- STHO Dashboard
- Financials
- Filings
-
Holdings
-
Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
Star (STHO) 8-KOther Events
Filed: 22 Mar 23, 4:30pm
| | | Page | | |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 17 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 51 | | | |
| | | | 57 | | | |
| | | | 67 | | | |
| | | | 74 | | | |
| | | | 81 | | | |
| | | | 86 | | | |
| | | | 88 | | | |
| | | | 90 | | | |
| | | | 92 | | | |
| | | | 94 | | | |
| | | | 99 | | | |
| | | | 103 | | | |
| | | | 104 | | |
| | | Asbury Park | | | Magnolia Green | | | Coney Island Bath Site | | | Other | | | Total | | |||||||||||||||
Total real estate | | | | $ | 72,552 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,945 | | | | | $ | 76,497 | | |
Land and development, net | | | | | 102,417 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 13,539 | | | | | | 232,014 | | |
Loans receivable and other lending investments, net | | | | | — | | | | | | — | | | | | | — | | | | | | 48,655 | | | | | | 48,655 | | |
Loans receivable held for sale | | | �� | | — | | | | | | — | | | | | | — | | | | | | 37,650 | | | | | | 37,650 | | |
Other investments | | | | | — | | | | | | — | | | | | | — | | | | | | 32,405 | | | | | | 32,405 | | |
Total portfolio | | | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 427,221 | | |
Other assets(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,417 | | |
Total legacy assets | | | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 450,638 | | |
Investment in Safe at book value | | | | | — | | | | | | — | | | | | | — | | | | | | 554,733 | | | | | | 554,733 | | |
Star Holdings total assets | | | | $ | 174,969 | | | | | $ | 89,758 | | | | | $ | 26,300 | | | | | $ | 690,927 | | | | | $ | 1,005,371 | | |
| | | As of December 31, 2022 | | |||||||||||||||
| | | Historical | | | Pro Forma Adjustments | | | Pro Forma | | |||||||||
| | | (in thousands) | | |||||||||||||||
Cash and cash equivalents | | | | $ | 4,227 | | | | | $ | 53,131 | | | | | $ | 57,358 | | |
Debt | | | | | | | | | | | | | | | | | | | |
Senior Secured Term Loan | | | | | — | | | | | | 114,325 | | | | | | 114,325 | | |
Margin loan | | | | | — | | | | | | 138,736 | | | | | | 138,736 | | |
Total debt(1) | | | | | — | | | | | | 253,061 | | | | | | 253,061 | | |
iStar Included Assets | | | | | | | | | | | | | | | | | | | |
Net Parent Investment | | | | | 971,543 | | | | | | (971,543) | | | | | | — | | |
Common stock | | | | | — | | | | | | 13 | | | | | | 13 | | |
Additional paid in capital(2) | | | | | — | | | | | | 613,736 | | | | | | 613,736 | | |
Noncontrolling interests | | | | | 726 | | | | | | 3,131 | | | | | | 3,857 | | |
Total equity | | | | | 972,269 | | | | | | (354,663) | | | | | | 617,606 | | |
Total capitalization | | | | $ | 976,496 | | | | | $ | (48,471) | | | | | $ | 928,025 | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
| | | (in thousands) | | |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Operating lease income | | | | $ | 12,859 | | | | | $ | 16,824 | | | | | $ | 21,571 | | |
Interest income | | | | | 12,340 | | | | | | 29,522 | | | | | | 56,676 | | |
Other income | | | | | 37,125 | | | | | | 36,726 | | | | | | 28,189 | | |
Land development revenue | | | | | 61,753 | | | | | | 189,103 | | | | | | 164,702 | | |
Total revenues | | | | | 124,077 | | | | | | 272,175 | | | | | | 271,138 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | 42,042 | | | | | | 51,369 | | | | | | 62,176 | | |
Real estate expense | | | | | 49,902 | | | | | | 45,126 | | | | | | 45,616 | | |
Land development cost of sales | | | | | 63,441 | | | | | | 171,961 | | | | | | 177,727 | | |
Depreciation and amortization | | | | | 4,910 | | | | | | 6,487 | | | | | | 6,095 | | |
General and administrative | | | | | 10,937 | | | | | | 46,340 | | | | | | 40,140 | | |
Provision for (recovery of) loan losses | | | | | 44,998 | | | | | | (8,085) | | | | | | 8,866 | | |
Impairment of assets | | | | | 14,476 | | | | | | 679 | | | | | | 5,790 | | |
Other expense | | | | | 494 | | | | | | 515 | | | | | | 271 | | |
Total costs and expenses | | | | | 231,200 | | | | | | 314,392 | | | | | | 346,681 | | |
Gain on equity investment | | | | | — | | | | | | 17,642 | | | | | | 23,916 | | |
Income from sales of real estate | | | | | 25,186 | | | | | | 26,319 | | | | | | 263 | | |
Income (loss) from operations before earnings from equity method investments and other items | | | | | (81,937) | | | | | | 1,744 | | | | | | (51,364) | | |
Earnings from equity method investments | | | | | 45,626 | | | | | | 83,458 | | | | | | 5,903 | | |
Net income (loss) from operations before income taxes | | | | | (36,311) | | | | | | 85,202 | | | | | | (45,461) | | |
Income tax benefit (expense) | | | | | — | | | | | | (22,531) | | | | | | 17,483 | | |
Net income (loss) | | | | | (36,311) | | | | | | 62,671 | | | | | | (27,978) | | |
Net (income) loss from operations attributable to noncontrolling interests | | | | | (37) | | | | | | 74 | | | | | | 196 | | |
Net income (loss) attributable to iStar Included Assets | | | | $ | (36,348) | | | | | $ | 62,745 | | | | | $ | (27,782) | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
| | | (in thousands) | | |||||||||||||||
Cash Flow Data | | | | | | | | | | | | | | | | | | | |
Cash flows from operating activities | | | | $ | (27,358) | | | | | $ | 8,534 | | | | | $ | (26,073) | | |
Cash flows from investing activities | | | | | 236,063 | | | | | | 673,119 | | | | | | 164,531 | | |
Cash flows from financing activities | | | | | (218,305) | | | | | | (676,434) | | | | | | (139,561) | | |
| | | As of December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
| | | (in thousands) | | |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Total real estate | | | | $ | 76,497 | | | | | $ | 92,451 | | | | | $ | 197,590 | | |
Land and development, net | | | | | 232,014 | | | | | | 286,810 | | | | | | 430,663 | | |
Loans receivable and other lending investments, net | | | | | 48,655 | | | | | | 332,844 | | | | | | 686,931 | | |
Loans receivable held for sale | | | | | 37,650 | | | | | | — | | | | | | — | | |
Other investments | | | | | 587,138 | | | | | | 500,410 | | | | | | 511,443 | | |
Total assets | | | | | 1,005,371 | | | | | | 1,256,763 | | | | | | 1,885,763 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities | | | | $ | 33,102 | | | | | $ | 32,379 | | | | | $ | 46,094 | | |
Loan participations payable, net | | | | | — | | | | | | — | | | | | | 42,501 | | |
Total liabilities | | | | | 33,102 | | | | | | 32,379 | | | | | | 88,595 | | |
Equity: | | | | | | | | | | | | | | | | | | | |
Net Parent Investment | | | | | 971,543 | | | | | | 1,223,695 | | | | | | 1,796,625 | | |
Noncontrolling interests | | | | | 726 | | | | | | 689 | | | | | | 543 | | |
Total equity | | | | | 972,269 | | | | | | 1,224,384 | | | | | | 1,797,168 | | |
Total liabilities and equity | | | | $ | 1,005,371 | | | | | $ | 1,256,763 | | | | | $ | 1,885,763 | | |
| | | Asbury Park | | | Magnolia Green | | | Coney Island Bath Site | | | Other | | | Total | | |||||||||||||||
Total real estate | | | | $ | 72,552 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,945 | | | | | $ | 76,497 | | |
Land and development, net | | | | | 102,417 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 13,539 | | | | | | 232,014 | | |
Loans receivable and other lending investments, net | | | | | — | | | | | | — | | | | | | — | | | | | | 48,655 | | | | | | 48,655 | | |
Loans receivable held for sale | | | | | | | | | | | | | | | | | | | | | | | 37,650 | | | | | | 37,650 | | |
Other investments | | | | | — | | | | | | — | | | | | | — | | | | | | 32,405 | | | | | | 32,405 | | |
Total portfolio | | | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 427,221 | | |
Other assets(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,417 | | |
Total legacy assets | | | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 450,638 | | |
Investment in Safe at book value | | | | | — | | | | | | — | | | | | | — | | | | | | 554,733 | | | | | | 554,733 | | |
Star Holdings total assets | | | | $ | 174,969 | | | | | $ | 89,758 | | | | | $ | 26,300 | | | | | $ | 690,927 | | | | | $ | 1,005,371 | | |
| Aggregate market value of Safe common stock | | | | $ | 400,000,000 | | | | | $ | 400,000,000 | | | | | $ | 400,000,000 | | |
| Price per share of Safe common stock | | | | $ | 23.62 | | | | | $ | 28.62 | | | | | $ | 33.62 | | |
| Number of shares of Safe common stock received by Star Holdings | | | | | 16,934,801 | | | | | | 13,976,240 | | | | | | 11,897,680 | | |
| | | Historical iStar Included Assets | | | Transaction Accounting Adjustments | | | Other Pro Forma Adjustments | | | Star Holdings Pro Forma | | ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate, at cost | | | | $ | 94,593 | | | | | $ | — | | | | | $ | — | | | | | $ | 94,593 | | |
Less: accumulated depreciation | | | | | (18,096) | | | | | | — | | | | | | — | | | | | | (18,096) | | |
Real estate, net | | | | | 76,497 | | | | | | — | | | | | | — | | | | | | 76,497 | | |
Land and development, net | | | | | 232,014 | | | | | | — | | | | | | — | | | | | | 232,014 | | |
Loans receivable and other lending investments, net | | | | | 48,655 | | | | | | — | | | | | | — | | | | | | 48,655 | | |
Loans receivable held for sale | | | | | 37,650 | | | | | | — | | | | | | — | | | | | | 37,650 | | |
Other investments | | | | | 587,138 | | | | | | (154,733)(1) | | | | | | — | | | | | | 432,405 | | |
Cash and cash equivalents | | | | | 4,227 | | | | | | 50,000(2) | | | | | | 3,131(6) | | | | | | 57,358 | | |
Accrued interest and operating lease income receivable, net | | | | | 1,132 | | | | | | — | | | | | | — | | | | | | 1,132 | | |
Deferred operating lease income receivable, net | | | | | 1,137 | | | | | | — | | | | | | — | | | | | | 1,137 | | |
Deferred expenses and other assets, net | | | | | 16,921 | | | | | | — | | | | | | — | | | | | | 16,921 | | |
Total assets | | | | $ | 1,005,371 | | | | | $ | (104,733) | | | | | $ | 3,131 | | | | | $ | 903,769 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities | | | | $ | 33,102 | | | | | $ | — | | | | | $ | — | | | | | $ | 33,102 | | |
Debt obligations, net | | | | | — | | | | | | — | | | | | | 253,061(7) | | | | | | 253,061 | | |
Total liabilities | | | | | 33,102 | | | | | | — | | | | | | 253,061 | | | | | | 286,163 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Parent Investment | | | | | 971,543 | | | | | | (971,543)(3) | | | | | | — | | | | | | — | | |
Common Stock, $0.001 par value | | | | | — | | | | | | 13(4) | | | | | | — | | | | | | 13 | | |
Additional paid-in capital | | | | | — | | | | | | 866,797(5) | | | | | | (253,061)(8) | | | | | | 613,736 | | |
Noncontrolling interests | | | | | 726 | | | | | | — | | | | | | 3,131(6) | | | | | | 3,857 | | |
Total equity | | | | | 972,269 | | | | | | (104,733) | | | | | | (249,930) | | | | | | 617,606 | | |
Total liabilities and equity | | | | $ | 1,005,371 | | | | | $ | (104,733) | | | | | $ | 3,131 | | | | | $ | 903,769 | | |
| | | iStar Included Assets | | | Transaction Accounting Adjustments | | | Other Pro Forma Adjustments | | | Star Holdings Pro Forma | | ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease income | | | | $ | 12,859 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,859 | | |
Interest income | | | | | 12,340 | | | | | | — | | | | | | — | | | | | | 12,340 | | |
Other income | | | | | 37,125 | | | | | | 9,489(1) | | | | | | — | | | | | | 46,614 | | |
Land development revenue | | | | | 61,753 | | | | | | — | | | | | | — | | | | | | 61,753 | | |
Total revenues | | | | | 124,077 | | | | | | 9,489 | | | | | | — | | | | | | 133,566 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | 42,042 | | | | | | — | | | | | | 19,957(4) | | | | | | 61,999 | | |
Real estate expense | | | | | 49,902 | | | | | | — | | | | | | — | | | | | | 49,902 | | |
Land development cost of sales | | | | | 63,441 | | | | | | — | | | | | | — | | | | | | 63,441 | | |
Depreciation and amortization | | | | | 4,910 | | | | | | — | | | | | | — | | | | | | 4,910 | | |
General and administrative | | | | | 10,937 | | | | | | — | | | | | | 25,000(5) | | | | | | 35,937 | | |
Provision for loan losses | | | | | 44,998 | | | | | | — | | | | | | — | | | | | | 44,998 | | |
Impairment of assets | | | | | 14,476 | | | | | | — | | | | | | — | | | | | | 14,476 | | |
Other expense | | | | | 494 | | | | | | — | | | | | | — | | | | | | 494 | | |
Total costs and expenses | | | | | 231,200 | | | | | | — | | | | | | 44,957 | | | | | | 276,157 | | |
Income from sales of real estate | | | | | 25,186 | | | | | | — | | | | | | — | | | | | | 25,186 | | |
Income (loss) from operations before earnings from equity method investments and other items | | | | | (81,937) | | | | | | 9,489 | | | | | | (44,957) | | | | | | (117,405) | | |
Earnings (losses) from equity method investments | | | | | 45,626 | | | | | | (33,261)(2) | | | | | | — | | | | | | 12,365 | | |
Loss on equity investment | | | | | — | | | | | | (700,478)(2) | | | | | | — | | | | | | (700,478) | | |
Net loss from operations before income taxes | | | | | (36,311) | | | | | | (724,250) | | | | | | (44,957) | | | | | | (805,518) | | |
Income tax expense | | | | | — | | | | | | —(3) | | | | | | —(3) | | | | | | — | | |
Net loss from operations attributable to noncontrolling interests | | | | | (36,311) | | | | | | (724,250) | | | | | | (44,957) | | | | | | (805,518) | | |
Net loss from operations attributable to noncontrolling interests | | | | | (37) | | | | | | — | | | | | | — | | | | | | (37) | | |
Net loss allocable to iStar Included Assets | | | | $ | (36,348) | | | | | $ | (724,250) | | | | | $ | (44,957) | | | | | $ | (805,555) | | |
Earnings (loss) per share | | | | | | | | | | | | | | | | | | | | | | $ | (65.22) | | |
Weighted average number of common shares – basic and diluted(6) | | | | | | | | | | | | | | | | | | | | | | | 12,350 | | |
| Price per share of Safe common stock | | | Weighted average number of shares outstanding | | | Loss on equity investment (in 000’s) | |
| $23.62 | | | 16,567,613 | | | $931,597 | |
| $28.62 | | | 13,673,201 | | | $700,478 | |
| $33.62 | | | 11,639,709 | | | $538,104 | |
| | | For the Year Ended December 31, | | | | | | | | |||||||||
| | | 2022 | | | 2021 | | | $ Change | | |||||||||
| | | (in thousands) | | |||||||||||||||
Operating lease income | | | | $ | 12,859 | | | | | $ | 16,824 | | | | | | (3,965) | | |
Interest income | | | | | 12,340 | | | | | | 29,522 | | | | | | (17,182) | | |
Other income | | | | | 37,125 | | | | | | 36,726 | | | | | | 399 | | |
Land development revenue | | | | | 61,753 | | | | | | 189,103 | | | | | | (127,350) | | |
Total revenue | | | | | 124,077 | | | | | | 272,175 | | | | | | (148,098) | | |
Interest expense | | | | | 42,042 | | | | | | 51,369 | | | | | | (9,327) | | |
Real estate expense | | | | | 49,902 | | | | | | 45,126 | | | | | | 4,776 | | |
Land development cost of sales | | | | | 63,441 | | | | | | 171,961 | | | | | | (108,520) | | |
Depreciation and amortization | | | | | 4,910 | | | | | | 6,487 | | | | | | (1,577) | | |
General and administrative | | | | | 10,937 | | | | | | 46,340 | | | | | | (35,403) | | |
Provision for (recovery of) loan losses | | | | | 44,998 | | | | | | (8,085) | | | | | | 53,083 | | |
Impairment of assets | | | | | 14,476 | | | | | | 679 | | | | | | 13,797 | | |
Other expense | | | | | 494 | | | | | | 515 | | | | | | (21) | | |
Total costs and expenses | | | | | 231,200 | | | | | | 314,392 | | | | | | (83,192) | | |
Gain on equity investment | | | | | — | | | | | | 17,642 | | | | | | (17,642) | | |
Income from sales of real estate | | | | | 25,186 | | | | | | 26,319 | | | | | | (1,133) | | |
Earnings from equity method investments | | | | | 45,626 | | | | | | 83,458 | | | | | | (37,832) | | |
Income tax expense | | | | | — | | | | | | (22,531) | | | | | | 22,531 | | |
Net income (loss) | | | | $ | (36,311) | | | | | $ | 62,671 | | | | | | (98,982) | | |
| | | For the Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | $ Change | | |||||||||
| | | (in thousands) | | |||||||||||||||
Operating lease income | | | | $ | 16,824 | | | | | $ | 21,571 | | | | | $ | (4,747) | | |
Interest income | | | | | 29,522 | | | | | | 56,676 | | | | | | (27,154) | | |
Other income | | | | | 36,726 | | | | | | 28,189 | | | | | | 8,537 | | |
Land development revenue | | | | | 189,103 | | | | | | 164,702 | | | | | | 24,401 | | |
Total revenue | | | | | 272,175 | | | | | | 271,138 | | | | | | 1,037 | | |
Interest expense | | | | | 51,369 | | | | | | 62,176 | | | | | | (10,807) | | |
Real estate expense | | | | | 45,126 | | | | | | 45,616 | | | | | | (490) | | |
Land development cost of sales | | | | | 171,961 | | | | | | 177,727 | | | | | | (5,766) | | |
Depreciation and amortization | | | | | 6,487 | | | | | | 6,095 | | | | | | 392 | | |
General and administrative | | | | | 46,340 | | | | | | 40,140 | | | | | | 6,200 | | |
(Recovery of) provision for loan losses | | | | | (8,085) | | | | | | 8,866 | | | | | | (16,951) | | |
Impairment of assets | | | | | 679 | | | | | | 5,790 | | | | | | (5,111) | | |
Other expense | | | | | 515 | | | | | | 271 | | | | | | 244 | | |
Total costs and expenses | | | | | 314,392 | | | | | | 346,681 | | | | | | (32,289) | | |
Gain on equity investment | | | | | 17,642 | | | | | | 23,916 | | | | | | (6,274) | | |
Income from sales of real estate | | | | | 26,319 | | | | | | 263 | | | | | | 26,056 | | |
Earnings from equity method investments | | | | | 83,458 | | | | | | 5,903 | | | | | | 77,555 | | |
Income tax (expense) benefit | | | | | (22,531) | | | | | | 17,483 | | | | | | (40,014) | | |
Net income (loss) | | | | $ | 62,671 | | | | | $ | (27,978) | | | | | $ | 90,649 | | |
| | | For the Years Ended December 31, | | | ||||||||||||||
| | | 2022 | | | 2021 | | | Change | | |||||||||
Cash flows provided by (used in) operating activities | | | | $ | (27,358) | | | | | $ | 8,534 | | | | | $ | (35,892) | | |
Cash flows provided by investing activities | | | | | 236,063 | | | | | | 673,119 | | | | | | (437,056) | | |
Cash flows used in financing activities | | | | | (218,305) | | | | | | (676,434) | | | | | | 458,129 | | |
| | | For the Years Ended December 31, | | | ||||||||||||||
| | | 2021 | | | 2020 | | | Change | | |||||||||
Cash flows provided by (used in) operating activities | | | | $ | 8,534 | | | | | $ | (26,073) | | | | | $ | 34,607 | | |
Cash flows provided by investing activities | | | | | 673,119 | | | | | | 164,531 | | | | | | 508,588 | | |
Cash flows used in financing activities | | | | | (676,434) | | | | | | (139,561) | | | | | | (536,873) | | |
| | | Asbury Park | | | Magnolia Green | | | Coney Island Bath Site | | | Other | | | Total | | |||||||||||||||
Total real estate | | | | $ | 72,552 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,945 | | | | | $ | 76,497 | | |
Land and development, net | | | | | 102,417 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 13,539 | | | | | | 232,014 | | |
Loans receivable and other lending investments, net | | | | | — | | | | | | — | | | | | | — | | | | | | 48,655 | | | | | | 48,655 | | |
Loans receivable held for sale | | | | | | | | | | | | | | | | | | | | | | | 37,650 | | | | | | 37,650 | | |
Other investments | | | | | — | | | | | | — | | | | | | — | | | | | | 32,405 | | | | | | 32,405 | | |
Total portfolio | | | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 427,221 | | |
Other assets(1) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,417 | | |
Total legacy assets | | | | | 174,969 | | | | | | 89,758 | | | | | | 26,300 | | | | | | 136,194 | | | | | | 450,638 | | |
Investment in Safe at book value | | | | | — | | | | | | — | | | | | | — | | | | | | 554,733 | | | | | | 554,733 | | |
Star Holdings total assets | | | | $ | 174,969 | | | | | $ | 89,758 | | | | | $ | 26,300 | | | | | $ | 690,927 | | | | | $ | 1,005,371 | | |
Executive officer | | | Age | | | Position | | | Position held with iStar | |
Jay Sugarman | | | 60 | | | Chairman and Chief Executive Officer | | | Chairman and Chief Executive Officer | |
Marcos Alvarado | | | 41 | | | President and Chief Investment Officer | | | President and Chief Investment Officer | |
Brett Asnas | | | 38 | | | Chief Financial Officer | | | Chief Financial Officer | |
Name | | | Age | | | Title | |
Jay Sugarman | | | 60 | | | Chief Executive Officer | |
Marcos Alvarado | | | 41 | | | President and Chief Investment Officer | |
Brett Asnas | | | 38 | | | Chief Financial Officer | |
Name | | | Age | | | Title | |
Clifford De Souza | | | 61 | | | Trustee | |
Richard Lieb | | | 63 | | | Trustee | |
Nina Matis | | | 75 | | | Lead Trustee | |
Name and Address | | | Number of Common Shares | | | Percent of Common Shares(1) | | ||||||
BlackRock, Inc(2) | | | | | 2,472,883 | | | | | | 18.6% | | |
The Vanguard Group(3) | | | | | 2,089,656 | | | | | | 15.7% | | |
NewEdge Wealth, LLC(4) | | | | | 678,448 | | | | | | 5.1% | | |
Name | | | Number of Common Shares | | | Percent of Common Shares(1) | | ||||||
Jay Sugarman(2) | | | | | 452,873 | | | | | | 3.4% | | |
Marcos Alvarado | | | | | 11,189 | | | | | | * | | |
Brett Asnas | | | | | 6,570 | | | | | | * | | |
Clifford De Souza | | | | | 12,899 | | | | | | * | | |
Richard Lieb | | | | | 6,370 | | | | | | * | | |
Nina Matis | | | | | 16,139 | | | | | | * | | |
All trustees and executive officers as a group (6 persons) | | | | | 506,041 | | | | | | 3.8% | | |
| | | Page | | |||
| | | | F-2 | | | |
Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | | |
Financial Statement Schedules: | | | | | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-43 | | |
| | | As of December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
ASSETS | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | |
Real estate, at cost | | | | $ | 94,593 | | | | | $ | 113,510 | | |
Less: accumulated depreciation | | | | | (18,096) | | | | | | (21,360) | | |
Real estate, net | | | | | 76,497 | | | | | | 92,150 | | |
Real estate available and held for sale | | | | | — | | | | | | 301 | | |
Total real estate | | | | | 76,497 | | | | | | 92,451 | | |
Land and development, net | | | | | 232,014 | | | | | | 286,810 | | |
Loans receivable and other lending investments, net ($925 and $4,769 of allowances as of December 31, 2022 and 2021, respectively) | | | | | 48,655 | | | | | | 332,844 | | |
Loans receivable held for sale | | | | | 37,650 | | | | | | — | | |
Other investments | | | | | 587,138 | | | | | | 500,410 | | |
Cash and cash equivalents | | | | | 4,227 | | | | | | 15,504 | | |
Accrued interest and operating lease income receivable, net | | | | | 1,132 | | | | | | 1,813 | | |
Deferred operating lease income receivable, net | | | | | 1,137 | | | | | | 3,159 | | |
Deferred expenses and other assets, net | | | | | 16,921 | | | | | | 23,772 | | |
Total assets | | | | $ | 1,005,371 | | | | | $ | 1,256,763 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities | | | | $ | 33,102 | | | | | $ | 32,379 | | |
Total liabilities | | | | | 33,102 | | | | | | 32,379 | | |
Commitments and contingencies (refer to Note 10) | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Net Parent Investment | | | | | 971,543 | | | | | | 1,223,695 | | |
Noncontrolling interests | | | | | 726 | | | | | | 689 | | |
Total equity | | | | | 972,269 | | | | | | 1,224,384 | | |
Total liabilities and equity | | | | $ | 1,005,371 | | | | | $ | 1,256,763 | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Operating lease income | | | | $ | 12,859 | | | | | $ | 16,824 | | | | | $ | 21,571 | | |
Interest income | | | | | 12,340 | | | | | | 29,522 | | | | | | 56,676 | | |
Other income(1) | | | | | 37,125 | | | | | | 36,726 | | | | | | 28,189 | | |
Land development revenue | | | | | 61,753 | | | | | | 189,103 | | | | | | 164,702 | | |
Total revenues | | | | | 124,077 | | | | | | 272,175 | | | | | | 271,138 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | 42,042 | | | | | | 51,369 | | | | | | 62,176 | | |
Real estate expense | | | | | 49,902 | | | | | | 45,126 | | | | | | 45,616 | | |
Land development cost of sales | | | | | 63,441 | | | | | | 171,961 | | | | | | 177,727 | | |
Depreciation and amortization | | | | | 4,910 | | | | | | 6,487 | | | | | | 6,095 | | |
General and administrative | | | | | 10,937 | | | | | | 46,340 | | | | | | 40,140 | | |
Provision for (recovery of) loan losses | | | | | 44,998 | | | | | | (8,085) | | | | | | 8,866 | | |
Impairment of assets | | | | | 14,476 | | | | | | 679 | | | | | | 5,790 | | |
Other expense | | | | | 494 | | | | | | 515 | | | | | | 271 | | |
Total costs and expenses | | | | | 231,200 | | | | | | 314,392 | | | | | | 346,681 | | |
Gain on equity investment | | | | | — | | | | | | 17,642 | | | | | | 23,916 | | |
Income from sales of real estate | | | | | 25,186 | | | | | | 26,319 | | | | | | 263 | | |
Income (loss) from operations before earnings from equity method investments and other items | | | | | (81,937) | | | | | | 1,744 | | | | | | (51,364) | | |
Earnings from equity method investments | | | | | 45,626 | | | | | | 83,458 | | | | | | 5,903 | | |
Net income (loss) from operations before income taxes | | | | | (36,311) | | | | | | 85,202 | | | | | | (45,461) | | |
Income tax benefit (expense) | | | | | — | | | | | | (22,531) | | | | | | 17,483 | | |
Net income (loss) | | | | | (36,311) | | | | | | 62,671 | | | | | | (27,978) | | |
Net (income) loss from operations attributable to noncontrolling interests | | | | | (37) | | | | | | 74 | | | | | | 196 | | |
Net income (loss) attributable to iStar Included Assets | | | | $ | (36,348) | | | | | $ | 62,745 | | | | | $ | (27,782) | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Net income (loss) | | | | $ | (36,311) | | | | | $ | 62,671 | | | | | $ | (27,978) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | |
Reclassification of losses on cash flow hedges into earnings upon realization(1) | | | | | 871 | | | | | | 729 | | | | | | 413 | | |
Reclassification of losses on available-for-sale securities | | | | | 386 | | | | | | — | | | | | | — | | |
Unrealized gains (losses) on available-for-sale securities | | | | | (4,623) | | | | | | (357) | | | | | | 1,838 | | |
Unrealized gains (losses) on cash flow hedges | | | | | 9,802 | | | | | | 3,239 | | | | | | (5,006) | | |
Other comprehensive income (loss) | | | | | 6,436 | | | | | | 3,611 | | | | | | (2,755) | | |
Comprehensive income (loss) | | | | | (29,875) | | | | | | 66,282 | | | | | | (30,733) | | |
Comprehensive loss attributable to noncontrolling interests | | | | | (37) | | | | | | 74 | | | | | | 196 | | |
Comprehensive income (loss) attributable to iStar Included Assets | | | | $ | (29,912) | | | | | $ | 66,356 | | | | | $ | (30,537) | | |
| | | Net Parent Investment | | | | | | | | | | | | | | |||||||||
| | | Equity | | | Accumulated Other Comprehensive Income (Loss) | | | Non controlling Interests | | | Total Equity | | ||||||||||||
Balance as of December 31, 2019 | | | | $ | 1,955,661 | | | | | $ | (6,303) | | | | | $ | 739 | | | | | $ | 1,950,097 | | |
Impact from adoption of new accounting standard (refer to Note 3) | | | | | (2,307) | | | | | | — | | | | | | — | | | | | | (2,307) | | |
Net loss | | | | | (27,782) | | | | | | — | | | | | | (196) | | | | | | (27,978) | | |
Change in accumulated other comprehensive income (loss) | | | | | — | | | | | | (2,755) | | | | | | — | | | | | | (2,755) | | |
Stock-based compensation | | | | | 15,256 | | | | | | — | | | | | | — | | | | | | 15,256 | | |
Net transactions with iStar Inc. | | | | | (135,145) | | | | | | — | | | | | | — | | | | | | (135,145) | | |
Balance as of December 31, 2020 | | | | $ | 1,805,683 | | | | | $ | (9,058) | | | | | $ | 543 | | | | | $ | 1,797,168 | | |
Net income (loss) | | | | | 62,745 | | | | | | — | | | | | | (74) | | | | | | 62,671 | | |
Change in accumulated other comprehensive income (loss) | | | | | — | | | | | | 3,611 | | | | | | — | | | | | | 3,611 | | |
Stock-based compensation | | | | | 23,360 | | | | | | — | | | | | | — | | | | | | 23,360 | | |
Net transactions with iStar Inc. | | | | | (662,646) | | | | | | — | | | | | | — | | | | | | (662,646) | | |
Distributions to noncontrolling interests | | | | | — | | | | | | — | | | | | | (500) | | | | | | (500) | | |
Contributions from noncontrolling interests | | | | | — | | | | | | — | | | | | | 794 | | | | | | 794 | | |
Change in noncontrolling interests | | | | | — | | | | | | — | | | | | | (74) | | | | | | (74) | | |
Balance as of December 31, 2021 | | | | $ | 1,229,142 | | | | | $ | (5,447) | | | | | $ | 689 | | | | | $ | 1,224,384 | | |
Net income (loss) | | | | | (36,348) | | | | | | — | | | | | | 37 | | | | | | (36,311) | | |
Change in accumulated other comprehensive income (loss) | | | | | — | | | | | | 6,436 | | | | | | — | | | | | | 6,436 | | |
Stock-based compensation | | | | | (11,806) | | | | | | — | | | | | | — | | | | | | (11,806) | | |
Net transactions with iStar Inc. | | | | | (210,434) | | | | | | — | | | | | | — | | | | | | (210,434) | | |
Balance as of December 31, 2022 | | | | $ | 970,554 | | | | | $ | 989 | | | | | $ | 726 | | | | | $ | 972,269 | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | $ | (36,311) | | | | | $ | 62,671 | | | | | $ | (27,978) | | |
Adjustments to reconcile net income (loss) to cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
(Recovery of) provision for loan losses | | | | | 44,998 | | | | | | (8,085) | | | | | | 8,866 | | |
Impairment of assets | | | | | 14,476 | | | | | | 679 | | | | | | 5,790 | | |
Depreciation and amortization | | | | | 4,910 | | | | | | 6,487 | | | | | | 6,095 | | |
Stock-based compensation expense | | | | | (11,806) | | | | | | 23,360 | | | | | | 15,256 | | |
Amortization of discounts/premiums and deferred interest on loans, net | | | | | (6,859) | | | | | | (14,481) | | | | | | (30,737) | | |
Deferred interest on loans received | | | | | 8,725 | | | | | | 27,526 | | | | | | 20,661 | | |
Earnings from equity method investments | | | | | (45,626) | | | | | | (83,458) | | | | | | (5,903) | | |
Distributions from operations of other investments | | | | | 26,317 | | | | | | 29,896 | | | | | | 9,935 | | |
Deferred operating lease income | | | | | 431 | | | | | | (257) | | | | | | (450) | | |
Gain on equity investment | | | | | — | | | | | | (17,642) | | | | | | (23,916) | | |
Income from sales of real estate | | | | | (25,186) | | | | | | (26,319) | | | | | | (263) | | |
Land development revenue in excess of cost of sales | | | | | 1,688 | | | | | | (17,142) | | | | | | 13,025 | | |
Other operating activities, net | | | | | (2,492) | | | | | | 20,404 | | | | | | (17,634) | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Changes in accrued interest and operating lease income receivable | | | | | 491 | | | | | | 5,222 | | | | | | (2,487) | | |
Changes in deferred expenses and other assets, net | | | | | 2,506 | | | | | | 1,647 | | | | | | 5,005 | | |
Changes in accounts payable, accrued expenses and other liabilities | | | | | (3,620) | | | | | | (1,974) | | | | | | (1,338) | | |
Cash flows provided by (used in) operating activities | | | | | (27,358) | | | | | | 8,534 | | | | | | (26,073) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Originations and fundings of loans receivable, net | | | | | (6,740) | | | | | | (75,250) | | | | | | (119,368) | | |
Capital expenditures on real estate assets | | | | | (676) | | | | | | (677) | | | | | | (2,231) | | |
Capital expenditures on land and development assets | | | | | (21,807) | | | | | | (23,929) | | | | | | (40,954) | | |
Repayments of and principal collections on loans receivable and other lending investments, net | | | | | 129,109 | | | | | | 270,393 | | | | | | 208,240 | | |
Net proceeds from sales of loans receivable | | | | | 75,921 | | | | | | 122,609 | | | | | | 11,000 | | |
Net proceeds from sales of real estate | | | | | 39,567 | | | | | | 127,348 | | | | | | 5,953 | | |
Net proceeds from sales of land and development assets | | | | | 59,946 | | | | | | 182,723 | | | | | | 161,063 | | |
Net proceeds from sales of other investments | | | | | 12,819 | | | | | | 111,429 | | | | | | — | | |
Distributions from other investments | | | | | 10,217 | | | | | | 33,304 | | | | | | 13,903 | | |
Contributions to and acquisition of interest in other investments | | | | | (81,737) | | | | | | (71,183) | | | | | | (76,671) | | |
Other investing activities, net | | | | | 19,444 | | | | | | (3,648) | | | | | | 3,596 | | |
Cash flows provided by investing activities | | | | | 236,063 | | | | | | 673,119 | | | | | | 164,531 | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Net transactions with iStar Inc. | | | | | (218,280) | | | | | | (675,934) | | | | | | (139,561) | | |
Distributions to noncontrolling interests | | | | | — | | | | | | (500) | | | | | | — | | |
Other financing activities | | | | | (25) | | | | | | — | | | | | | — | | |
Cash flows used in financing activities | | | | | (218,305) | | | | | | (676,434) | | | | | | (139,561) | | |
Changes in cash, cash equivalents and restricted cash | | | | | (9,600) | | | | | | 5,219 | | | | | | (1,103) | | |
Cash, cash equivalents and restricted cash at beginning of period | | | | | 17,074 | | | | | | 11,855 | | | | | | 12,958 | | |
Cash, cash equivalents and restricted cash at end of period | | | | $ | 7,474 | | | | | $ | 17,074 | | | | | $ | 11,855 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid during the period for interest, net of amount capitalized | | | | $ | 42,042 | | | | | $ | 51,369 | | | | | $ | 62,176 | | |
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Reconciliation of cash and cash equivalents and restricted cash presented on the consolidated statements of cash flows | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 4,227 | | | | | $ | 15,504 | | | | | $ | 9,427 | | |
Restricted cash included in deferred expenses and other assets, net | | | | | 3,247 | | | | | | 1,570 | | | | | | 2,428 | | |
Total cash and cash equivalents and restricted cash | | | | $ | 7,474 | | | | | $ | 17,074 | | | | | $ | 11,855 | | |
Supplemental disclosure of non-cash investing and financing activity: | | | | | | | | | | | | | | | | | | | |
Increase in other investments and other assets upon contribution from iStar Inc. | | | | $ | 7,846 | | | | | $ | 13,288 | | | | | $ | 4,416 | | |
Fundings and (repayments) of loan receivables and loan participations, net | | | | | — | | | | | | (42,501) | | | | | | 6,720 | | |
Accounts payable for capital expenditures on land and development and real estate assets | | | | | 828 | | | | | | — | | | | | | — | | |
Transfer of loan receivable to loan receivable held for sale | | | | | 37,650 | | | | | | — | | | | | | — | | |
Non-cash proceeds from sale of land and development asset | | | | | — | | | | | | 1,200 | | | | | | — | | |
Contributions from noncontrolling interests | | | | | — | | | | | | 794 | | | | | | — | | |
| | | As of | | |||||||||
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
ASSETS | | | | | | | | | | | | | |
Real estate | | | | | | | | | | | | | |
Real estate, at cost | | | | $ | 94,159 | | | | | $ | 93,477 | | |
Less: accumulated depreciation | | | | | (18,033) | | | | | | (14,987) | | |
Real estate, net | | | | | 76,126 | | | | | | 78,490 | | |
Land and development, net | | | | | 128,717 | | | | | | 176,833 | | |
Cash and cash equivalents | | | | | 3,754 | | | | | | 10,588 | | |
Deferred operating lease income receivable, net | | | | | 6 | | | | | | 3 | | |
Deferred expenses and other assets, net | | | | | 6,921 | | | | | | 5,001 | | |
Total assets | | | | $ | 215,524 | | | | | $ | 270,915 | | |
LIABILITIES | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities | | | | $ | 24,406 | | | | | $ | 24,744 | | |
Total liabilities | | | | | 24,406 | | | | | | 24,744 | | |
| | | Number of Shares | | | Grant Date Fair Value Per Share | | | Aggregate Intrinsic Value | | |||||||||
Nonvested at beginning of period | | | | | 754 | | | | | $ | 14.67 | | | | | $ | 19,480 | | |
Granted | | | | | 221 | | | | | $ | 24.77 | | | | | | | | |
Vested | | | | | (316) | | | | | $ | 11.14 | | | | | | | | |
Forfeited | | | | | (25) | | | | | $ | 20.54 | | | | | | | | |
Nonvested at end of period | | | | | 634 | | | | | $ | 19.74 | | | | | $ | 4,833 | | |
| | | Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Net income (loss) from operations before income taxes | | | | $ | (36,311) | | | | | $ | 85,202 | | | | | $ | (45,461) | | |
Statutory federal tax rate | | | | | 21% | | | | | | 21% | | | | | | 21% | | |
Income tax expense (benefit) at statutory rates | | | | | (7,625) | | | | | | 17,892 | | | | | | (9,547) | | |
State income taxes, net of federal benefit | | | | | (1,718) | | | | | | 4,337 | | | | | | (2,194) | | |
State net operating loss limitations | | | | | (1,047) | | | | | | 449 | | | | | | (801) | | |
Equity adjustments | | | | | (3,276) | | | | | | (144) | | | | | | — | | |
Unrealized hedge losses | | | | | — | | | | | | — | | | | | | (728) | | |
Mart-to-market adjustments | | | | | — | | | | | | — | | | | | | (6,192) | | |
Basis adjustments | | | | | — | | | | | | — | | | | | | 2,737 | | |
State franchise and minimum taxes | | | | | — | | | | | | (3) | | | | | | 53 | | |
Valuation allowance | | | | | 13,666 | | | | | | — | | | | | | (811) | | |
Income tax (benefit) expense | | | | $ | — | | | | | $ | 22,531 | | | | | $ | (17,483) | | |
| | | As of December 31, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Basis differences | | | | $ | 41,598 | | | | | $ | 33,456 | | |
Deferred expense | | | | | 4,211 | | | | | | 12,436 | | |
Depreciation | | | | | (2,613) | | | | | | (2,083) | | |
Net operating loss carryovers(1) | | | | | 50,386 | | | | | | 36,107 | | |
Valuation allowance | | | | | (93,582) | | | | | | (79,916) | | |
Deferred tax asset, net | | | | $ | — | | | | | $ | — | | |
| | | As of | | |||||||||
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Land, at cost | | | | $ | 5,570 | | | | | $ | 6,831 | | |
Buildings and improvements, at cost | | | | | 89,023 | | | | | | 106,679 | | |
Less: accumulated depreciation | | | | | (18,096) | | | | | | (21,360) | | |
Real estate, net | | | | | 76,497 | | | | | | 92,150 | | |
Real estate available and held for sale(1) | | | | | — | | | | | | 301 | | |
Total real estate | | | | $ | 76,497 | | | | | $ | 92,451 | | |
Year | | | Amount | | |||
2023 | | | | $ | 4,183 | | |
2024 | | | | | 4,129 | | |
2025 | | | | | 4,145 | | |
2026 | | | | | 4,203 | | |
2027 | | | | | 1,570 | | |
Thereafter | | | | | 1,117 | | |
Total | | | | $ | 19,347 | | |
| | | As of | | |||||||||
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Land and land development, at cost | | | | $ | 243,727 | | | | | $ | 297,621 | | |
Less: accumulated depreciation | | | | | (11,713) | | | | | | (10,811) | | |
Total land and development, net | | | | $ | 232,014 | | | | | $ | 286,810 | | |
| | | As of | | |||||||||
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Construction loans | | | | | | | | | | | | | |
Senior mortgages | | | | $ | 36,249 | | | | | $ | 184,643 | | |
Corporate/Partnership loans | | | | | — | | | | | | 618 | | |
Subtotal – gross carrying value of construction loans(1) | | | | | 36,249 | | | | | | 185,261 | | |
Loans | | | | | | | | | | | | | |
Senior mortgages | | | | | — | | | | | | 14,965 | | |
Subordinate mortgages | | | | | 13,331 | | | | | | 12,457 | | |
Subtotal – gross carrying value of loans | | | | | 13,331 | | | | | | 27,422 | | |
Other lending investments | | | | | | | | | | | | | |
Held-to-maturity debt securities | | | | | — | | | | | | 96,838 | | |
Available-for-sale debt securities | | | | | — | | | | | | 28,092 | | |
Subtotal – other lending investments | | | | | — | | | | | | 124,930 | | |
Total gross carrying value of loans receivable and other lending investments | | | | | 49,580 | | | | | | 337,613 | | |
Allowance for loan losses | | | | | (925) | | | | | | (4,769) | | |
Total loans receivable and other lending investments, net | | | | $ | 48,655 | | | | | $ | 332,844 | | |
| | | General Allowance | | | | | | | | | | | | | | |||||||||||||||
| | | Construction Loans | | | Loans | | | Held to Maturity Debt Securities | | | Specific Allowance | | | Total | | |||||||||||||||
Year Ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses at beginning of period | | | | $ | 1,213 | | | | | $ | 676 | | | | | $ | 2,304 | | | | | $ | 576 | | | | | $ | 4,769 | | |
Provision for (recovery of) loan losses(1) | | | | | (725) | | | | | | (239) | | | | | | — | | | | | | 46,034 | | | | | | 45,070 | | |
Transfers | | | | | (396) | | | | | | — | | | | | | (2,304) | | | | | | 2,700 | | | | | | — | | |
Charge-offs(1) | | | | | — | | | | | | — | | | | | | — | | | | | | (48,914) | | | | | | (48,914) | | |
Allowance for loan losses at end of period | | | | $ | 92 | | | | | $ | 437 | | | | | $ | — | | | | | $ | 396 | | | | | $ | 925 | | |
Year Ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses at beginning of period | | | | $ | 6,541 | | | | | $ | 1,643 | | | | | $ | 3,093 | | | | | $ | 743 | | | | | $ | 12,020 | | |
Recovery of loan losses(1) | | | | | (5,328) | | | | | | (967) | | | | | | (789) | | | | | | (167) | | | | | | (7,251) | | |
Allowance for loan losses at end of period | | | | $ | 1,213 | | | | | $ | 676 | | | | | $ | 2,304 | | | | | $ | 576 | | | | | $ | 4,769 | | |
Year Ended December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses at beginning of period | | | | $ | 6,668 | | | | | $ | 265 | | | | | $ | — | | | | | $ | 21,701 | | | | | $ | 28,634 | | |
Adoption of new accounting standard(2) | | | | | (353) | | | | | | 98 | | | | | | 20 | | | | | | — | | | | | | (235) | | |
Provision for loan losses(1) | | | | | 226 | | | | | | 1,280 | | | | | | 3,073 | | | | | | 4,931 | | | | | | 9,510 | | |
Charge-offs(3) | | | | | — | | | | | | — | | | | | | — | | | | | | (25,889) | | | | | | (25,889) | | |
Allowance for loan losses at end of period | | | | $ | 6,541 | | | | | $ | 1,643 | | | | | $ | 3,093 | | | | | $ | 743 | | | | | $ | 12,020 | | |
| | | Individually Evaluated for Impairment(1) | | | Collectively Evaluated for Impairment | | | Total | | |||||||||
As of December 31, 2022 | | | | | | | | | | | | | | | | | | | |
Construction loans | | | | $ | 29,493 | | | | | $ | 6,756 | | | | | $ | 36,249 | | |
Loans | | | | | — | | | | | | 13,331 | | | | | | 13,331 | | |
Less: Allowance for loan losses | | | | | (396) | | | | | | (529) | | | | | | (925) | | |
Total | | | | $ | 29,097 | | | | | $ | 19,558 | | | | | $ | 48,655 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | |
Construction loans(2) | | | | $ | 59,640 | | | | | $ | 125,621 | | | | | $ | 185,261 | | |
Loans(2) | | | | | — | | | | | | 27,422 | | | | | | 27,422 | | |
Held-to-maturity debt securities | | | | | — | | | | | | 96,838 | | | | | | 96,838 | | |
Available-for-sale debt securities(3) | | | | | — | | | | | | 28,092 | | | | | | 28,092 | | |
Less: Allowance for loan losses | | | | | (576) | | | | | | (4,193) | | | | | | (4,769) | | |
Total | | | | $ | 59,064 | | | | | $ | 273,780 | | | | | $ | 332,844 | | |
| | | Year of Origination | | | | | | | | |||||||||||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | Prior to 2018 | | | Total | | |||||||||||||||||||||
Senior mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,756 | | | | | | — | | | | | | 6,756 | | |
4.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal(1) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,756 | | | | | $ | — | | | | | $ | 6,756 | | |
Corporate/partnership loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Subordinate mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,331 | | | | | | 13,331 | | |
3.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 13,331 | | | | | $ | 13,331 | | |
Total | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,756 | | | | | $ | 13,331 | | | | | $ | 20,087 | | |
| | | Year of Origination | | | | | | | | |||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | 2017 | | | Prior to 2017 | | | Total | | |||||||||||||||||||||
Senior mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0 | | | | | — | | | | | | — | | | | | | — | | | | | | 11,909 | | | | | | — | | | | | | — | | | | | | 11,909 | | |
2.5 | | | | | — | | | | | | — | | | | | | — | | | | | | 52,161 | | | | | | — | | | | | | — | | | | | | 52,161 | | |
3.0 | | | | | — | | | | | | — | | | | | | — | | | | | | 58,522 | | | | | | — | | | | | | 3,056 | | | | | | 61,578 | | |
3.5 | | | | | — | | | | | | — | | | | | | — | | | | | | 14,320 | | | | | | — | | | | | | — | | | | | | 14,320 | | |
4.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal(1) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 136,912 | | | | | $ | — | | | | | $ | 3,056 | | | | | $ | 139,968 | | |
Corporate/partnership loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 618 | | | | | $ | — | | | | | $ | — | | | | | $ | 618 | | |
1.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
5.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 618 | | | | | $ | — | | | | | $ | — | | | | | $ | 618 | | |
Subordinate mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk rating | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1.0 | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
2.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
3.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,457 | | | | | | 12,457 | | |
3.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
4.5 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Year of Origination | | | | | | | | |||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | 2017 | | | Prior to 2017 | | | Total | | |||||||||||||||||||||
5.0 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Subtotal | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 12,457 | | | | | $ | 12,457 | | |
Total | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 137,530 | | | | | $ | — | | | | | $ | 15,513 | | | | | $ | 153,043 | | |
|
| | | Current | | | Less Than or Equal to 90 Days | | | Greater Than 90 Days | | | Total Past Due | | | Total | | |||||||||||||||
As of December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior mortgages | | | | $ | 6,756 | | | | | $ | 29,493 | | | | | $ | — | | | | | | 29,493 | | | | | $ | 36,249 | | |
Subordinate mortgages | | | | | 13,331 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,331 | | |
Total | | | | $ | 20,087 | | | | | $ | 29,493 | | | | | $ | — | | | | | $ | 29,493 | | | | | $ | 49,580 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior mortgages(1) | | | | $ | 139,968 | | | | | $ | — | | | | | $ | 59,640 | | | | | | 59,640 | | | | | $ | 199,608 | | |
Corporate/Partnership loans | | | | | 618 | | | | | | — | | | | | | — | | | | | | — | | | | | | 618 | | |
Subordinate mortgages | | | | | 12,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,457 | | |
Total | | | | $ | 153,043 | | | | | $ | — | | | | | $ | 59,640 | | | | | $ | 59,640 | | | | | $ | 212,683 | | |
| | | As of December 31, 2022 | | | As of December 31, 2021 | | ||||||||||||||||||||||||||||||
| | | Amortized Cost | | | Unpaid Principal Balance | | | Related Allowance | | | Amortized Cost | | | Unpaid Principal Balance | | | Related Allowance | | ||||||||||||||||||
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior mortgages(1) | | | | $ | 29,493 | | | | | $ | 29,358 | | | | | $ | (396) | | | | | $ | 59,640 | | | | | $ | 58,888 | | | | | $ | (576) | | |
Total | | | | $ | 29,493 | | | | | $ | 29,358 | | | | | $ | (396) | | | | | $ | 59,640 | | | | | $ | 58,888 | | | | | $ | (576) | | |
| | | Years Ended December 31, | | |||||||||||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||||||||||||||||||||
| | | Average Recorded Investment | | | Interest Income Recognized | | | Average Recorded Investment | | | Interest Income Recognized | | | Average Recorded Investment | | | Interest Income Recognized | | ||||||||||||||||||
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior mortgages | | | | $ | 45,032 | | | | | $ | — | | | | | $ | 57,853 | | | | | $ | — | | | | | $ | 50,205 | | | | | $ | 2,145 | | |
Total | | | | $ | 45,032 | | | | | $ | — | | | | | $ | 57,853 | | | | | $ | — | | | | | $ | 50,205 | | | | | $ | 2,145 | | |
| | | Face Value | | | Amortized Cost Basis | | | Net Unrealized Gain | | | Estimated Fair Value | | | Net Carrying Value | | |||||||||||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-Sale Securities(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipal debt securities | | | | $ | 23,855 | | | | | $ | 23,855 | | | | | $ | 4,237 | | | | | $ | 28,092 | | | | | $ | 28,092 | | |
Held-to-Maturity Securities(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt securities | | | | | 100,000 | | | | | | 96,838 | | | | | | — | | | | | | 96,838 | | | | | | 96,838 | | |
Total | | | | $ | 123,855 | | | | | $ | 120,693 | | | | | $ | 4,237 | | | | | $ | 124,930 | | | | | $ | 124,930 | | |
| | | Carrying Value As of December 31, | | | Equity in Earnings (Losses) For the Years Ended December 31, | | ||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2022 | | | 2021 | | | 2020 | | |||||||||||||||
Real estate equity investments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Safehold Inc. (“Safe”)(1) | | | | $ | 554,733 | | | | | $ | 438,186 | | | | | $ | 33,261 | | | | | $ | 40,647 | | | | | $ | 20,054 | | |
Other real estate equity investments(2) | | | | | 32,405 | | | | | | 44,349 | | | | | | 19,624 | | | | | | 36,600 | | | | | | (12,929) | | |
Subtotal | | | | | 587,138 | | | | | | 482,535 | | | | | | 52,885 | | | | | | 77,247 | | | | | | 7,125 | | |
Other strategic investments(3) | | | | | — | | | | | | 17,875 | | | | | | (7,259) | | | | | | 6,211 | | | | | | (1,222) | | |
Total | | | | $ | 587,138 | | | | | $ | 500,410 | | | | | $ | 45,626 | | | | | $ | 83,458 | | | | | $ | 5,903 | | |
| | | As of December 31, | | | | | | For the Years Ended December 31, | | ||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | | | | 2022 | | | 2021 | | | 2020 | | |||||||||||||||
Balance Sheets | | | | | | | | | | | | | | | Income Statements | | | | | | | | | | | | | | | | | | | |
Total assets | | | | $ | 5,942,105 | | | | | $ | 5,981,622 | | | | Revenues | | | | $ | 625,162 | | | | | $ | 883,259 | | | | | $ | 129,776 | | |
Total liabilities | | | | | 3,745,332 | | | | | | 3,018,488 | | | | Expenses | | | | | (237,343) | | | | | | (253,940) | | | | | | (188,612) | | |
Noncontrolling interests | | | | | 23,067 | | | | | | 2,924 | | | | Net income (loss) attributable to parent entities | | | | | 378,557 | | | | | | 629,085 | | | | | | (59,030) | | |
Total equity attributable to parent entities | | | | | 2,173,706 | | | | | | 2,960,210 | | | | | | | | | | | | | | | | | | | | | | | |
| | | As of | | |||||||||
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Intangible assets, net(1) | | | | $ | 319 | | | | | $ | 1,209 | | |
Restricted cash | | | | | 3,247 | | | | | | 1,570 | | |
Operating lease right-of-use assets(2) | | | | | 1,860 | | | | | | 2,419 | | |
Other assets(3) | | | | | 9,471 | | | | | | 14,185 | | |
Other receivables | | | | | 1,895 | | | | | | 3,571 | | |
Leasing costs, net(4) | | | | | 129 | | | | | | 818 | | |
Deferred expenses and other assets, net | | | | $ | 16,921 | | | | | $ | 23,772 | | |
| | | As of | | |||||||||
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Other liabilities(1) | | | | $ | 26,235 | | | | | | 24,449 | | |
Accrued expenses | | | | | 4,861 | | | | | | 5,540 | | |
Operating lease liabilities (see table above) | | | | | 2,006 | | | | | | 2,390 | | |
Accounts payable, accrued expenses and other liabilities | | | | $ | 33,102 | | | | | $ | 32,379 | | |
| | | Operating(1) | | |||
2023 | | | | $ | 486 | | |
2024 | | | | | 486 | | |
2025 | | | | | 486 | | |
2026 | | | | | 486 | | |
2027 | | | | | 162 | | |
Thereafter | | | | | — | | |
Total undiscounted cash flows | | | | | 2,106 | | |
Present value discount(1) | | | | | (100) | | |
Lease liabilities | | | | $ | 2,006 | | |
| | | As of | | |||||||||
| | | December 31, 2022 | | | December 31, 2021 | | ||||||
Unrealized gains on available-for-sale securities | | | | $ | — | | | | | $ | 4,237 | | |
Unrealized gains (losses) on cash flow hedges | | | | | 989 | | | | | | (9,684) | | |
Accumulated other comprehensive loss | | | | $ | 989 | | | | | $ | (5,447) | | |
| | | Fair Value Using | | |||||||||||||||||||||
| | | Total | | | Quoted market prices in active markets (Level 1) | | | Significant other observable inputs (Level 2) | | | Significant unobservable inputs (Level 3) | | ||||||||||||
As of December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate, net(1) | | | | $ | 811 | | | | | $ | — | | | | | $ | — | | | | | $ | 811 | | |
Impaired land and development(2) | | | | | 26,300 | | | | | | — | | | | | | — | | | | | | 26,300 | | |
Loans receivable held for sale (refer to Note 6) | | | | | 37,650 | | | | | | — | | | | | | — | | | | | | 37,650 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Recurring basis: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale securities(3) | | | | $ | 28,092 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,092 | | |
| | | 2022 | | | 2021 | | ||||||
Beginning balance | | | | $ | 28,092 | | | | | $ | 25,274 | | |
Purchases | | | | | — | | | | | | 3,375 | | |
Sales and Repayments | | | | | (26,752) | | | | | | (200) | | |
Realized gain recorded in other income | | | | | 2,897 | | | | | | — | | |
Unrealized losses recorded in other comprehensive income | | | | | (4,237) | | | | | | (357) | | |
Ending balance | | | | $ | — | | | | | $ | 28,092 | | |
| | | As of December 31, 2022 | | | As of December 31, 2021 | | ||||||||||||||||||
| | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans receivable and other lending investments, net(1) | | | | | 49 | | | | | | 46 | | | | | | 333 | | | | | | 345 | | |
Loans receivable held for sale(1) (refer to Note 6) | | | | | 38 | | | | | | 38 | | | | | | — | | | | | | — | | |
Cash and cash equivalents(2) | | | | | 4 | | | | | | 4 | | | | | | 16 | | | | | | 16 | | |
Restricted cash(2) | | | | | 3 | | | | | | 3 | | | | | | 2 | | | | | | 2 | | |
| | | Net Lease | | | Real Estate Finance | | | Operating Properties | | | Land and Development | | | Corporate/ Other(1) | | | | Company Total | | ||||||||||||||||||
Year Ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease income | | | | $ | — | | | | | $ | — | | | | | $ | 12,454 | | | | | $ | 405 | | | | | $ | — | | | | | | $ | 12,859 | | |
Interest income | | | | | — | | | | | | 12,340 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 12,340 | | |
Other income | | | | | — | | | | | | 3,570 | | | | | | 27,188 | | | | | | 6,323 | | | | | | 44 | | | | | | | 37,125 | | |
Land development revenue | | | | | — | | | | | | — | | | | | | — | | | | | | 61,753 | | | | | | — | | | | | | | 61,753 | | |
| | | Net Lease | | | Real Estate Finance | | | Operating Properties | | | Land and Development | | | Corporate/ Other(1) | | | | Company Total | | ||||||||||||||||||
Earnings from equity method investments | | | | | 33,261 | | | | | | — | | | | | | 14,850 | | | | | | 4,775 | | | | | | (7,260) | | | | | | | 45,626 | | |
Gain on equity investment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | |
Income from sales of real estate | | | | | — | | | | | | — | | | | | | 25,186 | | | | | | — | | | | | | — | | | | | | | 25,186 | | |
Total revenue and other earnings | | | | | 33,261 | | | | | | 15,910 | | | | | | 79,678 | | | | | | 73,256 | | | | | | (7,216) | | | | | | | 194,889 | | |
Real estate expense | | | | | — | | | | | | — | | | | | | (33,900) | | | | | | (16,002) | | | | | | — | | | | | | | (49,902) | | |
Land development cost of sales | | | | | — | | | | | | — | | | | | | — | | | | | | (63,441) | | | | | | — | | | | | | | (63,441) | | |
Other expense | | | | | — | | | | | | (308) | | | | | | — | | | | | | — | | | | | | (186) | | | | | | | (494) | | |
Allocated interest expense | | | | | (17,706) | | | | | | (8,306) | | | | | | (4,649) | | | | | | (10,865) | | | | | | (516) | | | | | | | (42,042) | | |
Allocated general and administrative(2) | | | | | (4,574) | | | | | | (4,044) | | | | | | (2,255) | | | | | | (8,197) | | | | | | (3,673) | | | | | | | (22,743) | | |
Segment profit (loss)(3) | | | | $ | 10,981 | | | | | $ | 3,252 | | | | | $ | 38,874 | | | | | $ | (25,249) | | | | | $ | (11,591) | | | | | | $ | 16,267 | | |
Other significant items: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for loan losses | | | | $ | — | | | | | $ | 44,998 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | $ | 44,998 | | |
Impairment of assets | | | | | — | | | | | | — | | | | | | 1,749 | | | | | | 12,727 | | | | | | — | | | | | | | 14,476 | | |
Depreciation and amortization | | | | | — | | | | | | — | | | | | | 3,797 | | | | | | 1,113 | | | | | | — | | | | | | | 4,910 | | |
Capitalized expenditures | | | | | — | | | | | | — | | | | | | 881 | | | | | | 20,730 | | | | | | — | | | | | | | 21,611 | | |
Year Ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease income | | | | $ | — | | | | | $ | — | | | | | $ | 16,445 | | | | | $ | 379 | | | | | $ | — | | | | | | $ | 16,824 | | |
Interest income | | | | | — | | | | | | 29,522 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 29,522 | | |
Other income | | | | | — | | | | | | 1,206 | | | | | | 27,342 | | | | | | 6,899 | | | | | | 1,279 | | | | | | | 36,726 | | |
Land development revenue | | | | | — | | | | | | — | | | | | | — | | | | | | 189,103 | | | | | | — | | | | | | | 189,103 | | |
Earnings (losses) from equity method investments | | | | | 40,647 | | | | | | — | | | | | | 15,108 | | | | | | 21,492 | | | | | | 6,211 | | | | | | | 83,458 | | |
Gain on equity investment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,642 | | | | | | | 17,642 | | |
Income from sales of real estate | | | | | — | | | | | | — | | | | | | 26,319 | | | | | | — | | | | | | — | | | | | | | 26,319 | | |
Total revenue and other earnings | | | | | 40,647 | | | | | | 30,728 | | | | | | 85,214 | | | | | | 217,873 | | | | | | 25,132 | | | | | | | 399,594 | | |
Real estate expense | | | | | — | | | | | | — | | | | | | (26,778) | | | | | | (18,348) | | | | | | — | | | | | | | (45,126) | | |
Land development cost of sales | | | | | — | | | | | | — | | | | | | — | | | | | | (171,961) | | | | | | — | | | | | | | (171,961) | | |
Other expense | | | | | — | | | | | | (515) | | | | | | — | | | | | | — | | | | | | — | | | | | | | (515) | | |
Allocated interest expense | | | | | (12,378) | | | | | | (14,830) | | | | | | (6,949) | | | | | | (15,242) | | | | | | (1,970) | | | | | | | (51,369) | | |
Allocated general and administrative(2) | | | | | (2,963) | | | | | | (4,736) | | | | | | (2,227) | | | | | | (9,555) | | | | | | (3,499) | | | | | | | (22,980) | | |
Segment profit (loss)(3) | | | | $ | 25,306 | | | | | $ | 10,647 | | | | | $ | 49,260 | | | | | $ | 2,767 | | | | | $ | 19,663 | | | | | | $ | 107,643 | | |
Other significant items: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recovery of loan losses | | | | $ | — | | | | | $ | (8,085) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | $ | (8,085) | | |
Impairment of assets | | | | | — | | | | | | — | | | | | | 679 | | | | | | — | | | | | | — | | | | | | | 679 | | |
Depreciation and amortization | | | | | — | | | | | | — | | | | | | 5,585 | | | | | | 902 | | | | | | — | | | | | | | 6,487 | | |
Capitalized expenditures | | | | | — | | | | | | — | | | | | | 655 | | | | | | 24,036 | | | | | | — | | | | | | | 24,691 | | |
Year Ended December 31, 2020 | | | | | | | | | | �� | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease income | | | | $ | — | | | | | $ | — | | | | | $ | 21,215 | | | | | $ | 356 | | | | | $ | — | | | | | | $ | 21,571 | | |
| | | Net Lease | | | Real Estate Finance | | | Operating Properties | | | Land and Development | | | Corporate/ Other(1) | | | | Company Total | | ||||||||||||||||||
Interest income | | | | | — | | | | | | 56,676 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 56,676 | | |
Other income | | | | | — | | | | | | 11,975 | | | | | | 8,065 | | | | | | 6,525 | | | | | | 1,624 | | | | | | | 28,189 | | |
Land development revenue | | | | | — | | | | | | — | | | | | | — | | | | | | 164,702 | | | | | | — | | | | | | | 164,702 | | |
Earnings (losses) from equity method investments | | | | | 20,054 | | | | | | — | | | | | | (16,361) | | | | | | 3,432 | | | | | | (1,222) | | | | | | | 5,903 | | |
Gain on equity investment | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,916 | | | | | | | 23,916 | | |
Income from sales of real estate | | | | | — | | | | | | — | | | | | | 263 | | | | | | — | | | | | | — | | | | | | | 263 | | |
Total revenue and other earnings | | | | | 20,054 | | | | | | 68,651 | | | | | | 13,182 | | | | | | 175,015 | | | | | | 24,318 | | | | | | | 301,220 | | |
Real estate expense | | | | | — | | | | | | — | | | | | | (22,936) | | | | | | (22,680) | | | | | | — | | | | | | | (45,616) | | |
Land development cost of sales | | | | | — | | | | | | — | | | | | | — | | | | | | (177,727) | | | | | | — | | | | | | | (177,727) | | |
Other expense | | | | | — | | | | | | (266) | | | | | | — | | | | | | — | | | | | | (5) | | | | | | | (271) | | |
Allocated interest expense | | | | | (10,417) | | | | | | (23,390) | | | | | | (8,951) | | | | | | (17,940) | | | | | | (1,478) | | | | | | | (62,176) | | |
Allocated general and administrative(2) | | | | | (2,383) | | | | | | (6,622) | | | | | | (2,591) | | | | | | (9,990) | | | | | | (3,298) | | | | | | | (24,884) | | |
Segment profit (loss)(3) | | | | $ | 7,254 | | | | | $ | 38,373 | | | | | $ | (21,296) | | | | | $ | (53,322) | | | | | $ | 19,537 | | | | | | $ | (9,454) | | |
Other significant non-cash items: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for loan losses | | | | $ | — | | | | | $ | 8,866 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | $ | 8,866 | | |
Impairment of assets | | | | | — | | | | | | — | | | | | | 3,052 | | | | | | 2,738 | | | | | | — | | | | | | | 5,790 | | |
Depreciation and amortization | | | | | — | | | | | | — | | | | | | 5,143 | | | | | | 952 | | | | | | — | | | | | | | 6,095 | | |
Capitalized expenditures | | | | | — | | | | | | — | | | | | | 1,636 | | | | | | 30,506 | | | | | | — | | | | | | | 32,142 | | |
As of December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate, net | | | | $ | — | | | | | $ | — | | | | | $ | 76,497 | | | | | $ | — | | | | | $ | — | | | | | | $ | 76,497 | | |
Total real estate | | | | | — | | | | | | — | | | | | | 76,497 | | | | | | — | | | | | | — | | | | | | | 76,497 | | |
Land and development, net | | | | | — | | | | | | — | | | | | | — | | | | | | 232,014 | | | | | | — | | | | | | | 232,014 | | |
Loans receivable and other lending investments, net | | | | | — | | | | | | 48,655 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 48,655 | | |
Loan receivable held for sale | | | | | — | | | | | | 37,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 37,650 | | |
Other investments | | | | | 554,733 | | | | | | — | | | | | | 32,405 | | | | | | — | | | | | | — | | | | | | | 587,138 | | |
Total portfolio assets | | | | | 554,733 | | | | | | 86,305 | | | | | | 108,902 | | | | | | 232,014 | | | | | | — | | | | | | | 981,954 | | |
Cash and other assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23,417 | | |
Total assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1,005,371 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate, net | | | | $ | — | | | | | $ | — | | | | | $ | 92,150 | | | | | $ | — | | | | | $ | — | | | | | | $ | 92,150 | | |
Real estate available and held for sale | | | | | — | | | | | | — | | | | | | 301 | | | | | | — | | | | | | — | | | | | | | 301 | | |
Total real estate | | | | | — | | | | | | — | | | | | | 92,451 | | | | | | — | | | | | | — | | | | | | | 92,451 | | |
Land and development, net | | | | | — | | | | | | — | | | | | | — | | | | | | 286,810 | | | | | | — | | | | | | | 286,810 | | |
Loans receivable and other lending investments, net | | | | | — | | | | | | 332,844 | | | | | | — | | | | | | — | | | | | | — | | | | | | | 332,844 | | |
Other investments | | | | | 438,186 | | | | | | — | | | | | | 43,252 | | | | | | 1,096 | | | | | | 17,876 | | | | | | | 500,410 | | |
Total portfolio assets | | | | $ | 438,186 | | | | | | 332,844 | | | | | | 135,703 | | | | | | 287,906 | | | | | | 17,876 | | | | | | | 1,212,515 | | |
| | | | | | | | | | | | | | | | | | | | |
| | | Net Lease | | | Real Estate Finance | | | Operating Properties | | | Land and Development | | | Corporate/ Other(1) | | | | Company Total | | |||
Cash and other assets | | | | | | | | | | | | | | | | | | | | | 44,248 | | |
Total assets | | | | | | | | | | | | | | | | | | | | $ | 1,256,763 | | |
|
| | | For the Years Ended December 31, | | |||||||||||||||
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Segment profit (loss) | | | | $ | 16,267 | | | | | $ | 107,643 | | | | | $ | (9,454) | | |
Less: (Provision for) recovery of loan losses | | | | | (44,998) | | | | | | 8,085 | | | | | | (8,866) | | |
Less: Impairment of assets | | | | | (14,476) | | | | | | (679) | | | | | | (5,790) | | |
Less: Stock-based compensation | | | | | 11,806 | | | | | | (23,360) | | | | | | (15,256) | | |
Less: Depreciation and amortization | | | | | (4,910) | | | | | | (6,487) | | | | | | (6,095) | | |
Less: Income tax benefit (expense) | | | | | — | | | | | | (22,531) | | | | | | 17,483 | | |
Net income (loss) | | | | $ | (36,311) | | | | | $ | 62,671 | | | | | $ | (27,978) | | |
| | | Balance at Beginning of Period | | | Charged to Costs and Expenses | | | Adjustments to Valuation Accounts | | | Deductions | | | Balance at End of Period | | |||||||||||||||
For the Year Ended December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for loan losses(1)(2) | | | | $ | 28,634 | | | | | $ | 8,866 | | | | | $ | 409 | | | | | $ | (25,889) | | | | | $ | 12,020 | | |
Allowance for doubtful accounts(2) | | | | | 731 | | | | | | 1,324 | | | | | | — | | | | | | (896) | | | | | | 1,159 | | |
Allowance for deferred tax assets(2) | | | | | 80,727 | | | | | | (811) | | | | | | — | | | | | | — | | | | | | 79,916 | | |
| | | | $ | 110,092 | | | | | $ | 9,379 | | | | | $ | 409 | | | | | $ | (26,785) | | | | | $ | 93,095 | | |
For the Year Ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for loan losses(1)(2) | | | | $ | 12,020 | | | | | $ | (8,085) | | | | | $ | 834 | | | | | $ | — | | | | | $ | 4,769 | | |
Allowance for doubtful accounts(2) | | | | | 1,159 | | | | | | (907) | | | | | | — | | | | | | (198) | | | | | | 54 | | |
Allowance for deferred tax assets(2) | | | | | 79,916 | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,916 | | |
| | | | $ | 93,095 | | | | | $ | (8,992) | | | | | $ | 834 | | | | | $ | (198) | | | | | $ | 84,739 | | |
For the Year Ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve for loan losses(1)(2) | | | | $ | 4,769 | | | | | $ | 45,070 | | | | | $ | — | | | | | $ | (48,914) | | | | | $ | 925 | | |
Allowance for doubtful accounts(2) | | | | | 54 | | | | | | 189 | | | | | | — | | | | | | (161) | | | | | | 82 | | |
Allowance for deferred tax assets(2) | | | | | 79,916 | | | | | | 13,666 | | | | | | — | | | | | | — | | | | | | 93,582 | | |
| | | | $ | 84,739 | | | | | $ | 58,925 | | | | | $ | — | | | | | $ | (49,075) | | | | | $ | 94,589 | | |
| | | | | | | | | | | | Initial Cost to Company | | | Cost Capitalized Subsequent to Acquisition(1) | | | Gross Amount Carried at Close of Period | | | | | | | | | | | | | | | Depreciable Life (Years) | | ||||||||||||||||||||||||||||||
Location | | | | | | Encumbrances | | | Land | | | Building and Improvements | | | Land | | | Building and Improvements | | | Total | | | Accumulated Depreciation | | | Date Acquired | | ||||||||||||||||||||||||||||||||||||
LAND: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
California | | | LAN003 | | | | $ | — | | | | | $ | 28,464 | | | | | $ | 2,836 | | | | | $ | (19,453) | | | | | $ | 9,011 | | | | | $ | 2,836 | | | | | $ | 11,847 | | | | | $ | 2,908(2) | | | | | | 2010 | | | | | | — | | |
New Jersey | | | LAN006 | | | | | — | | | | | | 43,300 | | | | | | — | | | | | | 36,355 | | | | | | 79,655 | | | | | | — | | | | | | 79,655 | | | | | | 1,255(2) | | | | | | 2009 | | | | | | — | | |
New Jersey | | | LAN007 | | | | | — | | | | | | 3,992 | | | | | | — | | | | | | 11,241 | | | | | | 15,233 | | | | | | — | | | | | | 15,233 | | | | | | — | | | | | | 2009 | | | | | | — | | |
New Jersey | | | LAN008 | | | | | — | | | | | | 111 | | | | | | 5,954 | | | | | | 2,719 | | | | | | 2,830 | | | | | | 5,954 | | | | | | 8,784 | | | | | | — | | | | | | 2009 | | | | | | — | | |
New York | | | LAN009 | | | | | — | | | | | | 58,900 | | | | | | — | | | | | | (32,600) | | | | | | 26,300 | | | | | | — | | | | | | 26,300 | | | | | | — | | | | | | 2011 | | | | | | — | | |
New York | | | LAN011 | | | | | — | | | | | | 4,600 | | | | | | — | | | | | | — | | | | | | 4,600 | | | | | | — | | | | | | 4,600 | | | | | | — | | | | | | 2018 | | | �� | | | — | | |
Virginia | | | LAN012 | | | | | — | | | | | | 72,138 | | | | | | — | | | | | | 25,170 | | | | | | 97,308 | | | | | | — | | | | | | 97,308 | | | | | | 7,550(2) | | | | | | 2009 | | | | | | — | | |
Subtotal | | | | | | | | — | | | | | | 211,505 | | | | | | 8,790 | | | | | | 23,432 | | | | | | 234,937 | | | | | | 8,790 | | | | | | 243,727 | | | | | | 11,713 | | | | | | | | | | | | | | |
RETAIL: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Illinois | | | RET004 | | | | $ | — | | | | | $ | — | | | | | $ | 336 | | | | | $ | 98 | | | | | $ | — | | | | | $ | 434 | | | | | $ | 434 | | | | | $ | 63 | | | | | | 2010 | | | | | | 40.0 | | |
Subtotal | | | | | | | | — | | | | | | — | | | | | | 336 | | | | | | 98 | | | | | | — | | | | | | 434 | | | | | | 434 | | | | | | 63 | | | | | | | | | | | | | | |
HOTEL: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New Jersey | | | HOT002 | | | | $ | — | | | | | $ | 297 | | | | | $ | 18,299 | | | | | $ | 4,032 | | | | | $ | 297 | | | | | $ | 22,331 | | | | | $ | 22,628 | | | | | $ | 4,333 | | | | | | 2019 | | | | | | 40.0 | | |
New Jersey | | | HOT003 | | | | | — | | | | | | 120 | | | | | | 6,548 | | | | | | 23 | | | | | | 120 | | | | | | 6,571 | | | | | | 6,691 | | | | | | 578 | | | | | | 2019 | | | | | | 40.0 | | |
New Jersey | | | HOT004 | | | | | — | | | | | | 3,815 | | | | | | 40,194 | | | | | | 4,632 | | | | | | 3,815 | | | | | | 44,827 | | | | | | 48,642 | | | | | | 11,185 | | | | | | 2016 | | | | | | 40.0 | | |
Subtotal | | | | | | | | — | | | | | | 4,232 | | | | | | 65,041 | | | | | | 8,687 | | | | | | 4,232 | | | | | | 73,729 | | | | | | 77,961 | | | | | �� | 16,096 | | | | | | | | | | | | | | |
ENTERTAINMENT: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New Jersey | | | ENT060 | | | | $ | — | | | | | $ | 750 | | | | | $ | 10,670 | | | | | $ | 855 | | | | | $ | 750 | | | | | $ | 11,525 | | | | | $ | 12,275 | | | | | $ | 1,586 | | | | | | 2017 | | | | | | 40.0 | | |
New York | | | ENT063 | | | | | — | | | | | | 3,277 | | | | | | — | | | | | | 646 | | | | | | 587 | | | | | | 3,336 | | | | | | 3,923 | | | | | | 350 | | | | | | 2013 | | | | | | 40.0 | | |
Subtotal | | | | | | | | — | | | | | | 4,027 | | | | | | 10,670 | | | | | | 1,501 | | | | | | 1,337 | | | | | | 14,861 | | | | | | 16,198 | | | | | | 1,936 | | | | | | | | | | | | | | |
TOTAL | | | | | | | $ | — | | | | | $ | 219,764 | | | | | $ | 84,837 | | | | | $ | 33,718 | | | | | $ | 240,506 | | | | | $ | 97,814 | | | | | $ | 338,320 | | | | | $ | 29,808(3) | | | | | | | | | | | | | | |
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Balance at January 1 | | | | $ | 415,963 | | | | | $ | 660,896 | | | | | $ | 817,382 | | |
Improvements and additions | | | | | 21,430 | | | | | | 24,691 | | | | | | 32,142 | | |
Dispositions | | | | | (85,450) | | | | | | (268,945) | | | | | | (182,838) | | |
Impairments | | | | | (13,623) | | | | | | (679) | | | | | | (5,790) | | |
Balance at December 31 | | | | $ | 338,320 | | | | | $ | 415,963 | | | | | $ | 660,896 | | |
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Balance at January 1 | | | | $ | (36,702) | | | | | $ | (32,643) | | | | | $ | (28,049) | | |
Additions | | | | | (4,555) | | | | | | (5,086) | | | | | | (5,482) | | |
Dispositions | | | | | 11,449 | | | | | | 1,027 | | | | | | 888 | | |
Balance at December 31 | | | | $ | (29,808) | | | | | $ | (36,702) | | | | | $ | (32,643) | | |
Type of Loan/Borrower | | | Underlying Property Type | | | Contractual Interest Accrual Rates | | | Contractual Interest Payment Rates | | | Effective Maturity Dates | | | Periodic Payment Terms(1) | | | Prior Liens | | | Face Amount of Mortgages | | | Carrying Amount of Mortgages(2)(3) | | ||||||||||||
Senior Mortgages: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrower A | | | Apartment/Residential | | | LIBOR + 5.25% | | | LIBOR + 5.25% | | | June, 2023 | | | | | IO | | | | | | — | | | | | $ | 6,765 | | | | | $ | 6,756 | | |
Borrower B(4) | | | Mixed Use/Mixed Collateral | | | SOFR + 9.00% | | | SOFR + 9.00% | | | October, 2026 | | | | | IO | | | | | | — | | | | | | 80,832 | | | | | | 37,650 | | |
Borrower C | | | Apartment/Residential | | | LIBOR + 5.25% | | | LIBOR + 5.25% | | | December, 2022 | | | | | IO | | | | | | — | | | | | | 29,358 | | | | | | 29,097 | | |
Subordinate Mortgages: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrower D | | | Hotel | | | Fixed: 6.80% | | | Fixed: 6.80% | | | September, 2057 | | | | | IO | | | | | | — | | | | | | 13,327 | | | | | | 13,331 | | |
Total mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 130,282 | | | | | $ | 86,834 | | |
| | | 2022 | | | 2021 | | | 2020 | | |||||||||
Balance at January 1 | | | | $ | 211,488 | | | | | $ | 496,553 | | | | | $ | 561,761 | | |
Additions: | | | | | | | | | | | | | | | | | | | |
New mortgage loans | | | | | — | | | | | | 32,942 | | | | | | 19,975 | | |
Additions under existing mortgage loans | | | | | 6,482 | | | | | | 20,958 | | | | | | 72,574 | | |
Other(2) | | | | | 4,233 | | | | | | 7,455 | | | | | | 25,867 | | |
Deductions(3): | | | | | | | | | | | | | | | | | | | |
Collections of principal | | | | | (111,112) | | | | | | (304,053) | | | | | | (178,662) | | |
Change in provision for loan losses | | | | | (24,237) | | | | | | 166 | | | | | | (4,930) | | |
Transfers to real estate and equity investments | | | | | — | | | | | | (42,501) | | | | | | — | | |
Amortization of premium | | | | | (20) | | | | | | (32) | | | | | | (32) | | |
Balance at December 31 | | | | $ | 86,834 | | | | | $ | 211,488 | | | | | $ | 496,553 | | |