Attached files

file filename
EX-23.1 - EXHIBIT 23.1 - ISTAR INC.consent.htm


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
_______________________________________________________________________________
 
FORM 8-K/A
(Amendment No. 1)
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): June 30, 2018
 
_______________________________________________________________________________ 
iStar Inc.
(Exact name of registrant as specified in its charter)
 
Maryland
 
1-15371
 
95-6881527
(State or other jurisdiction of
incorporation)
 
(Commission File
Number)
 
(IRS Employer
Identification Number)
 
1114 Avenue of the Americas, 39th Floor
New York, New York
 
10036
(Address of principal executive offices)
 
(Zip Code)
 
Registrant’s telephone number, including area code:  (212) 930-9400
 _______________________________________________________________________________

N/A
(Former name or former address, if changed since last report.)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
 




Explanatory Note

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, iStar Inc. (the “Company,” “we,” “our,” and “us”) hereby amends the Company’s Current Report on Form 8-K filed on July 6, 2018 (the "Initial Report") to provide the historical and pro forma financial information required by Item 9.01 relating to our consolidation of iStar Net Lease I LLC ("iStar Net Lease I"). This report should be read in conjunction with the Initial Report. On June 30, 2018, the Company obtained control over iStar Net Lease I. As a result, effective June 30, 2018, the Company consolidated iStar Net Lease I which had previously been accounted for as an equity method investment.
An unaudited pro forma consolidated balance sheet is not presented because the consolidation of iStar Net Lease I was reflected in the Company's consolidated balance sheet as of June 30, 2018. The unaudited pro forma consolidated statements of operations assumes that the consolidation of iStar Net Lease I occurred on January 1, 2017. The unaudited pro forma adjustments are based on available information and certain estimates and assumptions that the Company believes are reasonable and factually supportable. The unaudited pro forma consolidated statements of operations are not necessarily indicative of what actual results of operations would have been had the Company consolidated iStar Net Lease I on January 1, 2017, nor does it purport to represent the results of operations for future periods.
ITEM 9.01                                 Financial Statements and Exhibits
 
(a)
Financial Statements of Real Estate Property Acquired. The following financial statements are filed herewith and incorporated herein by reference.
iStar Net Lease I Operating Assets (i.e., the operating assets owned by iStar Net Lease I) — For the Six Months Ended June 30, 2018 (unaudited) and the Years Ended December 31, 2017, 2016 and 2015
Independent Auditors' Report
Combined Statements of Revenues and Expenses from Real Estate Operations
Notes to Combined Statements of Revenues and Expenses from Real Estate Operations

(b)
Unaudited Pro Forma Financial Information. The following financial information is filed herewith and incorporated herein by reference.
iStar Inc. — Unaudited Pro Forma Consolidated Statements of Operations for the Six Months Ended June 30, 2018 and the Year Ended December 31, 2017 and the notes thereto.
(d) Exhibits. Consent of Independent Auditors



1





INDEPENDENT AUDITORS’ REPORT

To the Board of Directors and Shareholders of
iStar Inc.
We have audited the accompanying combined statements of revenues and expenses from real estate operations of iStar Net Lease I LLC (the “Company”) for each of the three years in the period ended December 31, 2017, and the related notes (the “Financial Statements”).
Management's Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these Financial Statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the Financial Statements that are free from material misstatement, whether due to fraud or error.
Auditors' Responsibility
Our responsibility is to express an opinion on the Financial Statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the Financial Statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the Financial Statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the Financial Statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company's preparation and fair presentation of the Financial Statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the Financial Statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the Financial Statements referred to above present fairly, in all material respects, the combined revenues and expenses from real estate operations described in Note 2 of the Financial Statements for each of the three years in the period ended December 31, 2017, in accordance with accounting principles generally accepted in the United States of America.
Emphasis of Matter
We draw attention to Note 2 to the Financial Statements, which describes that the accompanying Financial Statements were prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (for inclusion in the Current Report on Form 8-K/A of iStar Inc. in order to comply with the S-X Rule 3-14) and are not intended to be a complete presentation of the Company’s revenues and expenses. Our opinion is not modified with respect to this matter.


/s/ Deloitte & Touche LLP

New York, NY
September 10, 2018


2





iStar Net Lease I Operating Assets
Combined Statements of Revenues and Expenses from Real Estate Operations
For the Six Months Ended June 30, 2018 (unaudited) and the Years Ended December 31, 2017, 2016 and 2015
(In thousands)
 
 
Six Months Ended
June 30, 2018
 
Years Ended December 31,
 
 
 
2017
 
2016
 
2015
 
 
(unaudited)
 
 
 
 
 
 
Revenues from Real Estate Operations
 
 
 
 
 
 
 
 
Operating lease income
 
$
30,472

 
$
47,033

 
$
33,019

 
$
30,670

Total revenues from Real Estate Operations
 
30,472

 
47,033

 
33,019

 
30,670

 
 
 
 
 
 
 
 
 
Expenses from Real Estate Operations
 
 
 
 
 
 
 
 
Operating costs
 
1,791

 
3,960

 
1,542

 
349

Total Expenses from Real Estate Operations
 
1,791

 
3,960

 
1,542

 
349

Revenues in excess of Expenses from Real Estate Operations
 
$
28,681

 
$
43,073

 
$
31,477

 
$
30,321

The accompanying notes are an integral part of the combined statements of revenues and expenses from real estate operations.

3





iStar Net Lease I Operating Assets
Notes to Combined Statements of Revenues and Expenses from Real Estate Operations
For the Six Months Ended June 30, 2018 (unaudited) and the Years Ended December 31, 2017, 2016 and 2015

Note 1 - Organization and Description of Business
iStar Net Lease I Operating Assets is not a separate or single legal entity, but rather a combination of the real estate operating assets that are owned by iStar Net Lease I LLC (“iStar Net Lease I”). iStar Net Lease I commenced operations on February 13, 2014 and was formed to invest in entities which own real estate properties that are leased to single tenants under long term triple net operating leases (the “Properties”).
iStar Net Lease I has two members: iStar Net Lease Member I LLC (“iStar Member”), who holds 52.5% of the membership interest and Star Venture LLC ("Third-party Member"), who holds 47.5% of the Membership interest. iStar Net Lease I and its subsidiaries are managed and serviced by iStar Net Lease Manager I LLC (“iStar Manager”), an affiliate of iStar Member.
iStar Member and Third-party Member had joint decision making rights pertaining to the major decisions of iStar Net Lease I. On June 30, 2018, upon the expiration of the investment period of iStar Net Lease I, iStar Member obtained control of the entity through its unilateral rights over management and disposition of the assets. The expiration of the investment period resulted in a reconsideration event under generally accepted accounting principles in the United States of America (“GAAP”) and iStar Net Lease I was determined to be a variable interest entity for which the iStar Member is the primary beneficiary. Effective June 30, 2018, the iStar Member consolidated iStar Net Lease I as an asset acquisition pursuant to ASC 810.

The combined statements of revenues and expenses from real estate operations of iStar Net Lease Operating Assets include the operations of real estate operating assets which are owned by iStar Net Lease I. For certain real estate operating assets, iStar Net Lease I owns less than 100% of the equity interests in the operating assets, however, the combined statements of revenues and expenses from real estate operations present 100% of the revenues and expenses from real estate operations for each operating asset.
Note 2 - Summary of Significant Accounting Policies
Principles of Combination
The combined statements of revenues and expenses from real estate operations include selected accounts of the real estate operating assets. All intercompany accounts and transactions have been eliminated in the combined statements of revenues and expenses from real estate operations.
Basis of Presentation
The accompanying combined statements of revenues and expenses from real estate operations have been prepared for the purpose of complying with Rule 3‑14 of Regulation S‑X promulgated under the Securities Act of 1933, as amended. Accordingly, the combined statements of revenues and expenses from real estate operations are not representative of the actual results of operations for the periods presented as revenues and expenses from real estate operations, which may not be directly attributable to the revenue and expenses to be incurred in the future operations of the Properties, have been excluded. Such excluded items include interest expense, depreciation and amortization, amortization of above and below market lease intangibles, management fees and non‑recurring professional fees. The expenses presented are the expenses associated with operating and maintaining the real estate asset and are recognized as incurred. Further, the accompanying combined statements of revenues and expenses from real estate operations do not include any amounts for non-operating real estate assets which are in the development and construction phase.
 
Interim Unaudited Information
The statement of revenues and expenses from real estate operations for the six months ended June 30, 2018 is unaudited. In the opinion of iStar Net Lease I, such statement reflects all adjustments necessary for a fair presentation of revenues and expenses from real estate operations in accordance with Rule 3‑14 of Regulation S‑X as described above. All such adjustments are of a normal recurring nature.
Revenue Recognition
Operating lease income is recognized on the straight-line method of accounting, generally from the later of the date the lessee takes possession of the space and it is ready for its intended use and the date of acquisition of the facility subject to existing leases. Accordingly, contractual lease payment increases are recognized evenly over the term of the lease.

4





Accounting Estimates
The preparation of a financial statement in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that in certain circumstances may affect the reported revenues and expenses. Actual results could materially differ from these estimates.
Note 3 - Operating Lease Income
Future minimum operating lease payments to be collected under non‑cancelable leases, excluding other lease payments that are not fixed and determinable, in effect as of June 30, 2018, are as follows by year ($ in thousands) (unaudited):
2018 (remaining six months)
 
$
23,823

2019
 
47,756

2020
 
50,077

2021
 
50,718

2022
 
51,374

Thereafter
 
897,168

Note 4 - Concentration of Credit Risk
Substantially all of the real estate assets are located in the United States. As of June 30, 2018, the real estate assets were concentrated 64% in office/industrial properties and 36% in entertainment/leisure properties. As of December 31, 2017, the real estate assets were concentrated 61% in office/industrial properties and 39% in entertainment/leisure properties.
To the extent iStar Net Lease I has a significant concentration of revenues from any single borrower or tenant, the inability of that borrower or tenant to make its payment could have an adverse effect on iStar Net Lease I. As of June 30, 2018 and December 31, 2017, iStar Net Lease I had 10 and nine tenants, respectively, which accounted for all of iStar Net Lease I's combined revenues.

5





The following table presents iStar Net Lease I's combined revenues by operating asset.
For the Six Months Ended June 30, 2018
 
 
Operating Asset
 
Property
Type
 
Ownership
Percentage
 
Total
Revenues
BW Bowling Net Lease I REIT
 
Leisure
 
100.0%
 
$
11,869

DT Net Lease I REIT
 
Office
 
87.5%
 
4,717

Harbor Bay Net Lease I REIT
 
Office
 
100.0%
 
3,581

Oakton Net Lease I REIT
 
Office
 
100.0%
 
3,505

BF Net Lease I REIT
 
Industrial
 
100.0%
 
2,125

CWD Net Lease I REIT
 
Office
 
72.0%
 
1,846

WG Net Lease I REIT
 
Industrial
 
100.0%
 
1,470

MFF Net Lease I REIT
 
Industrial
 
100.0%
 
1,359

Total
 
 
 
 
 
$
30,472

For the Year Ended December 31, 2017
 
 
Operating Asset
 
Property
Type
 
Ownership
Percentage
 
Total
Revenues
BW Bowling Net Lease I REIT
 
Leisure
 
100.0%
 
$
20,281

Harbor Bay Net Lease I REIT
 
Office
 
100.0%
 
7,367

Oakton Net Lease I REIT
 
Office
 
100.0%
 
7,012

DT Net Lease I REIT
 
Office
 
87.5%
 
4,795

CWD Net Lease I REIT
 
Office
 
72.0%
 
3,692

BF Net Lease I REIT
 
Industrial
 
100.0%
 
2,172

WG Net Lease I REIT
 
Industrial
 
100.0%
 
1,714

Total
 
 
 
 
 
$
47,033

For the Year Ended December 31, 2016
 
 
Operating Asset
 
Property
Type
 
Ownership
Percentage
 
Total
Revenues
BW Bowling Net Lease I REIT
 
Leisure
 
100.0%
 
$
19,967

Oakton Net Lease I REIT
 
Office
 
100.0%
 
7,011

CWD Net Lease I REIT
 
Office
 
72.0%
 
3,692

Harbor Bay Net Lease I REIT
 
Office
 
100.0%
 
2,349

Total
 
 
 
 
 
$
33,019

 
 
 
 
 
 
 
For the Year Ended December 31, 2015
 
 
Operating Asset
 
Property
Type
 
Ownership
Percentage
 
Total
Revenues
BW Bowling Net Lease I REIT
 
Leisure
 
100.0%
 
$
19,966

Oakton Net Lease I REIT
 
Office
 
100.0%
 
7,012

CWD Net Lease I REIT
 
Office
 
72.0%
 
3,692

Total
 
 
 
 
 
$
30,670

Note 5 - Commitments and Contingencies
iStar Net Lease I evaluates developments in legal proceedings that could require a liability to be accrued and/or disclosed. Based on its current knowledge, iStar Net Lease I 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 iStar Net Lease I’s combined statements of revenues and certain operating expenses.

6





Note 6 - Related Parties
iStar Manager, an affiliate of iStar Member, is responsible for managing iStar Net Lease I in exchange for a management fee and incentive fee. In addition, certain senior executives of iStar Manager whose time is substantially devoted to iStar Net Lease I have a 0.6% equity ownership in iStar Net Lease I through their ownership interest in iStar Member. These senior executives are also entitled to an amount equal to 50.0% of any incentive fee received based on the 47.5% partner's interest.
Note 7 - Subsequent Events
Subsequent events were evaluated through September 10, 2018, the date the combined statements of revenues and expenses from real estate operations were available to be issued.


7





iStar Inc.
Pro Forma Statements of Operations

The unaudited pro forma statements of operations assumes that the consolidation of iStar Net Lease I occurred on January 1, 2017. The unaudited pro forma adjustments are based on available information and certain estimates and assumptions that iStar Inc. (the "Company") believes are directly attributed to the transaction and are expected to have a continuing impact. The unaudited pro forma statements of operations are not necessarily indicative of what actual results of operations would have been had the Company consolidated iStar Net Lease I on the first day of the period presented, nor does it purport to represent the results of operations for future periods. In addition, certain of the properties owned by iStar Net Lease I were acquired in 2017 or 2018 and for those properties results included in these pro forma statements of operations are from the date of acquisition.
Pro forma adjustments include (i) the effect of straight-line rental revenue recognized in accordance with accounting principles generally accepted in the United States of America, (ii) depreciation and amortization based on the Company’s measurement of identifiable assets acquired and liabilities assumed at fair value, (iii) interest expense associated with existing secured debt obligations and derivative instruments of iStar Net Lease I, (iv) the reversal of other income for management fees the Company earned for managing iStar Net Lease I, (v) the reversal of earnings from equity method investments the Company recognized for its ownership of iStar Net Lease I, (vi) other income and expenses based on iStar Net Lease I's historical results and (vii) the allocation of income to noncontrolling interests.
The pro forma information should be read in conjunction with the historical consolidated financial statements and notes thereto as filed in the Company's Annual Report on Form 10-K for the year ended December 31, 2017, and the Company's quarterly reports on Form 10-Q.



8





iStar Inc.
Pro Forma Statement of Operations
 For the Six Months Ended June 30, 2018 (unaudited)
(In thousands)
 
 
(1)
 
(2)
 
(3)
 
 
Company
As Filed
 
Pro Forma
Adjustments
 
Company
Pro Forma
Revenues
 
 
 
 
 
 
 Operating lease income
 
$
90,407

 
$
30,587

 
$
120,994

 Interest income
 
51,909

 

 
51,909

 Other income
 
36,142

 
(1,271
)
 
34,871

 Land development revenue
 
357,356

 

 
357,356

Total revenues
 
535,814

 
29,316

 
565,130

 
 
 
 
 
 
 
Costs and Expenses
 
 
 
 
 
 
 Interest expense
 
88,353

 
8,499

 
96,852

 Real estate expenses
 
73,224

 
1,967

 
75,191

 Land development cost of sales
 
306,768

 

 
306,768

 Depreciation and amortization
 
21,878

 
12,302

 
34,180

 General and administrative
 
52,041

 

 
52,041

 Provision for loan losses
 
18,037

 

 
18,037

 Impairment of assets
 
10,188

 

 
10,188

 Other expense
 
4,882

 
67

 
4,949

 Total costs and expenses
 
575,371

 
22,835

 
598,206

 Income (loss) before earnings from equity method investments and other items
 
(39,557
)
 
6,481

 
(33,076
)
 Loss on early extinguishment of debt
 
(2,536
)
 

 
(2,536
)
 Earnings from equity method investments
 
(3,946
)
 
(4,100
)
 
(8,046
)
 Gain on consolidation of equity method investment
 
67,877

 

 
67,877

Income from continuing operations before income taxes
 
21,838

 
2,381

 
24,219

 Income tax expense
 
(249
)
 

 
(249
)
 Income from continuing operations
 
21,589

 
2,381

 
23,970

 Income from sales of real estate
 
73,943

 

 
73,943

 Net income
 
95,532

 
2,381

 
97,913

 Net (income) attributable to noncontrolling interests
 
(9,604
)
 
(3,305
)
 
(12,909
)
 Net income (loss) attributable to iStar Inc.
 
85,928

 
(924
)
 
85,004

 Preferred dividends
 
(16,248
)
 

 
(16,248
)
 Net income (loss) attributable to iStar Inc. and allocable to common shareholders
 
$
69,680

 
$
(924
)
 
$
68,756

 
 
 
 
 
 
 
 Per common share data:
 
 
 
 
 
 
 Income (loss) attributable to iStar Inc. from continuing operations:
 
 
 
 
 
 
 Basic
 
$
1.03

 
$
(0.02
)
 
$
1.01

 Diluted
 
$
0.89

 
$
(0.01
)
 
$
0.88

 Net income (loss) attributable to iStar Inc.:
 
 
 
 
 
 
 Basic
 
$
1.03

 
$
(0.02
)
 
$
1.01

 Diluted
 
$
0.89

 
$
(0.01
)
 
$
0.88

 Weighted average number of common shares:
 
 
 
 
 
 
 Basic
 
67,922

 
67,922

 
67,922

 Diluted
 
83,682

 
83,682

 
83,682

_______________________________________________________________________________
(1)
Represents the Company’s historical statement of operations for the six months ended June 30, 2018.  
(2)
Represents (i) the effect of straight-line rental revenue recognized in accordance with accounting principles generally accepted in the United States of America, (ii) depreciation and amortization based on the Company’s measurement of identifiable assets acquired and liabilities assumed at fair value, (iii) interest expense associated with existing secured debt obligations (interest rates range from 3.88% to 5.29%) and derivative instruments of iStar Net Lease I, (iv) the reversal of other income for management fees the Company earned for managing iStar Net Lease I, (v) the reversal of earnings from equity method investments the Company recognized for its ownership of iStar Net Lease I , (vi) other income and expenses based on iStar Net Lease I's historical results and (vii) the allocation of income to noncontrolling interests. Real estate is depreciated over the lesser of its estimated useful life or 40 years. Site improvements are depreciated over the lesser of their estimated useful life or 15 years. In-place lease assets, above- and below-market leases are amortized over the lives of the respective remaining lease terms. Certain of the properties owned by iStar Net Lease I were acquired in 2018 and for those properties results included in this pro forma statement of operations are from the date of acquisition.
(3)
Represents the Company's pro forma statement of operations assuming that the consolidation of iStar Net Lease I occurred on January 1, 2017.

9





iStar Inc.
Pro Forma Statement of Operations
 For the Year Ended December 31, 2017 (unaudited)
(In thousands)
 
 
(1)
 
(2)
 
(3)
 
 
Company
As Filed
 
Pro Forma
Adjustments
 
Company
Pro Forma
Revenues
 
 
 
 
 
 
 Operating lease income
 
$
187,684

 
$
51,079

 
$
238,763

 Interest income
 
106,548

 

 
106,548

 Other income
 
188,091

 
(1,586
)
 
186,505

 Land development revenue
 
196,879

 

 
196,879

Total revenues
 
679,202

 
49,493

 
728,695

 
 
 
 
 
 
 
Costs and Expenses
 
 
 
 
 
 
 Interest expense
 
194,686

 
13,348

 
208,034

 Real estate expenses
 
147,617

 
4,174

 
151,791

 Land development cost of sales
 
180,916

 

 
180,916

 Depreciation and amortization
 
49,033

 
19,843

 
68,876

 General and administrative
 
98,882

 

 
98,882

 Recovery of loan losses
 
(5,828
)
 

 
(5,828
)
 Impairment of assets
 
32,379

 

 
32,379

 Other expense
 
20,954

 
132

 
21,086

 Total costs and expenses
 
718,639

 
37,497

 
756,136

 Income (loss) before earnings from equity method investments and other items
 
(39,437
)
 
11,996

 
(27,441
)
 Loss on early extinguishment of debt
 
(14,724
)
 

 
(14,724
)
 Earnings (losses) from equity method investments
 
13,015

 
(4,534
)
 
8,481

Income (loss) from continuing operations before income taxes
 
(41,146
)
 
7,462

 
(33,684
)
 Income tax benefit
 
948

 

 
948

 Income (loss) from continuing operations
 
(40,198
)
 
7,462

 
(32,736
)
 Income from discontinued operations
 
4,939

 

 
4,939

 Gain from discontinued operations
 
123,418

 

 
123,418

 Income from sales of real estate
 
92,049

 

 
92,049

 Net income
 
180,208

 
7,462

 
187,670

 Net (income) attributable to noncontrolling interests
 
(4,526
)
 
(6,082
)
 
(10,608
)
 Net income attributable to iStar Inc.
 
175,682

 
1,380

 
177,062

 Preferred dividends
 
(64,758
)
 

 
(64,758
)
 Net income attributable to iStar Inc. and allocable to common shareholders
 
$
110,924

 
$
1,380

 
$
112,304

 
 
 
 
 
 
 
 Per common share data:
 
 
 
 
 
 
 Income (loss) attributable to iStar Inc. from continuing operations:
 
 
 
 
 
 
 Basic
 
$
(0.25
)
 
$
0.02

 
$
(0.23
)
 Diluted
 
$
(0.25
)
 
$
0.02

 
$
(0.23
)
 Net income (loss) attributable to iStar Inc.:
 
 
 
 
 
 
 Basic
 
$
1.56

 
$
0.02

 
$
1.58

 Diluted
 
$
1.56

 
$
0.02

 
$
1.58

 Weighted average number of common shares:
 
 
 
 
 
 
 Basic
 
71,021

 
71,021

 
71,021

 Diluted
 
71,021

 
71,021

 
71,021

_______________________________________________________________________________
(1)
Reflects the Company’s historical statement of operations for the year ended December 31, 2017.  
(2)
Represents (i) the effect of straight-line rental revenue recognized in accordance with accounting principles generally accepted in the United States of America, (ii) depreciation and amortization based on the Company’s measurement of identifiable assets acquired and liabilities assumed at fair value, (iii) interest expense associated with existing secured debt obligations (interest rates range from 3.88% to 5.29%) and derivative instruments of iStar Net Lease I, (iv) the reversal of other income for management fees the Company earned for managing iStar Net Lease I, (v) the reversal of earnings from equity method investments the Company recognized for its ownership of iStar Net Lease I , (vi) other income and expenses based on iStar Net Lease I's historical results and (vii) the allocation of income to noncontrolling interests. Real estate is depreciated over the lesser of its estimated useful life or 40 years. Site improvements are depreciated over the lesser of their estimated useful life or 15 years. In-place lease assets, above- and below-market leases are amortized over the lives of the respective remaining lease terms. Certain of the properties owned by iStar Net Lease I were acquired in 2017 and for those properties results included in this pro forma statement of operations are from the date of acquisition.
(3)
Reflects the Company's pro forma statement of operations assuming that the consolidation of iStar Net Lease I occurred on January 1, 2017.

10






SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
 
 
iStar Inc.
 
 
 
 
Date:
September 10, 2018
By:
/s/ ANDREW C. RICHARDSON
 
 
 
Andrew C. Richardson
Chief Financial Officer (principal financial and accounting officer)