| 13 Safehold | The Ground Lease Company | April 2023 Balance Sheet APPENDIX Note: Figures in thousands. As of March 31, 2023 As of December 31, 2022 Assets: Net investment in sales-type leases $3,139,831 $3,106,599 Ground Lease receivables 1,431,478 1,374,716 Real estate: Real estate, at cost 740,971 740,971 Less: accumulated depreciation (35,878) (34,371) Real estate, net 705,093 706,600 Real estate-related intangible assets, net 216,120 217,795 Real estate available and held for sale 1,508 - Total real estate, net and real estate-related intangible assets, net 922,721 924,395 Loans receivable, net - related party 112,150 - Equity investments 243,490 180,388 Goodwill 155,797 - Cash and cash equivalents 20,335 20,066 Restricted cash 27,954 28,324 Deferred operating lease income receivable 156,697 148,870 Deferred expenses and other assets, net 80,109 67,564 Total assets $6,290,562 $5,850,922 Liabilities: Accounts payable, accrued expenses, and other liabilities $126,204 $100,357 Real estate-related intangible liabilities, net 64,382 64,591 Debt obligations, net 3,901,838 3,521,359 Total liabilities $4,092,424 $3,686,307 Redeemable noncontrolling interests $19,011 $19,011 Equity: Safehold Inc. shareholders' equity: Common stock $639 $624 Additional paid-in capital 2,031,026 1,986,417 Retained earnings 144,164 151,226 Accumulated other comprehensive income (loss) (24,200) 3,281 Total Safehold Inc. shareholders' equity $2,151,629 $2,141,548 Noncontrolling interests $27,498 $4,056 Total equity $2,179,127 $2,145,604 Total liabilities, redeemable noncontrolling interests and equity $6,290,562 $5,850,922 |