited (in shares) | 0 | ||
Points at end of period (in shares) | 73.34 |
Stock-Based Compensation Plan_5
Stock-Based Compensation Plans and Employee Benefits (Restricted Stock Unit Activity) (Details) - Restricted Stock Units shares in Thousands, $ in Millions | 3 Months Ended |
Mar. 31, 2021USD ($)shares | |
Number of Shares | |
Non-vested at beginning of period (in shares) | 531 |
Granted (in shares) | 327 |
Vested (in shares) | (107) |
Non-vested at end of period (in shares) | 751 |
Unrecognized compensation cost | $ | $ 8 |
Weighted-average period to recognize the unrecognized compensation cost | 1 year 10 months 24 days |
Stock-Based Compensation Plan_6
Stock-Based Compensation Plans and Employee Benefits (Directors' Awards) (Details) - Directors $ / shares in Units, $ in Millions | 3 Months Ended |
Mar. 31, 2021USD ($)$ / sharesshares | |
CSE | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of shares granted (in shares) | 545 |
Grant date fair value (in dollars per share) | $ / shares | $ 18.10 |
CSE and Restricted Stock Awards | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Non-vested, outstanding (in shares) | 180,067 |
Non-vested, aggregate intrinsic value | $ | $ 3.2 |
Stock-Based Compensation Plan_7
Stock-Based Compensation Plans and Employee Benefits (401(k) Plan) (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Share-based Payment Arrangement [Abstract] | ||
Gross contributions made by the Company | $ 0.5 | $ 0.7 |
Earnings Per Share (Schedule of
Earnings Per Share (Schedule of Earnings Per Share) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Earnings Per Share [Abstract] | ||
Net income (loss) | $ 7,989 | $ (12,885) |
Net income attributable to noncontrolling interests | (2,520) | (2,691) |
Preferred dividends | (5,874) | (5,874) |
Net loss allocable to common shareholders | $ (405) | $ (21,450) |
Earnings Per Share (Earnings Al
Earnings Per Share (Earnings Allocable to Common Shares) (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Numerator for basic and diluted earnings per share: | ||
Net loss attributable to iStar Inc. and allocable to common shareholders | $ (405) | $ (21,450) |
Net income (loss) attributable to iStar Inc. and allocable to common shareholders | $ (405) | $ (21,450) |
Denominator for basic and diluted earnings per share: | ||
Basic (in shares) | 73,901,000 | 77,444,000 |
Diluted (in shares) | 73,901,000 | 77,444,000 |
Basic and diluted earnings per common share: | ||
Basic (in dollars per share) | $ (0.01) | $ (0.28) |
Diluted (in dollars per share) | $ (0.01) | $ (0.28) |
Antidilutive (in shares) | 2,893,787 | |
3.125% Senior Convertible Notes | ||
Basic and diluted earnings per common share: | ||
Antidilutive (in shares) | 0 | |
Stated interest rates | 3.125% | 3.125% |
Fair Values (Schedule of Fair V
Fair Values (Schedule of Fair Value Measurement) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2020 | Mar. 31, 2021 | ||
Assets and liabilities recorded at fair value | |||
Derivative liabilities | $ 19,000 | $ 14,200 | |
Loan receivable held for sale (refer to Note 7) | [1] | 0 | 16,086 |
Other investments | [1] | 1,176,560 | 1,237,295 |
Recurring Basis | Fair Value | |||
Assets and liabilities recorded at fair value | |||
Derivative liabilities | 18,926 | 14,178 | |
Available-for-sale securities | 25,274 | 24,043 | |
Loan receivable held for sale (refer to Note 7) | 16,086 | ||
Recurring Basis | Quoted market prices in active markets (Level 1) | |||
Assets and liabilities recorded at fair value | |||
Derivative liabilities | 0 | 0 | |
Available-for-sale securities | 0 | 0 | |
Loan receivable held for sale (refer to Note 7) | 0 | ||
Recurring Basis | Significant other observable inputs (Level 2) | |||
Assets and liabilities recorded at fair value | |||
Derivative liabilities | 18,926 | 14,178 | |
Available-for-sale securities | 0 | 0 | |
Loan receivable held for sale (refer to Note 7) | 0 | ||
Recurring Basis | Significant unobservable inputs (Level 3) | |||
Assets and liabilities recorded at fair value | |||
Derivative liabilities | 0 | 0 | |
Available-for-sale securities | 25,274 | 24,043 | |
Loan receivable held for sale (refer to Note 7) | 16,086 | ||
Non-recurring Basis | |||
Assets and liabilities recorded at fair value | |||
Aggregate impairments | 1,300 | ||
Non-recurring Basis | Fair Value | |||
Assets and liabilities recorded at fair value | |||
Other investments | 75,402 | ||
Impaired land and development | 6,078 | ||
Non-recurring Basis | Quoted market prices in active markets (Level 1) | |||
Assets and liabilities recorded at fair value | |||
Other investments | 0 | ||
Impaired land and development | 0 | ||
Non-recurring Basis | Significant other observable inputs (Level 2) | |||
Assets and liabilities recorded at fair value | |||
Other investments | 75,402 | ||
Impaired land and development | 0 | ||
Non-recurring Basis | Significant unobservable inputs (Level 3) | |||
Assets and liabilities recorded at fair value | |||
Other investments | $ 0 | ||
Impaired land and development | $ 6,078 | ||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Fair Values (Summary of Changes
Fair Values (Summary of Changes in Level 3 Assets) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Beginning balance | $ 25,274 | $ 23,896 |
Repayments | (200) | (459) |
Unrealized gains (losses) recorded in other comprehensive income | (1,031) | 203 |
Ending balance | $ 24,043 | $ 23,640 |
Fair Values - (Carrying Value a
Fair Values - (Carrying Value and Fair Value of Financial Instruments) (Details) - USD ($) $ in Millions | Mar. 31, 2021 | Jan. 01, 2021 | Dec. 31, 2020 | Mar. 31, 2020 |
3.125% Senior Convertible Notes | ||||
Book and estimated fair values of financial instruments | ||||
Stated interest rates | 3.125% | 3.125% | ||
3.125% Senior Convertible Notes | Unsecured notes | ||||
Book and estimated fair values of financial instruments | ||||
Debt obligations, net | $ 377.8 | |||
Stated interest rates | 3.125% | 3.125% | 3.125% | 3.125% |
Carrying Value | ||||
Book and estimated fair values of financial instruments | ||||
Net investment in leases | $ 431 | $ 429 | ||
Loans receivable and other lending investments | 534 | 732 | ||
Cash and cash equivalents | 194 | 99 | ||
Restricted cash | 54 | 52 | ||
Loan participations payable, net | 0 | 43 | ||
Debt obligations, net | 3,291 | 3,287 | ||
Fair Value | ||||
Book and estimated fair values of financial instruments | ||||
Net investment in leases | 440 | 431 | ||
Loans receivable and other lending investments | 578 | 772 | ||
Cash and cash equivalents | 194 | 99 | ||
Restricted cash | 54 | 52 | ||
Loan participations payable, net | 0 | 43 | ||
Debt obligations, net | $ 3,449 | 3,414 | ||
Fair Value | 3.125% Senior Convertible Notes | Unsecured notes | ||||
Book and estimated fair values of financial instruments | ||||
Debt obligations, net | $ 338.8 |
Segment Reporting (Schedule of
Segment Reporting (Schedule of Segments) (Details) $ in Thousands | 3 Months Ended | ||||||
Mar. 31, 2021USD ($)segment | Mar. 31, 2020USD ($) | Dec. 31, 2020USD ($) | May 31, 2019USD ($) | ||||
Segment Reporting [Abstract] | |||||||
Number of reportable segments | segment | 4 | ||||||
Segment Reporting | |||||||
Revenues | $ 113,260 | $ 173,461 | |||||
Earnings (losses) from equity method investments | 12,769 | 16,612 | |||||
Income from sales of real estate | 612 | 0 | |||||
Total revenue and other earnings | 126,641 | 190,073 | |||||
Other expense | (253) | (74) | |||||
Allocated interest expense | (39,563) | (43,392) | |||||
Allocated general and administrative | (15,931) | (18,001) | |||||
Segment profit (loss) | 24,677 | 29,049 | |||||
Other significant items: | |||||||
(Recovery of) provision for loan losses | (3,794) | 4,003 | |||||
Recovery of (provision for) losses on net investment in leases | (1,601) | 1,292 | |||||
Impairment of assets | 1,785 | 1,708 | |||||
Depreciation and amortization | 15,455 | 14,486 | |||||
Capitalized expenditures | 6,064 | 14,790 | |||||
Segment assets | |||||||
Real estate, net | [1] | 1,474,393 | $ 1,484,281 | ||||
Real estate available and held for sale | [1] | 2,600 | 5,212 | ||||
Total real estate | [1] | 1,476,993 | 1,489,493 | ||||
Net investment in leases | 431,126 | [1] | 429,101 | [1] | $ 424,100 | ||
Land and development, net | [1] | 406,781 | 430,663 | ||||
Loans receivable and other lending investments, net | [1] | 533,716 | 732,330 | ||||
Loan receivable held for sale | [1] | 16,086 | 0 | ||||
Other investments | [1] | 1,237,295 | 1,176,560 | ||||
Total portfolio assets | 4,101,997 | 4,258,147 | |||||
Cash and other assets | 691,594 | 603,661 | |||||
Total assets | [1] | 4,793,591 | 4,861,808 | ||||
Stock-based compensation expense | 5,508 | 16,270 | |||||
Operating lease income | |||||||
Segment Reporting | |||||||
Revenues | 47,444 | 47,346 | |||||
Interest income | |||||||
Segment Reporting | |||||||
Revenues | 10,650 | 17,216 | |||||
Interest income from sales-type leases | |||||||
Segment Reporting | |||||||
Revenues | 8,627 | 8,355 | |||||
Other income | |||||||
Segment Reporting | |||||||
Revenues | 14,290 | 20,368 | |||||
Land development revenue | |||||||
Segment Reporting | |||||||
Revenues | 32,249 | 80,176 | |||||
Cost of sales expense | (29,323) | (77,059) | |||||
Real estate expense | |||||||
Segment Reporting | |||||||
Cost of sales expense | (16,894) | (22,498) | |||||
Operating Segments | Net Lease | |||||||
Segment Reporting | |||||||
Earnings (losses) from equity method investments | 12,413 | 19,531 | |||||
Income from sales of real estate | 0 | ||||||
Total revenue and other earnings | 69,182 | 74,466 | |||||
Other expense | 0 | 0 | |||||
Allocated interest expense | (25,079) | (24,478) | |||||
Allocated general and administrative | (5,937) | (6,989) | |||||
Segment profit (loss) | 29,533 | 36,770 | |||||
Other significant items: | |||||||
(Recovery of) provision for loan losses | (152) | 137 | |||||
Recovery of (provision for) losses on net investment in leases | (1,601) | 1,292 | |||||
Impairment of assets | 1,528 | 1,708 | |||||
Depreciation and amortization | 13,054 | 12,656 | |||||
Capitalized expenditures | 1,268 | 1,846 | |||||
Segment assets | |||||||
Real estate, net | 1,283,082 | 1,291,903 | |||||
Real estate available and held for sale | 0 | 0 | |||||
Total real estate | 1,283,082 | 1,291,903 | |||||
Net investment in leases | 431,126 | 429,101 | |||||
Land and development, net | 0 | 0 | |||||
Loans receivable and other lending investments, net | 46,411 | 45,398 | |||||
Loan receivable held for sale | 16,086 | ||||||
Other investments | 1,040,238 | 1,016,710 | |||||
Total portfolio assets | 2,816,943 | 2,783,112 | |||||
Operating Segments | Net Lease | Operating lease income | |||||||
Segment Reporting | |||||||
Revenues | 42,513 | 41,464 | |||||
Operating Segments | Net Lease | Interest income | |||||||
Segment Reporting | |||||||
Revenues | 878 | 823 | |||||
Operating Segments | Net Lease | Interest income from sales-type leases | |||||||
Segment Reporting | |||||||
Revenues | 8,627 | 8,355 | |||||
Operating Segments | Net Lease | Other income | |||||||
Segment Reporting | |||||||
Revenues | 4,751 | 4,293 | |||||
Operating Segments | Net Lease | Land development revenue | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Cost of sales expense | 0 | 0 | |||||
Operating Segments | Net Lease | Real estate expense | |||||||
Segment Reporting | |||||||
Cost of sales expense | (8,633) | (6,229) | |||||
Operating Segments | Real Estate Finance | |||||||
Segment Reporting | |||||||
Earnings (losses) from equity method investments | 466 | 0 | |||||
Income from sales of real estate | 0 | ||||||
Total revenue and other earnings | 10,337 | 16,699 | |||||
Other expense | (64) | (19) | |||||
Allocated interest expense | (4,578) | (6,199) | |||||
Allocated general and administrative | (1,459) | (2,097) | |||||
Segment profit (loss) | 4,236 | 8,384 | |||||
Other significant items: | |||||||
(Recovery of) provision for loan losses | (3,642) | 3,866 | |||||
Recovery of (provision for) losses on net investment in leases | 0 | 0 | |||||
Impairment of assets | 0 | 0 | |||||
Depreciation and amortization | 0 | 0 | |||||
Capitalized expenditures | 0 | 0 | |||||
Segment assets | |||||||
Real estate, net | 0 | 0 | |||||
Real estate available and held for sale | 0 | 0 | |||||
Total real estate | 0 | 0 | |||||
Net investment in leases | 0 | 0 | |||||
Land and development, net | 0 | 0 | |||||
Loans receivable and other lending investments, net | 487,305 | 686,932 | |||||
Loan receivable held for sale | 0 | ||||||
Other investments | 44,672 | 0 | |||||
Total portfolio assets | 531,977 | 686,932 | |||||
Operating Segments | Real Estate Finance | Operating lease income | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Operating Segments | Real Estate Finance | Interest income | |||||||
Segment Reporting | |||||||
Revenues | 9,772 | 16,393 | |||||
Operating Segments | Real Estate Finance | Interest income from sales-type leases | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Operating Segments | Real Estate Finance | Other income | |||||||
Segment Reporting | |||||||
Revenues | 99 | 306 | |||||
Operating Segments | Real Estate Finance | Land development revenue | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Cost of sales expense | 0 | 0 | |||||
Operating Segments | Real Estate Finance | Real estate expense | |||||||
Segment Reporting | |||||||
Cost of sales expense | 0 | 0 | |||||
Operating Segments | Operating Properties | |||||||
Segment Reporting | |||||||
Earnings (losses) from equity method investments | (3,747) | (2,667) | |||||
Income from sales of real estate | 612 | ||||||
Total revenue and other earnings | 4,039 | 6,264 | |||||
Other expense | 0 | 0 | |||||
Allocated interest expense | (2,043) | (2,259) | |||||
Allocated general and administrative | (660) | (789) | |||||
Segment profit (loss) | (2,463) | (4,447) | |||||
Other significant items: | |||||||
(Recovery of) provision for loan losses | 0 | 0 | |||||
Recovery of (provision for) losses on net investment in leases | 0 | 0 | |||||
Impairment of assets | 257 | 0 | |||||
Depreciation and amortization | 1,988 | 1,284 | |||||
Capitalized expenditures | 57 | 917 | |||||
Segment assets | |||||||
Real estate, net | 191,311 | 192,378 | |||||
Real estate available and held for sale | 2,600 | 5,212 | |||||
Total real estate | 193,911 | 197,590 | |||||
Net investment in leases | 0 | 0 | |||||
Land and development, net | 0 | 0 | |||||
Loans receivable and other lending investments, net | 0 | 0 | |||||
Loan receivable held for sale | 0 | ||||||
Other investments | 56,977 | 58,739 | |||||
Total portfolio assets | 250,888 | 256,329 | |||||
Operating Segments | Operating Properties | Operating lease income | |||||||
Segment Reporting | |||||||
Revenues | 4,837 | 5,774 | |||||
Operating Segments | Operating Properties | Interest income | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Operating Segments | Operating Properties | Interest income from sales-type leases | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Operating Segments | Operating Properties | Other income | |||||||
Segment Reporting | |||||||
Revenues | 2,337 | 3,157 | |||||
Operating Segments | Operating Properties | Land development revenue | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Cost of sales expense | 0 | 0 | |||||
Operating Segments | Operating Properties | Real estate expense | |||||||
Segment Reporting | |||||||
Cost of sales expense | (3,799) | (7,663) | |||||
Operating Segments | Land and Development | |||||||
Segment Reporting | |||||||
Earnings (losses) from equity method investments | 3,146 | 584 | |||||
Income from sales of real estate | 0 | ||||||
Total revenue and other earnings | 36,878 | 81,492 | |||||
Other expense | 0 | 0 | |||||
Allocated interest expense | (3,938) | (4,570) | |||||
Allocated general and administrative | (2,428) | (2,819) | |||||
Segment profit (loss) | (3,273) | (11,562) | |||||
Other significant items: | |||||||
(Recovery of) provision for loan losses | 0 | 0 | |||||
Recovery of (provision for) losses on net investment in leases | 0 | 0 | |||||
Impairment of assets | 0 | 0 | |||||
Depreciation and amortization | 218 | 243 | |||||
Capitalized expenditures | 4,739 | 12,027 | |||||
Segment assets | |||||||
Real estate, net | 0 | 0 | |||||
Real estate available and held for sale | 0 | 0 | |||||
Total real estate | 0 | 0 | |||||
Net investment in leases | 0 | 0 | |||||
Land and development, net | 406,781 | 430,663 | |||||
Loans receivable and other lending investments, net | 0 | 0 | |||||
Loan receivable held for sale | 0 | ||||||
Other investments | 12,107 | 31,200 | |||||
Total portfolio assets | 418,888 | 461,863 | |||||
Operating Segments | Land and Development | Operating lease income | |||||||
Segment Reporting | |||||||
Revenues | 94 | 108 | |||||
Operating Segments | Land and Development | Interest income | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Operating Segments | Land and Development | Interest income from sales-type leases | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Operating Segments | Land and Development | Other income | |||||||
Segment Reporting | |||||||
Revenues | 1,389 | 624 | |||||
Operating Segments | Land and Development | Land development revenue | |||||||
Segment Reporting | |||||||
Revenues | 32,249 | 80,176 | |||||
Cost of sales expense | (29,323) | (77,059) | |||||
Operating Segments | Land and Development | Real estate expense | |||||||
Segment Reporting | |||||||
Cost of sales expense | (4,462) | (8,606) | |||||
Corporate/Other | |||||||
Segment Reporting | |||||||
Earnings (losses) from equity method investments | 491 | (836) | |||||
Income from sales of real estate | 0 | ||||||
Total revenue and other earnings | 6,205 | 11,152 | |||||
Other expense | (189) | (55) | |||||
Allocated interest expense | (3,925) | (5,886) | |||||
Allocated general and administrative | (5,447) | (5,307) | |||||
Segment profit (loss) | (3,356) | (96) | |||||
Other significant items: | |||||||
(Recovery of) provision for loan losses | 0 | 0 | |||||
Recovery of (provision for) losses on net investment in leases | 0 | 0 | |||||
Impairment of assets | 0 | 0 | |||||
Depreciation and amortization | 195 | 303 | |||||
Capitalized expenditures | 0 | 0 | |||||
Segment assets | |||||||
Real estate, net | 0 | 0 | |||||
Real estate available and held for sale | 0 | 0 | |||||
Total real estate | 0 | 0 | |||||
Net investment in leases | 0 | 0 | |||||
Land and development, net | 0 | 0 | |||||
Loans receivable and other lending investments, net | 0 | 0 | |||||
Loan receivable held for sale | 0 | ||||||
Other investments | 83,301 | 69,911 | |||||
Total portfolio assets | 83,301 | $ 69,911 | |||||
Corporate/Other | Operating lease income | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Corporate/Other | Interest income | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Corporate/Other | Interest income from sales-type leases | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Corporate/Other | Other income | |||||||
Segment Reporting | |||||||
Revenues | 5,714 | 11,988 | |||||
Corporate/Other | Land development revenue | |||||||
Segment Reporting | |||||||
Revenues | 0 | 0 | |||||
Cost of sales expense | 0 | 0 | |||||
Corporate/Other | Real estate expense | |||||||
Segment Reporting | |||||||
Cost of sales expense | $ 0 | $ 0 | |||||
[1] | (1) Refer to Note 2 for details on the Company's consolidated variable interest entities ("VIEs"). |
Segment Reporting (Reconciliati
Segment Reporting (Reconciliation of Segment Profit to Net Income (Loss)) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2021 | Mar. 31, 2020 | |
Segment Reporting [Abstract] | ||
Segment profit | $ 24,677 | $ 29,049 |
Less: Recovery of (provision for) loan losses | 3,794 | (4,003) |
Less: Recovery of (provision for) losses on net investment in leases | 1,601 | (1,292) |
Less: Impairment of assets | (1,785) | (1,708) |
Less: Stock-based compensation expense | (5,508) | (16,270) |
Less: Depreciation and amortization | (15,455) | (14,486) |
Less: Income tax benefit (expense) | 665 | (60) |
Less: Loss on early extinguishment of debt, net | 0 | (4,115) |
Net income (loss) | $ 7,989 | $ (12,885) |
Uncategorized Items - star-2021
Label | Element | Value |
Accounting Standards Update [Extensible List] | us-gaap_AccountingStandardsUpdateExtensibleList | istar:AccountingStandardsUpdate202006Member |