Safehold inc. (SAFE)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Apr'17
Revenues:
Operating lease income

72,335

72,071

69,536

63,971

56,636

47,400

0

0

0

-

-

-

-

Interest income from sales-type leases

36,510

18,531

6,834

2,802

922

0

0

0

0

-

-

-

-

Other income

2,896

2,794

2,253

1,184

2,293

2,324

0

0

0

-

-

-

-

Total revenues

111,741

93,396

78,623

67,957

59,851

49,724

0

0

0

-

-

-

-

Costs and expenses:
Interest expense

40,495

29,868

23,226

19,265

16,655

15,389

0

0

0

-

-

-

-

Real estate expense

2,659

2,673

2,474

2,305

2,058

1,600

0

0

0

-

-

-

-

Depreciation and amortization

9,384

9,379

9,338

9,283

9,215

9,142

0

0

0

-

-

-

-

General and administrative

16,706

14,435

13,111

12,794

11,612

10,662

0

0

0

-

-

-

-

Other expense

914

899

782

800

981

995

0

0

0

-

-

-

-

Total costs and expenses

70,158

57,254

48,931

44,447

40,521

37,788

0

0

0

-

-

-

-

Operating Income (Loss)

0

-

-

-

0

-

-

-

-

-

-

-

-

Income from operations before other items

-

-

29,692

23,510

-

11,936

0

0

0

-

-

-

-

Gain (Loss) on Extinguishment of Debt

-

-

0

-

-

-

0

-

-

-

-

-

-

Income (Loss) from Equity Method Investments

0

-

0

-

0

-

0

-

-

-

-

-

-

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

39,987

33,728

26,922

23,510

19,330

11,936

0

0

0

-

-

-

0

Net income allocable to noncontrolling interests

1,566

6,035

6,040

6,051

4,691

196

0

0

0

-

-

-

-

Net income attributable to Safehold Inc. common shareholders

38,421

27,693

20,882

17,459

14,639

11,740

0

0

0

-

-

-

-

Earnings Per Share, Basic and Diluted [Abstract]
Earnings Per Share [Abstract]
Net income attributable to Safehold Inc. common shareholders - basic

0.36

-

0.15

0.18

0.36

-

0.11

0.09

0.20

-

-

-

-

Net income attributable to Safehold Inc. common shareholders - diluted

0.36

-

0.15

0.18

0.36

-

0.11

0.09

0.20

-

-

-

-

Net income (loss) Basic and diluted (in dollars per share)

-

-

-

-

-

0.24

-

-

-

-

-

-

-

Weighted average number of common shares:
Weighted average common shares outstanding for basic earnings per common share

48,228

-

36,111

25,640

18,296

-

18,230

18,191

18,190

-

-

-

-

Weighted average common shares outstanding for diluted earnings per common share(1)

48,228

-

36,111

25,640

30,657

-

18,230

18,191

18,190

-

-

-

-

Weighted average number of common shares: Basic and diluted (in shares)

-

-

-

-

-

18,261

-

-

-

-

-

-

-

Tenant reimbursements

-

-

-

-

-

-

-

-

-

-

-

-

0

Predecessor
Ground and other lease income

-

-

-

-

-

-

-

-

-

-

-

-

0

Other income

-

-

-

-

-

-

-

-

-

-

-

-

0

Revenues

-

-

-

-

-

-

-

-

-

-

-

-

0

Interest expense

-

-

-

-

-

-

-

-

-

-

-

-

0

Real estate expense

-

-

-

-

-

-

-

-

-

-

-

-

0

Depreciation and amortization

-

-

-

-

-

-

-

-

-

-

-

-

0

General and administrative

-

-

-

-

-

-

-

-

-

-

-

-

0

Other expense

-

-

-

-

-

-

-

-

-

-

-

-

0

Total costs and expenses

-

-

-

-

-

-

-

-

-

-

-

-

0

Income (loss) from operations

-

-

-

-

-

-

-

-

-

-

-

-

0

Income from sales of real estate

-

-

-

-

-

-

-

-

-

-

-

-

0

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-

-

-

-

-

-

-

-

-

-

-

-

0

Net income attributable to noncontrolling interests

-

-

-

-

-

-

-

-

-

-

-

-

0

Net income (loss) attributable to Safety, Income & Growth Inc.

-

-

-

-

-

-

-

-

-

-

-

-

0

Amortization of above and below market leases assets

-

-

-

-

-

-

-

-

-

-

-

-

0

The Company
Revenues

-

-

-

-

-

-

-

-

-

0

0

0

-

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-

-

-

-

-

-

-

-

-

0

0

0

-

Net income (loss) attributable to Safety, Income & Growth Inc.

-

-

-

-

-

-

-

-

-

0

0

0

-

Net income (loss) Basic and diluted (in dollars per share)

-

-

-

-

-

-

-

-

-

-0.07

-0.04

-0.25

-

Weighted average number of common shares: Basic and diluted (in shares)

-

-

-

-

-

-

-

-

-

18,190

18,190

6,293

-

iStar Inc.
Net income allocable to noncontrolling interests

-

-

0

0

0

-

-

-

-

-

-

-

-