~~0001577670us-gaap:CorporateNonSegmentMember2021-01-012021-06-30~~00015776702021Q3FALSE12/31http://fasb.org/us-gaap/2021-01-31#AccountingStandardsUpdate201613Member1,7751,7751,775http://fasb.org/us-gaap/2021-01-31#OtherLiabilitieshttp://fasb.org/us-gaap/2021-01-31#OtherAssets

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2021

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number:

001-36299

Ladder Capital Corp

(Exact name of registrant as specified in its charter)

Delaware

80-0925494

(State or other jurisdiction of
incorporation or organization)

(IRS Employer
Identification No.)

345 Park Avenue,

New York,

10154

(Address of principal executive offices)

(Zip Code)

(212) 715-3170

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:


Title of Each Class	Trading Symbol(s)	Name of Each Exchange on Which Registered
Class A common stock, $0.001 par value	LADR	New York Stock Exchange

Table of Contents

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:


Large accelerated filer	☒	Accelerated filer	☐

Non-accelerated filer	☐	Smaller reporting company	☐

		Emerging growth company	☐

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 financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act):

Yes ☐ No ☒

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practicable date.


Class						Outstanding at ~~July 23,~~October 22, 2021
Class A common stock, $0.001 par value						~~126,238,843~~125,461,068
Class B common stock, $0.001 par value						0—

Table of Contents

LADDER CAPITAL CORP

FORM 10-Q

~~June~~September 30, 2021

Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (this “Quarterly Report”) includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical fact contained in this Quarterly Report, including statements regarding our future results of operations and financial position, strategy and plans, and our expectations for future operations, are forward-looking statements. The words “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “might,” “will,” “should,” “can have,” “likely,” “continue,” “design,” and other words and terms of similar expressions are intended to identify forward-looking statements.

We have based these forward-looking statements largely on our current expectations and projections about future events and trends that we believe may affect our financial condition, results of operations, strategy, short-term and long-term business operations and objectives and financial needs. Although we believe that the expectations reflected in our forward-looking statements are reasonable, actual results could differ from those expressed in our forward-looking statements. Our future financial position and results of operations, as well as any forward-looking statements are subject to change and inherent risks and uncertainties. You should consider our forward-looking statements in light of a number of factors that may cause actual results to vary from our forward-looking statements including, but not limited to:

•risks discussed under the heading “Risk Factors” herein and in our Annual Report on Form 10-K for the year ended December 31, 2020 (“Annual Report”), as well as our consolidated financial statements, related notes, and the other financial information appearing elsewhere in this Quarterly Report and our other filings with the United States Securities and Exchange Commission (“SEC”);

•the ongoing impact of the COVID-19 pandemic and of responsive measures implemented by various governmental authorities, businesses and other third parties;

•the impact of the current U.S. presidential administration and congressional majority on the regulatory landscape, capital markets, and the response to, and management of, the COVID-19 pandemic;

•changes in general economic conditions, in our industry and in the commercial finance and the real estate markets;

•changes to our business and investment strategy;

•our ability to obtain and maintain financing arrangements;

•the financing and advance rates for our assets, including the potential effects of LIBOR replacement rates;

•our actual and expected leverage and liquidity;

•the adequacy of collateral securing our loan portfolio and a decline in the fair value of our assets;

•interest rate mismatches between our assets and our borrowings used to fund such investments;

•changes in interest rates and the market value of our assets;

•changes in prepayment rates on our mortgages and the loans underlying our mortgage-backed and other asset-backed securities;

•the effects of hedging instruments and the degree to which our hedging strategies may or may not protect us from interest rate and credit risk volatility;

•the increased rate of default or decreased recovery rates on our assets;

•the adequacy of our policies, procedures and systems for managing risk effectively;

•a potential downgrade in the credit ratings assigned to Ladder or our investments;

•our compliance with, and the impact of and changes in laws, governmental regulations, accounting guidance and similar matters;

•our ability to maintain our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and our ability and the ability of our subsidiaries to operate in compliance with REIT requirements;

•our ability and the ability of our subsidiaries to maintain our and their exemptions from registration under the Investment Company Act of 1940, as amended (the “Investment Company Act”);

•potential liability relating to environmental matters that impact the value of properties we may acquire or the properties underlying our investments;

•the inability of insurance covering real estate underlying our loans and investments to cover all losses;

•the availability of investment opportunities in mortgage-related and real estate-related instruments and other securities;

•fraud by potential borrowers;

Table of Contents

•the availability of qualified personnel;

•the impact of any tax legislation or IRS guidance;

•the degree and nature of our competition; and

•the market trends in our industry, interest rates, real estate values and the debt securities markets.

You should not rely upon forward-looking statements as predictions of future events. In addition, neither we nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. The forward-looking statements contained in this Quarterly Report are made as of the date hereof, and the Company assumes no obligation to update or supplement any forward-looking statements.

Table of Contents

REFERENCES TO LADDER CAPITAL CORP

Ladder Capital Corp is a holding company, and its primary assets are a controlling equity interest in Ladder Capital Finance Holdings LLLP (“LCFH” or the “Operating Partnership”) and in each series thereof, directly or indirectly. Unless the context suggests otherwise, references in this report to “Ladder,” “Ladder Capital,” the “Company,” “we,” “us” and “our” refer (1) prior to the February 2014 initial public offering (“IPO”) of the Class A common stock of Ladder Capital Corp and related transactions, to LCFH (“Predecessor”) and its consolidated subsidiaries and (2) after our IPO and related transactions, to Ladder Capital Corp and its consolidated subsidiaries.

Table of Contents

Part I - Financial Information

Item 1. Financial Statements (Unaudited)

The consolidated financial statements of Ladder Capital Corp and the notes related to the foregoing consolidated financial statements are included in this Item.

Index to Consolidated Financial Statements (Unaudited)


Consolidated Balance Sheets		6
Consolidated Statements of Income		7
Consolidated Statements of Comprehensive Income		9
Consolidated Statements of Changes in Equity		10
Consolidated Statements of Cash Flows		14
Notes to Consolidated Financial Statements		17
	Note 1. Organization and Operations	17
	Note 2. Significant Accounting Policies	18
	Note 3. Mortgage Loan Receivables	21
	Note 4. Real Estate Securities	2726
	Note 5. Real Estate and Related Lease Intangibles, Net	2928
	Note 6. Investment in Unconsolidated Joint Ventures	3332
	Note 7. Debt Obligations, Net	3534
	Note 8. Derivative Instruments	4241
	Note 9. Offsetting Assets and Liabilities	4443
	Note 10. Consolidated Variable Interest Entities	4544
	Note 11. Equity Structure and Accounts	4645
	Note 12. Noncontrolling Interests	4746
	Note 13. Earnings Per Share	4948
	Note 14. Stock Based and Other Compensation Plans	5049
	Note 15. Fair Value of Financial Instruments	5352
	Note 16. Income Taxes	5857
	Note 17. Related Party Transactions	5958
	Note 18. Commitments and Contingencies	5958
	Note 19. Segment Reporting	6160
	Note 20. Subsequent Events	6463

Table of Contents

Ladder Capital Corp

Consolidated Balance Sheets

(Dollars in Thousands)


		June 30, 2021(1)		December 31, 2020(1)			September 30, 2021(1)		December 31, 2020(1)
		(Unaudited)					(Unaudited)
Assets	Assets					Assets
Cash and cash equivalents	Cash and cash equivalents	$	1,169,843	$	1,254,432	Cash and cash equivalents	$	758,051	$	1,254,432
Restricted cash	Restricted cash	115,844		29,852		Restricted cash	85,481		29,852
Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:					Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loans receivable	Mortgage loans receivable	2,531,048		2,354,059		Mortgage loans receivable	2,811,141		2,354,059

Allowance for credit losses	Allowance for credit losses	(35,891)		(41,507)		Allowance for credit losses	(33,635)		(41,507)
Mortgage loan receivables held for sale	Mortgage loan receivables held for sale	59,182		30,518		Mortgage loan receivables held for sale	37,513		30,518
Real estate securities	Real estate securities	719,183		1,058,298		Real estate securities	724,737		1,058,298

Real estate and related lease intangibles, net	Real estate and related lease intangibles, net	948,448		985,304		Real estate and related lease intangibles, net	914,359		985,304

Investments in and advances to unconsolidated joint ventures	Investments in and advances to unconsolidated joint ventures	37,819		46,253		Investments in and advances to unconsolidated joint ventures	26,081		46,253

Derivative instruments	Derivative instruments	0		299		Derivative instruments	207		299

Accrued interest receivable	Accrued interest receivable	12,767		16,088		Accrued interest receivable	13,955		16,088
Other assets	Other assets	58,566		147,633		Other assets	78,150		147,633
Total assets	Total assets	$	5,616,809	$	5,881,229	Total assets	$	5,416,040	$	5,881,229
Liabilities and Equity	Liabilities and Equity					Liabilities and Equity
Liabilities	Liabilities					Liabilities

Debt obligations, net	Debt obligations, net	$	3,975,715	$	4,209,864	Debt obligations, net	$	3,765,779	$	4,209,864

Derivative instruments		368		0

Dividends payable	Dividends payable	26,955		27,537		Dividends payable	27,165		27,537
Accrued expenses	Accrued expenses	38,220		43,876		Accrued expenses	39,000		43,876
Other liabilities	Other liabilities	55,686		51,527		Other liabilities	74,545		51,527
Total liabilities	Total liabilities	4,096,944		4,332,804		Total liabilities	3,906,489		4,332,804
Commitments and contingencies (Note 18)	Commitments and contingencies (Note 18)	0		0		Commitments and contingencies (Note 18)	—		—
Equity	Equity					Equity

Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 126,852,765 and 126,852,765 shares issued and 126,241,917 and 126,378,715 shares outstanding		127		127
Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 126,852,765 and 126,852,765 shares issued and 125,463,477 and 126,378,715 shares outstanding						Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 126,852,765 and 126,852,765 shares issued and 125,463,477 and 126,378,715 shares outstanding	126		127

Additional paid-in capital	Additional paid-in capital	1,788,875		1,780,074		Additional paid-in capital	1,791,947		1,780,074
Treasury stock, 610,848 and 474,050 shares, at cost		(68,593)		(62,859)
Treasury stock, 1,389,288 and 474,050 shares, at cost						Treasury stock, 1,389,288 and 474,050 shares, at cost	(76,228)		(62,859)
Retained earnings (dividends in excess of earnings)	Retained earnings (dividends in excess of earnings)	(203,714)		(163,717)		Retained earnings (dividends in excess of earnings)	(209,821)		(163,717)
Accumulated other comprehensive income (loss)	Accumulated other comprehensive income (loss)	(2,211)		(10,463)		Accumulated other comprehensive income (loss)	(3,084)		(10,463)
Total shareholders’ equity	Total shareholders’ equity	1,514,484		1,543,162		Total shareholders’ equity	1,502,940		1,543,162

Noncontrolling interests in consolidated joint ventures	Noncontrolling interests in consolidated joint ventures	5,381		5,263		Noncontrolling interests in consolidated joint ventures	6,611		5,263
Total equity	Total equity	1,519,865		1,548,425		Total equity	1,509,551		1,548,425
Total liabilities and equity	Total liabilities and equity	$	5,616,809	$	5,881,229	Total liabilities and equity	$	5,416,040	$	5,881,229

(1)Includes amounts relating to consolidated variable interest entities. Refer to Note 1 and Note 10.

Refer to the accompanying notes to consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Income

(Dollars in Thousands, Except Per Share and Dividend Data)

(Unaudited)


		Three Months Ended June 30,			Six Months Ended June 30,								Three Months Ended September 30,	Nine Months Ended September 30,
			2021		2020		2021			2020				2021		2020		2021		2020

Net interest income	Net interest income											Net interest income
Interest income	Interest income		$	37,577	$	62,096	$	76,865		$	134,686	Interest income		$	46,235	$	54,621	$	123,099	$	189,306
Interest expense	Interest expense		45,226		68,425		91,199			119,827		Interest expense		49,339		56,398		140,538		176,225
Net interest income	Net interest income		(7,649)		(6,329)		(14,334)			14,859		Net interest income		(3,104)		(1,777)		(17,439)		13,081
Provision for (release of) loan loss reserves	Provision for (release of) loan loss reserves		(335)		(729)		(4,586)			25,852		Provision for (release of) loan loss reserves		(2,364)		(2,512)		(6,950)		23,340
Net interest income (expense) after provision for (release of) loan losses	Net interest income (expense) after provision for (release of) loan losses		(7,314)		(5,600)		(9,748)			(10,993)		Net interest income (expense) after provision for (release of) loan losses		(740)		735		(10,489)		(10,259)
Other income (loss)	Other income (loss)											Other income (loss)
Real estate operating income	Real estate operating income		26,558		23,773		50,718			50,101		Real estate operating income		26,603		25,464		77,320		75,565

Sale of loans, net	Sale of loans, net		3,392		(744)		3,392			261		Sale of loans, net		3,293		1,127		6,685		1,387
Realized gain (loss) on securities	Realized gain (loss) on securities		15		(14,798)		594			(11,787)		Realized gain (loss) on securities		285		(303)		879		(12,089)
Unrealized gain (loss) on equity securities	Unrealized gain (loss) on equity securities		0		401		0			(132)		Unrealized gain (loss) on equity securities		—		—		—		(132)
Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities		(48)		98		(68)			174		Unrealized gain (loss) on Agency interest-only securities		(19)		9		(87)		183
Realized gain (loss) on sale of real estate, net	Realized gain (loss) on sale of real estate, net		19,389		(1)		19,389			10,528		Realized gain (loss) on sale of real estate, net		17,766		21,588		37,155		32,116

Fee and other income	Fee and other income		2,451		3,505		5,735			5,024		Fee and other income		2,687		3,051		8,422		8,075
Net result from derivative transactions	Net result from derivative transactions		(3,844)		(813)		927			(16,248)		Net result from derivative transactions		75		260		1,002		(15,988)
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures		237		471		673			912		Earnings (loss) from investment in unconsolidated joint ventures		533		447		1,206		1,359

Gain (loss) on extinguishment of debt	Gain (loss) on extinguishment of debt		0		19,017		0			21,077		Gain (loss) on extinguishment of debt		—		1,167		—		22,244
Total other income (loss)	Total other income (loss)		48,150		30,909		81,360			59,910		Total other income (loss)		51,223		52,810		132,582		112,720
Costs and expenses	Costs and expenses											Costs and expenses
Salaries and employee benefits	Salaries and employee benefits		8,477		7,001		18,011			24,023		Salaries and employee benefits		9,425		7,858		27,436		31,880
Operating expenses	Operating expenses		4,216		6,224		8,457			12,018		Operating expenses		4,418		3,938		12,875		15,957
Real estate operating expenses	Real estate operating expenses		6,345		6,034		12,555			13,981		Real estate operating expenses		6,962		8,060		19,518		22,041
Fee expense	Fee expense		2,195		1,977		3,793			3,415		Fee expense		1,638		2,476		5,431		5,892
Depreciation and amortization	Depreciation and amortization		9,464		9,816		19,000			19,825		Depreciation and amortization		9,320		9,817		28,320		29,642
Total costs and expenses	Total costs and expenses		30,697		31,052		61,816			73,262		Total costs and expenses		31,763		32,149		93,580		105,412
Income (loss) before taxes	Income (loss) before taxes		10,139		(5,743)		9,796			(24,345)		Income (loss) before taxes		18,720		21,396		28,513		(2,951)
Income tax expense (benefit)	Income tax expense (benefit)		(318)		(550)		(1,096)			(5,091)		Income tax expense (benefit)		(212)		14		(1,308)		(5,078)
Net income (loss)	Net income (loss)		10,457		(5,193)		10,892			(19,254)		Net income (loss)		18,932		21,382		29,821		2,127
Net (income) loss attributable to noncontrolling interests in consolidated joint ventures	Net (income) loss attributable to noncontrolling interests in consolidated joint ventures		(163)		250		(403)			(1,269)		Net (income) loss attributable to noncontrolling interests in consolidated joint ventures		(5)		(4,149)		(408)		(5,417)

Net (income) loss attributable to noncontrolling interests in Operating Partnership	Net (income) loss attributable to noncontrolling interests in Operating Partnership		0		754		0			605		Net (income) loss attributable to noncontrolling interests in Operating Partnership		—		(45)		—		561
Net income (loss) attributable to Class A common shareholders	Net income (loss) attributable to Class A common shareholders		$	10,294	$	(4,189)	$	10,489		$	(19,918)	Net income (loss) attributable to Class A common shareholders		$	18,927	$	17,188	$	29,413	$	(2,729)

Refer to the accompanying notes to consolidated financial statements.	Refer to the accompanying notes to consolidated financial statements.								Refer to the accompanying notes to consolidated financial statements.

Table of Contents


		Three Months Ended June 30,			Six Months Ended June 30,							Three Months Ended September 30,	Nine Months Ended September 30,
			2021		2020		2021		2020				2021		2020		2021		2020

Earnings per share:	Earnings per share:										Earnings per share:
Basic	Basic		$	0.08	$	(0.04)	$	0.08	$	(0.19)	Basic		$	0.15	$	0.15	$	0.24	$	(0.02)
Diluted	Diluted		$	0.08	$	(0.04)	$	0.08	$	(0.19)	Diluted		$	0.15	$	0.14	$	0.24	$	(0.02)

Weighted average shares outstanding:	Weighted average shares outstanding:										Weighted average shares outstanding:
Basic	Basic		124,048,999		106,809,987		124,012,683		106,569,892		Basic		123,729,867		117,481,812		123,917,047		110,233,748
Diluted	Diluted		124,480,487		106,809,987		124,353,202		106,569,892		Diluted		124,499,675		118,791,927		124,354,190		110,233,748

Dividends per share of Class A common stock	Dividends per share of Class A common stock		$	0.20	$	0.20	$	0.40	$	0.54	Dividends per share of Class A common stock		$	0.20	$	0.20	$	0.60	$	0.74

Refer to the accompanying notes to consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Comprehensive Income

(Dollars in Thousands)

(Unaudited)

Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Net income (loss) $ 10,457 $ (5,193) $ 10,892 $ (19,254)
Other comprehensive income (loss)
Unrealized gain (loss) on securities, net of tax:
Unrealized gain (loss) on real estate securities, available for sale 1,418 11,532 8,846 (64,721)
Reclassification adjustment for (gain) loss included in net income (loss) (15) 14,591 (594) 12,837
Total other comprehensive income (loss) 1,403 26,123 8,252 (51,884)
Comprehensive income (loss) 11,860 20,930 19,144 (71,138)
Comprehensive (income) loss attributable to noncontrolling interest in consolidated joint ventures (163) 250 (403) (1,269)
Comprehensive income (loss) of combined Class A common shareholders and Operating Partnership unitholders 11,697 21,180 18,741 (72,407)
Comprehensive (income) loss attributable to noncontrolling interests in operating partnership 0 (1,757) 0 5,959
Comprehensive income (loss) attributable to Class A common shareholders $ 11,697 $ 19,423 $ 18,741 $ (66,448)


	Three Months Ended September 30,			Nine Months Ended September 30,
		2021		2020		2021		2020

Net income (loss)		$	18,932	$	21,382	$	29,821	$	2,127

Other comprehensive income (loss)
Unrealized gain (loss) on securities, net of tax:
Unrealized gain (loss) on real estate securities, available for sale		(588)		18,439		8,258		(46,282)
Reclassification adjustment for (gain) loss included in net income (loss)		(285)		302		(879)		13,139

Total other comprehensive income (loss)		(873)		18,741		7,379		(33,143)

Comprehensive income (loss)		18,059		40,123		37,200		(31,016)
Comprehensive (income) loss attributable to noncontrolling interest in consolidated joint ventures		(5)		(4,149)		(408)		(5,417)
Comprehensive income (loss) of combined Class A common shareholders and Operating Partnership unitholders		18,054		35,974		36,792		(36,433)

Comprehensive (income) loss attributable to noncontrolling interests in operating partnership		—		(190)		—		5,769
Comprehensive income (loss) attributable to Class A common shareholders		$	18,054	$	35,784	$	36,792	$	(30,664)

Refer to the accompanying notes to consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Changes in Equity

(Dollars and Shares in Thousands)

(Unaudited)

Shareholders’ Equity
Class A Common Stock
Additional Paid-
in-Capital
Treasury Stock Retained Earnings (Dividends in Excess of Earnings)
Accumulated
Other
Comprehensive
Income (Loss)
Noncontrolling Interests Total Equity
Shares Par
Consolidated
Joint Ventures

Balance, March 31, 2021 126,342 $ 127 $ 1,785,350 $ (67,495) $ (188,763) $ (3,614) $ 5,234 $ 1,530,839
Distributions — — — — — — (16) (16)
Amortization of equity based compensation — — 3,525 — — — — 3,525
Purchase of treasury stock (100) — — (1,098) — — — (1,098)
Dividends declared — — — — (25,245) — — (25,245)
Net income (loss) — — — — 10,294 — 163 10,457
Other comprehensive income (loss) — — — — — 1,403 — 1,403
Balance, June 30, 2021 126,242 $ 127 $ 1,788,875 $ (68,593) $ (203,714) $ (2,211) $ 5,381 $ 1,519,865


	Shareholders’ Equity
	Class A Common Stock			Additional Paid- in-Capital		Treasury Stock		Retained Earnings (Dividends in Excess of Earnings)		Accumulated Other Comprehensive Income (Loss)		Noncontrolling Interests		Total Equity
	Shares	Par										Consolidated Joint Ventures
Balance, June 30, 2021	126,242	$	127	$	1,788,875	$	(68,593)	$	(203,714)	$	(2,211)	$	5,381	$	1,519,865
Contributions	—	—		—		—		—		—		1,381		1,381
Distributions	—	—		—		—		—		—		(156)		(156)

Amortization of equity based compensation	—	—		3,072		—		—		—		—		3,072


Purchase of treasury stock	(694)	(1)		—		(7,599)		—		—		—		(7,600)

Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	(3)	—		—		(36)		—		—		—		(36)
Forfeitures	(81)	—		—		—		—		—		—		—
Dividends declared	—	—		—		—		(25,034)		—		—		(25,034)




Net income (loss)	—	—		—		—		18,927		—		5		18,932
Other comprehensive income (loss)	—	—		—		—		—		(873)		—		(873)

Balance, September 30, 2021	125,464	$	126	$	1,791,947	$	(76,228)	$	(209,821)	$	(3,084)	$	6,611	$	1,509,551

Refer to the accompanying notes to consolidated financial statements.

Table of Contents

~~Table of Contents~~

Ladder Capital Corp

Consolidated Statements of Changes in Equity

(Dollars and Shares in Thousands)

(Unaudited)


		Shareholders’ Equity																													Shareholders’ Equity
		Class A Common Stock			Class B Common Stock				Additional Paid- in-Capital				Treasury Stock				Retained Earnings (Dividends in Excess of Earnings)			Accumulated Other Comprehensive Income (Loss)		Noncontrolling Interests				Total Equity					Class A Common Stock						Class B Common Stock				Additional Paid- in-Capital		Treasury Stock			Retained Earnings (Dividends in Excess of Earnings)				Accumulated Other Comprehensive Income (Loss)				Noncontrolling Interests								Total Equity
		Shares	Par		Shares		Par												Operating Partnership			Consolidated Joint Ventures		Shares							Par				Shares		Par							Operating Partnership								Consolidated Joint Ventures
Balance, March 31, 2020		108,337	$	109	$	12,160	$	12			$	1,546,143			$	(52,983)				$	(94,171)	$	(65,920)	$	160,466	$	7,171					$	1,500,827
Balance, June 30, 2020																												Balance, June 30, 2020		115,015				$	116	$	5,381	$	5	$	1,649,170	$		(53,619)			$	(120,082)			$	(45,080)			$	70,968			$	6,902			$	1,508,380
Contributions	Contributions	—	—		—		—		—				—				—			—		—		349		349			Contributions		—				—		—		—		—		—			—				—				—				208				208
Distributions	Distributions	—	—		—		—		—				—				—			—		(2,198)		(368)		(2,566)			Distributions		—				—		—		—		—		—			—				—				(332)				(5,968)				(6,300)

Amortization of equity based compensation	Amortization of equity based compensation	—	—		—		—		2,712				—				—			—		—		—		2,712			Amortization of equity based compensation		—				—		—		—		4,219		—			—				—				—				—				4,219

Issuance of purchase right		—	—		—		—		8,425				—				—			—		—		—		8,425

Purchase of treasury stock	Purchase of treasury stock	(64)	—		—		—		—				(482)				—			—		—		—		(482)			Purchase of treasury stock		(124)				—		—		—		—		(895)			—				—				—				—				(895)

Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	(19)	—		—		—		—				(154)				—			—		—		—		(154)			Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units		(4)				—		—		—		—		(29)			—				—				—				—				(29)
Forfeitures		(18)	—		—		—		—				—				—			—		—		—		—

Dividends declared	Dividends declared	—	—		—		—		—				—				(21,722)			—		—		—		(21,722)			Dividends declared		—				—		—		—		—		—			(24,071)				—				—				—				(24,071)

Exchange of noncontrolling interest for common stock	Exchange of noncontrolling interest for common stock	6,779	7		(6,779)		(7)		92,540				—				—			(4,915)		(87,564)		—		61			Exchange of noncontrolling interest for common stock		5,381				4		(5,381)		(5)		73,247		—			—				(2,037)				(71,050)				—				159

Net income (loss)	Net income (loss)	—	—		—		—		—				—				(4,189)			—		(754)		(250)		(5,193)			Net income (loss)		—				—		—		—		—		—			17,188				—				45				4,149				21,382
Other comprehensive income (loss)	Other comprehensive income (loss)	—	—		—		—		—				—				—			23,612		2,511		—		26,123			Other comprehensive income (loss)		—				—		—		—		—		—			—				18,595				146				—				18,741
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	—	—		—		—		(650)				—				—			2,143		(1,493)		—		—			Rebalancing of ownership percentage between Company and Operating Partnership		—				—		—		—		(297)		—			—				74				223				—				—
Balance, June 30, 2020		115,015	$	116	5,381		$	5	$	1,649,170			$	(53,619)			$	(120,082)		$	(45,080)	$	70,968	$	6,902	$	1,508,380
Balance, September 30, 2020																												Balance, September 30, 2020		120,268				$	120	—		$	—	$	1,726,339	$	(54,543)		$	(126,965)			$	(28,448)			$	—			$	5,291			$	1,521,794

Refer to the accompanying notes to consolidated financial statements.

Table of Contents

~~Table of Contents~~

Ladder Capital Corp

Consolidated Statements of Changes in Equity

(Dollars and Shares in Thousands)

(Unaudited)


		Shareholders’ Equity																	Shareholders’ Equity
		Class A Common Stock			Additional Paid- in-Capital	Treasury Stock		Retained Earnings (Dividends in Excess of Earnings)				Accumulated Other Comprehensive Income (Loss)					Noncontrolling Interests			Total Equity		Class A Common Stock												Additional Paid- in-Capital			Treasury Stock			Retained Earnings (Dividends in Excess of Earnings)		Accumulated Other Comprehensive Income (Loss)								Noncontrolling Interests			Total Equity
		Shares	Par													Consolidated Joint Ventures		Shares							Par													Accumulated Other Comprehensive Income (Loss)										Total Equity		Consolidated Joint Ventures

Balance, December 31, 2020	Balance, December 31, 2020	126,378	$	127		$	1,780,074			$	(62,859)			$	(163,717)		$	(10,463)							$	5,263			$	1,548,425		Balance, December 31, 2020	126,378		$	127							$	1,780,074			$	(62,859)			$	(163,717)		$	(10,463)					$	5,263	$	1,548,425

Contributions																									Contributions		—				—								—		—				—				—							1,381		1,381
Distributions	Distributions	—	—			—		—				—		—						(285)			(285)			Distributions		—				—								—		—				—				—							(441)		(441)

Amortization of equity based compensation	Amortization of equity based compensation	—	—			8,801		—				—		—						—			8,801			Amortization of equity based compensation		—				—								11,873		—				—				—							—		11,873

Purchase of treasury stock	Purchase of treasury stock	(120)	—			—		(1,312)				—		—						—			(1,312)			Purchase of treasury stock		(814)				(1)								—		(8,911)				—				—							—		(8,912)
Re-issuance of treasury stock	Re-issuance of treasury stock	748	—			—		(1)				—		—						—			(1)			Re-issuance of treasury stock		748				1								—		(1)				—				—							—		—
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	(437)	—			—		(4,421)				—		—						—			(4,421)			Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units		(440)				(1)								—		(4,457)				—				—							—		(4,458)
Forfeitures	Forfeitures	(327)	—			—		—				—		—						—			—			Forfeitures		(408)				—								—		—				—				—							—		—
Dividends declared	Dividends declared	—	—			—		—				(50,486)		—						—			(50,486)			Dividends declared		—				—								—		—				(75,517)				—							—		(75,517)

Net income (loss)	Net income (loss)	—	—			—		—				10,489		—						403			10,892			Net income (loss)		—				—								—		—				29,413				—							408		29,821
Other comprehensive income (loss)	Other comprehensive income (loss)	—	—			—		—				—		8,252						—			8,252			Other comprehensive income (loss)		—				—								—		—				—				7,379							—		7,379

Balance, June 30, 2021		126,242	$	127		$	1,788,875	$	(68,593)			$	(203,714)	$	(2,211)					$	5,381		$	1,519,865
Balance, September 30, 2021																									Balance, September 30, 2021		125,464				$	126							$	1,791,947	$	(76,228)			$	(209,821)			$	(3,084)						$	6,611	$	1,509,551

Refer to the accompanying notes to consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Changes in Equity

(Dollars and Shares in Thousands)

(Unaudited)


		Shareholders’ Equity																														Shareholders’ Equity
		Class A Common Stock			Class B Common Stock			Additional Paid- in-Capital				Treasury Stock		Retained Earnings (Dividends in Excess of Earnings)			Accumulated Other Comprehensive Income (Loss)		Noncontrolling Interests				Total Equity									Class A Common Stock					Class B Common Stock					Additional Paid- in-Capital			Treasury Stock				Retained Earnings (Dividends in Excess of Earnings)			Accumulated Other Comprehensive Income (Loss)				Noncontrolling Interests					Total Equity
		Shares	Par		Shares	Par										Operating Partnership			Consolidated Joint Ventures							Shares						Par			Shares		Par										Operating Partnership							Consolidated Joint Ventures

Balance, December 31, 2019	Balance, December 31, 2019	107,509	$	108	12,160	$	12			$	1,532,384			$	(42,699)		$	(35,746)	$	4,218	$	172,054	$	8,646				$	1,638,977				Balance, December 31, 2019		107,509		$	108		12,160		$	12		$	1,532,384			$	(42,699)		$	(35,746)			$	4,218		$	172,054	$	8,646	$	1,638,977
Contributions	Contributions	—	—		—	—		—				—		—			—		—		651		651							Contributions		—			—		—			—		—			—				—			—				—			860		860
Distributions	Distributions	—	—		—	—		—				—		—			—		(6,332)		(3,664)		(9,996)							Distributions		—			—		—			—		—			—				—			—				(6,664)			(9,632)		(16,296)

Amortization of equity based compensation	Amortization of equity based compensation	—	—		—	—		16,738				—		—			—		—		—		16,738							Amortization of equity based compensation		—			—		—			—		20,957			—				—			—				—			—		20,957
Issuance of purchase right	Issuance of purchase right	—	—		—	—		8,425				—		—			—		—		—		8,425							Issuance of purchase right		—			—		—			—		8,425			—				—			—				—			—		8,425

Purchase of treasury stock	Purchase of treasury stock	(210)	—		—	—		—				(1,688)		—			—		—		—		(1,688)							Purchase of treasury stock		(334)			—		—			—		—			(2,583)				—			—				—			—		(2,583)
Re-issuance of treasury stock	Re-issuance of treasury stock	1,466	1		—	—		(1)				—		—			—		—		—		—							Re-issuance of treasury stock		1,466			1		—			—		(1)			—				—			—				—			—		—
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units	(505)	—		—	—		—				(9,232)		—			—		—		—		(9,232)							Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units		(509)			(1)		—			—		—			(9,261)				—			—				—			—		(9,262)
Forfeitures	Forfeitures	(24)	—		—	—		—				—		—			—		—		—		—							Forfeitures		(24)			—		—			—		—			—				—			—				—			—		—
Dividends declared	Dividends declared													(58,621)									(58,621)							Dividends declared		—			—		—			—		—			—				(82,693)			—				—			—		(82,693)

Exchange of noncontrolling interest for common stock	Exchange of noncontrolling interest for common stock	6,779	7		(6,779)	(7)		92,540				—		—			(4,915)		(87,564)		—		61							Exchange of noncontrolling interest for common stock		12,160			12		(12,160)			(12)		165,788			—				—			(6,953)				(158,613)			—		222

CECL Adoption	CECL Adoption	—	—		—	—		—				—		(5,797)			—		—		—		(5,797)							CECL Adoption		—			—		—			—		—			—				(5,797)			—				—			—		(5,797)
Net income (loss)	Net income (loss)	—	—		—	—		—				—		(19,918)			—		(605)		1,269		(19,254)							Net income (loss)		—			—		—			—		—			—				(2,729)			—				(561)			5,417		2,127
Other comprehensive income (loss)	Other comprehensive income (loss)	—	—		—	—		—				—		—			(46,530)		(5,354)		—		(51,884)							Other comprehensive income (loss)		—			—		—			—		—			—				—			(27,935)				(5,208)			—		(33,143)
Rebalancing of ownership percentage between Company and Operating Partnership	Rebalancing of ownership percentage between Company and Operating Partnership	—	—		—	—		(916)				—		—			2,147		(1,231)		—		—							Rebalancing of ownership percentage between Company and Operating Partnership		—			—		—			—		(1,214)			—				—			2,222				(1,008)			—		—
Balance, June 30, 2020		115,015	$	116	5,381	$	5	$	1,649,170			$	(53,619)	$	(120,082)		$	(45,080)	$	70,968	$	6,902	$	1,508,380
Balance, September 30, 2020																									Balance, September 30, 2020		120,268				$	120		—		$	—		$	1,726,339	$	(54,543)		$	(126,965)			$	(28,448)		$	—			$	5,291		$	1,521,794

Refer to the accompanying notes to consolidated financial statements.

Table of Contents

Ladder Capital Corp

Consolidated Statements of Cash Flows

(Dollars in Thousands)

(Unaudited)


		Six Months Ended June 30,				Nine Months Ended September 30,
		2021		2020				2021		2020
Cash flows from operating activities:	Cash flows from operating activities:						Cash flows from operating activities:
Net income (loss)	Net income (loss)	$	10,892	$	(19,254)		Net income (loss)	$	29,821	$	2,127
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:	Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:						Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
(Gain) loss on extinguishment of debt	(Gain) loss on extinguishment of debt	0		(21,077)			(Gain) loss on extinguishment of debt	—		(22,244)
Depreciation and amortization	Depreciation and amortization	19,000		19,825			Depreciation and amortization	28,320		29,642
Unrealized (gain) loss on derivative instruments	Unrealized (gain) loss on derivative instruments	667		187			Unrealized (gain) loss on derivative instruments	158		119
Unrealized (gain) loss on equity securities	Unrealized (gain) loss on equity securities	0		132			Unrealized (gain) loss on equity securities	—		132
Unrealized (gain) loss on Agency interest-only securities	Unrealized (gain) loss on Agency interest-only securities	68		(174)			Unrealized (gain) loss on Agency interest-only securities	87		(183)
Unrealized (gain) loss on investment in mutual fund	Unrealized (gain) loss on investment in mutual fund	0		(95)			Unrealized (gain) loss on investment in mutual fund	—		(95)
Provision for (release of) loan loss reserves	Provision for (release of) loan loss reserves	(4,586)		25,852			Provision for (release of) loan loss reserves	(6,950)		23,340

Amortization of equity based compensation	Amortization of equity based compensation	8,801		16,738			Amortization of equity based compensation	11,873		20,957
Amortization of deferred financing costs included in interest expense	Amortization of deferred financing costs included in interest expense	10,044		7,705			Amortization of deferred financing costs included in interest expense	16,477		13,451
Amortization of premium on mortgage loan financing	Amortization of premium on mortgage loan financing	(662)		(587)			Amortization of premium on mortgage loan financing	(998)		(866)
Amortization of above- and below-market lease intangibles	Amortization of above- and below-market lease intangibles	(963)		(1,187)			Amortization of above- and below-market lease intangibles	(1,440)		(1,720)

Amortization of premium/(accretion) of discount and other fees on loans	Amortization of premium/(accretion) of discount and other fees on loans	(5,707)		(8,917)			Amortization of premium/(accretion) of discount and other fees on loans	(8,962)		(12,467)
Amortization of premium/(accretion) of discount and other fees on securities	Amortization of premium/(accretion) of discount and other fees on securities	83		443			Amortization of premium/(accretion) of discount and other fees on securities	176		472
Realized (gain) loss on sale of mortgage loan receivables held for sale	Realized (gain) loss on sale of mortgage loan receivables held for sale	(3,392)		(6,926)			Realized (gain) loss on sale of mortgage loan receivables held for sale	(6,685)		(8,052)
Realized (gain) loss on sale of mortgage loan receivables held for investment	Realized (gain) loss on sale of mortgage loan receivables held for investment	0		6,665			Realized (gain) loss on sale of mortgage loan receivables held for investment	—		6,665
Realized (gain) loss on disposition of loan via foreclosure	Realized (gain) loss on disposition of loan via foreclosure	26		51			Realized (gain) loss on disposition of loan via foreclosure	26		51
Realized (gain) loss on securities	Realized (gain) loss on securities	(594)		12,512			Realized (gain) loss on securities	(879)		12,815
Realized (gain) loss on sale of real estate, net	Realized (gain) loss on sale of real estate, net	(19,389)		(10,528)			Realized (gain) loss on sale of real estate, net	(37,155)		(32,116)

Realized gain on sale of derivative instruments	Realized gain on sale of derivative instruments	0		(211)			Realized gain on sale of derivative instruments	—		(211)
(Income) loss from investments in unconsolidated joint ventures in excess of distributions received		(673)		(912)
(Earnings) loss from investments in unconsolidated joint ventures in excess of distributions received							(Earnings) loss from investments in unconsolidated joint ventures in excess of distributions received	(1,109)		(1,359)
Insurance proceeds for remediation work due to property damage	Insurance proceeds for remediation work due to property damage	1,345		0			Insurance proceeds for remediation work due to property damage	1,345		—
Insurance proceeds used for remediation work due to property damage	Insurance proceeds used for remediation work due to property damage	(628)		0			Insurance proceeds used for remediation work due to property damage	(628)		—
Origination of mortgage loan receivables held for sale	Origination of mortgage loan receivables held for sale	(76,404)		(212,845)			Origination of mortgage loan receivables held for sale	(127,034)		(212,845)

Repayment of mortgage loan receivables held for sale	Repayment of mortgage loan receivables held for sale	80		292			Repayment of mortgage loan receivables held for sale	126		369
Proceeds from sales of mortgage loan receivables held for sale	Proceeds from sales of mortgage loan receivables held for sale	51,052		255,827			Proceeds from sales of mortgage loan receivables held for sale	126,599		312,300

Deferred tax asset (liability)	Deferred tax asset (liability)	(8)		9,914			Deferred tax asset (liability)	(1,291)		6,822

Changes in operating assets and liabilities:	Changes in operating assets and liabilities:						Changes in operating assets and liabilities:

Accrued interest receivable	Accrued interest receivable	3,148		2,284			Accrued interest receivable	1,960		2,807
Other assets	Other assets	(314)		(15,361)			Other assets	3,246		(12,503)

Table of Contents


		Six Months Ended June 30,		Nine Months Ended September 30,
		2021	2020			2021	2020
Accrued expenses and other liabilities	Accrued expenses and other liabilities	(1,634)	(16,900)		Accrued expenses and other liabilities	(1,220)	(39,399)
Net cash provided by (used in) operating activities	Net cash provided by (used in) operating activities	(9,748)	43,453		Net cash provided by (used in) operating activities	25,863	88,009

Cash flows from investing activities:	Cash flows from investing activities:				Cash flows from investing activities:

Origination of mortgage loan receivables held for investment	Origination of mortgage loan receivables held for investment	(795,716)	(334,347)		Origination of mortgage loan receivables held for investment	(1,292,016)	(343,216)
Purchases of mortgage loan receivables held for investment		0	0

Repayment of mortgage loan receivables held for investment	Repayment of mortgage loan receivables held for investment	603,006	437,525		Repayment of mortgage loan receivables held for investment	797,819	568,151
Proceeds from sale of mortgage loan receivables held for investment, at amortized cost	Proceeds from sale of mortgage loan receivables held for investment, at amortized cost	46,557	165,364		Proceeds from sale of mortgage loan receivables held for investment, at amortized cost	46,557	172,412
Purchases of real estate securities	Purchases of real estate securities	(101,358)	(438,546)		Purchases of real estate securities	(143,902)	(439,584)
Repayment of real estate securities	Repayment of real estate securities	106,253	63,032		Repayment of real estate securities	135,816	105,446
Basis recovery of Agency interest-only securities	Basis recovery of Agency interest-only securities	3,678	3,853		Basis recovery of Agency interest-only securities	5,304	5,976
Proceeds from sales of real estate securities	Proceeds from sales of real estate securities	339,238	532,460		Proceeds from sales of real estate securities	364,959	566,452
Purchases of real estate	Purchases of real estate	0	(6,239)		Purchases of real estate	(20,452)	(6,239)
Capital improvements of real estate	Capital improvements of real estate	(1,619)	(1,980)		Capital improvements of real estate	(2,869)	(2,489)
Proceeds from sale of real estate	Proceeds from sale of real estate	82,482	11,426		Proceeds from sale of real estate	135,093	62,596

Capital distribution from investment in unconsolidated joint ventures	Capital distribution from investment in unconsolidated joint ventures	9,107	426		Capital distribution from investment in unconsolidated joint ventures	21,281	636

Proceeds from sale of FHLB stock	Proceeds from sale of FHLB stock	18,040	0		Proceeds from sale of FHLB stock	19,165	—
Purchase of derivative instruments	Purchase of derivative instruments	0	(111)		Purchase of derivative instruments	(69)	(110)
Sale of derivative instruments	Sale of derivative instruments	0	446		Sale of derivative instruments	—	447
Property insurance proceeds	Property insurance proceeds	634	0		Property insurance proceeds	634	—

Net cash provided by (used in) investing activities	Net cash provided by (used in) investing activities	310,302	433,309		Net cash provided by (used in) investing activities	67,320	690,478
Cash flows from financing activities:	Cash flows from financing activities:				Cash flows from financing activities:
Deferred financing costs paid	Deferred financing costs paid	(10,107)	(17,370)		Deferred financing costs paid	(2,811)	(17,515)
Proceeds from borrowings under debt obligations	Proceeds from borrowings under debt obligations	3,153,332	8,046,797		Proceeds from borrowings under debt obligations	3,377,514	9,132,914
Repayment of borrowings under debt obligations	Repayment of borrowings under debt obligations	(3,385,290)	(7,902,356)		Repayment of borrowings under debt obligations	(3,820,320)	(9,217,889)

Table of Contents

Six Months Ended June 30,
2021 2020
Cash dividends paid to Class A common shareholders (51,068) (73,735)
Capital distributed to noncontrolling interests in operating partnership 0 (6,332)
Capital contributed by noncontrolling interests in consolidated joint ventures 0 651
Capital distributed to noncontrolling interests in consolidated joint ventures (285) (3,664)
Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock (4,421) (9,232)
Purchase of treasury stock (1,312) (1,688)
Issuance of Purchase Right 0 8,425
Net cash provided by (used in) financing activities (299,151) 41,496
Net increase (decrease) in cash, cash equivalents and restricted cash 1,403 518,258
Cash, cash equivalents and restricted cash at beginning of period 1,284,284 355,746
Cash, cash equivalents and restricted cash at end of period $ 1,285,687 $ 874,004
Supplemental information:
Cash paid for interest, net of amounts capitalized $ 86,254 $ 98,220
Cash paid (received) for income taxes 235 (38)
Non-cash investing and financing activities:
Securities and derivatives sold, not settled 10 5
Repayment in transit of mortgage loans receivable held for investment (other assets) 414 9,078
Settlement of mortgage loan receivable held for investment by real estate, net (43,129) (25,177)
Real estate acquired in settlement of mortgage loan receivable held for investment, net 43,750 25,435
Net settlement of sale of real estate, subject to debt - real estate 0 (19,098)
Net settlement of sale of real estate, subject to debt - debt obligations 0 19,098
Exchange of noncontrolling interest for common stock 0 87,571
Change in deferred tax asset related to exchanges of noncontrolling interest for common stock 0 61
Rebalancing of ownership percentage between Company and Operating Partnership 0 (1,231)
Dividends declared, not paid 26,955 23,583


	Nine Months Ended September 30,
	2021		2020
Cash dividends paid to Class A common shareholders	(75,890)		(95,152)




Capital distributed to noncontrolling interests in operating partnership	—		(6,664)
Capital contributed by noncontrolling interests in consolidated joint ventures	1,381		860
Capital distributed to noncontrolling interests in consolidated joint ventures	(441)		(9,632)

Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock	(4,457)		(9,261)
Purchase of treasury stock	(8,912)		(2,583)


Issuance of Purchase Right	—		8,425
Net cash provided by (used in) financing activities	(533,935)		(216,497)
Net increase (decrease) in cash, cash equivalents and restricted cash	(440,752)		561,990
Cash, cash equivalents and restricted cash at beginning of period	1,284,284		355,746
Cash, cash equivalents and restricted cash at end of period	$	843,532	$	917,736

Supplemental information:
Cash paid for interest, net of amounts capitalized	$	131,418	$	164,722
Cash paid (received) for income taxes	(1,919)		3,044

Non-cash investing and financing activities:
Securities and derivatives purchased, not settled	20,621		—
Securities and derivatives sold, not settled	10		21

Repayment in transit of mortgage loans receivable held for investment (other assets)	25,062		107,652

Settlement of mortgage loan receivable held for investment by real estate, net	(43,129)		(25,177)







Real estate acquired in settlement of mortgage loan receivable held for investment, net	43,750		25,435
Net settlement of sale of real estate, subject to debt - real estate	11,557		(31,768)
Net settlement of sale of real estate, subject to debt - debt obligations	(11,557)		31,768






Exchange of noncontrolling interest for common stock	—		158,625

Change in deferred tax asset related to exchanges of noncontrolling interest for common stock	—		223

Rebalancing of ownership percentage between Company and Operating Partnership	—		(1,008)
Dividends declared, not paid	27,165		26,236

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statement of cash flows ($ in thousands):

June 30, 2021 June 30, 2020 December 31, 2020
Cash and cash equivalents $ 1,169,843 $ 826,059 $ 1,254,432
Restricted cash 115,844 47,945 29,852
Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows $ 1,285,687 $ 874,004 $ 1,284,284


	September 30, 2021		September 30, 2020		December 31, 2020

Cash and cash equivalents	$	758,051	$	875,839	$	1,254,432
Restricted cash	85,481		41,897		29,852
Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows	$	843,532	$	917,736	$	1,284,284

Refer to the accompanying notes to consolidated financial statements.

Table of Contents

Ladder Capital Corp

Notes to Consolidated Financial Statements

(Unaudited)

1. ORGANIZATION AND OPERATIONS

Ladder Capital Corp is an internally-managed real estate investment trust (“REIT”) that is a leader in commercial real estate finance. We originate and invest in a diverse portfolio of commercial real estate and real estate-related assets, focusing on senior secured assets. Our investment activities include: (i) our primary business of originating senior first mortgage fixed and floating rate loans collateralized by commercial real estate with flexible loan structures; (ii) investing in investment grade securities secured by first mortgage loans on commercial real estate; and (iii) owning and operating commercial real estate, including net leased commercial properties. Ladder Capital Corp, as the general partner of Ladder Capital Finance Holdings LLLP (“LCFH” or the “Operating Partnership”), operates the Ladder Capital business through LCFH and its subsidiaries. As of ~~June~~September 30, 2021, Ladder Capital Corp has a 100.0% economic interest in LCFH and controls the management of LCFH as a result of its ability to appoint its board members. Accordingly, Ladder Capital Corp consolidates the financial results of LCFH and its subsidiaries. In addition, Ladder Capital Corp, through certain subsidiaries which are treated as taxable REIT subsidiaries (each a “TRS”), is indirectly subject to U.S. federal, state and local income taxes. Other than such indirect U.S. federal, state and local income taxes, there are no material differences between Ladder Capital Corp’s consolidated financial statements and LCFH’s consolidated financial statements.

Ladder Capital Corp was formed as a Delaware corporation on May 21, 2013. The Company conducted its initial public offering (“IPO”) which closed on February 11, 2014. The Company used the net proceeds from the IPO to purchase newly issued limited partnership units (“LP Units”) from LCFH. In connection with the IPO, Ladder Capital Corp also became a holding corporation and the general partner of, and obtained a controlling interest in, LCFH. Ladder Capital Corp’s only business is to act as the general partner of LCFH, and, as such, Ladder Capital Corp indirectly operates and controls all of the business and affairs of LCFH and its subsidiaries. The IPO transactions described herein are referred to as the “IPO Transactions.”

COVID-19 Impact on the Organization

On March 11, 2020, the World Health Organization declared the novel strain of coronavirus (“COVID-19”) a global pandemic and recommended containment and mitigation measures worldwide. We continue to actively manage the liquidity and operations of the Company in light of the market conditions and the overall financial impact of COVID-19 across most industries in the United States. In view of the ongoing uncertainty related to the duration of the pandemic, its ultimate impact on our revenues, profitability and financial position remains difficult to assess at this time. Refer to the Notes to the Consolidated Financial Statements for further disclosure on the current and potential impact of COVID-19 on our business.

Table of Contents

2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting and Principles of Consolidation

The accompanying consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). In the opinion of management, the unaudited financial information for the interim periods presented in this report reflects all normal and recurring adjustments necessary for a fair statement of results of operations, financial position and cash flows. The interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2020, which are included in the Annual Report, as certain disclosures that would substantially duplicate those contained in the audited consolidated financial statements have not been included in this interim report. Operating results for interim periods are not necessarily indicative of operating results for an entire fiscal year.

The consolidated financial statements include the Company’s accounts and those of its subsidiaries which are majority-owned and/or controlled by the Company and variable interest entities for which the Company has determined itself to be the primary beneficiary, if any. All significant intercompany transactions and balances have been eliminated.

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810 — Consolidation (“ASC 810”), provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIEs. Generally, the consideration of whether an entity is a VIE applies when either: (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest; (2) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support; or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The Company consolidates VIEs in which it is considered to be the primary beneficiary. The primary beneficiary is the entity that has both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the VIE’s performance; and (2) the obligation to absorb losses and right to receive the returns from the VIE that would be significant to the VIE. See Note 10, Consolidated Variable Interest Entities, for further information on the Company’s consolidated variable interest entities.

Provision for Loan Losses

The Company uses a current expected credit loss model (“CECL”) for estimating the provision for loan losses on its loan portfolio. The CECL model requires the consideration of possible credit losses over the life of an instrument and includes a portfolio-based component and an asset-specific component. In compliance with the CECL reporting requirements, the Company supplemented its existing credit monitoring and management processes with additional processes to support the calculation of the CECL reserves. As part of that effort, the Company has engaged a third-party service provider to provide market data and a credit loss model. The credit loss model is a forward-looking, econometric, commercial real estate (“CRE”) loss forecasting tool. It is comprised of a probability of default (“PD”) model and a loss given default (“LGD”) model that, layered together with user’s loan-level data, selected forward-looking macroeconomic variables, and pool-level mean loss rates, produces life of loan expected losses (“EL”) at the loan and portfolio level. Where management has determined that the credit loss model does not fully capture certain external factors, including portfolio trends or loan-specific factors, a qualitative adjustment to the reserve, is recorded. The CECL model was implemented in 2020.

The asset-specific reserve component relates to reserves for losses on individually impaired loans. The Company evaluates each loan for impairment at least quarterly. Impairment occurs when it is deemed probable that the Company will not be able to collect all amounts due according to the contractual terms of the loan. If the loan is considered to be impaired, an allowance is recorded to reduce the carrying value of the loan to the present value of the expected future cash flows discounted at the loan’s effective rate or the fair value of the collateral, less the estimated costs to sell, if recovery of the Company’s investment is expected solely from the collateral. The Company may use the direct capitalization rate valuation methodology or the sales comparison approach to estimate the fair value of the collateral for such loans and in certain cases will obtain external appraisals and take into account potential sale bids. Determining fair value of the collateral may take into account a number of assumptions including, but not limited to, cash flow projections, market capitalization rates, discount rates and data regarding recent comparable sales of similar properties. Such assumptions are generally based on current market conditions and are subject to economic and market uncertainties.

Table of Contents

The Company’s loans are typically collateralized by real estate directly or indirectly. As a result, the Company regularly evaluates the extent and impact of any credit deterioration associated with the performance and/or value of the underlying collateral property as well as the financial and operating capability of the borrower/sponsor on a loan-by-loan basis. Specifically, a property’s operating results and any cash reserves are analyzed and used to assess (i) whether cash flow from operations is sufficient to cover the debt service requirements currently and into the future, (ii) the ability of the borrower to refinance the loan at maturity, and/or (iii) the property’s liquidation value. The Company also evaluates the financial wherewithal of any loan guarantors as well as the borrower’s competency in managing and operating the properties. In addition, the Company considers the overall economic environment, real estate sector, and geographic submarket in which the collateral property is located. Such impairment analyses are completed and reviewed by asset management and underwriting personnel, who utilize various data sources, including (i) periodic financial data such as property occupancy, tenant profile, rental rates, operating expenses, the borrowers’ business plan, and capitalization and discount rates, (ii) site inspections, and (iii) current credit spreads and other market data and ultimately presented to management for approval.

A loan is also considered impaired if its terms are modified in a troubled debt restructuring (“TDR”). A TDR occurs when a concession is granted and the debtor is experiencing financial difficulties. Impairments on TDR loans are generally measured based on the present value of expected future cash flows discounted at the effective interest rate of the original loans. Generally, when granting concessions, the Company will seek to protect its position by requiring incremental pay downs, additional collateral or guarantees and, in some cases, lookback features or equity interests to offset concessions granted should conditions impacting the loan improve. The Company’s determination of credit losses is impacted by TDRs whereby loans that have gone through TDRs are considered impaired and are assessed for specific reserves. Loans previously restructured under TDRs that subsequently default are reassessed to incorporate the Company’s current assumptions on expected cash flows and additional provision expense is recorded to the extent necessary.

The Company designates non-accrual loans generally when (i) the principal or coupon interest components of loan payments become 90-days past due or (ii) in the opinion of the Company, it is doubtful the Company will be able to collect all amounts due according to the contractual terms of the loan. Interest income on non-accrual loans in which the Company reasonably expects a full recovery of the loan’s outstanding principal balance is recognized when received in cash. Otherwise, income recognition will be suspended and any cash received will be applied as a reduction to the amortized cost. A non-accrual loan is returned to accrual status at such time as the loan becomes contractually current and future principal and coupon interest are reasonably assured to be received in accordance with the contractual loan terms. A loan will be written off when management has determined it is no longer realizable and deemed non-recoverable.

Reclassifications

The Company reclassified its FHLB (as defined below) stock into other assets as of January 1, 2021, as such, the amount of $31.0 million from December 31, 2020 was reclassified into other assets on the Consolidated Balance Sheet. As of ~~June~~September 30, 2021, the book value of our investment in FHLB Stock was ~~$13.0~~$11.8 million.

Recently Adopted Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, (“ASU 2020-04”). ASU 2020-04 provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships and other transactions that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform. ASU 2020-04 is effective upon issuance of ASU 2020-04 for contract modifications and hedging relationships on a prospective basis. While the Company is currently assessing the impact of ASU 2020-04, the Company does not expect the adoption to have a material impact on the Company’s consolidated financial statements.

In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 815), (“ASU 2019-12”). ASU 2019-12 simplifies the accounting for income taxes by removing certain exceptions to the general principles in Topic 740. ASU 2019-12 also improves the consistent application of, and simplifies, GAAP for other areas of Topic 740 by clarifying and amending existing guidance. The standard is effective for all entities for financial statements issued for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years. The adoption of ASU 2019-12 did not have a material impact on the Company’s consolidated financial statements.

Table of Contents

In October 2020, the FASB issued ASU 2020-08, Codification Improvements to Subtopic 310-20, Receivables–Nonrefundable Fees and Other Costs, (“ASU 2020-08”). This ASU clarifies that an entity should reevaluate whether a callable debt security is within the scope of ASC paragraph 310-20-35-33 for each reporting period. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. All entities should apply ASU 2020-08 on a prospective basis as of the beginning of the period of adoption for existing or newly purchased callable debt securities. The adoption of ASU 2020-08 did not have a material impact on the consolidated financial statements.

Recent Accounting Pronouncements Pending Adoption

Any new accounting standards not disclosed above that have been issued or proposed by FASB and that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption.

Table of Contents

3. MORTGAGE LOAN RECEIVABLES

~~June~~September 30, 2021 ($ in thousands)


		Outstanding Face Amount		Carrying Value		Weighted Average Yield (1)(2)		Remaining Maturity (years)		Outstanding Face Amount		Carrying Value		Weighted Average Yield (1)(2)	Remaining Maturity (years)(2)

Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:								Mortgage loan receivables held for investment, net, at amortized cost:
First mortgage loans	First mortgage loans	$	2,430,910	$	2,414,167	5.94	%	1.83	First mortgage loans	$	2,729,180	$	2,709,338	5.85 %	1.5
Mezzanine loans	Mezzanine loans	117,103		116,881		10.91	%	2.56	Mezzanine loans	101,961		101,803		10.95 %	2.2
Total mortgage loans	Total mortgage loans	2,548,013		2,531,048		6.17	%	1.86	Total mortgage loans	2,831,141		2,811,141		6.03 %	1.5

Allowance for credit losses	Allowance for credit losses	N/A		(35,891)					Allowance for credit losses	N/A		(33,635)
Total mortgage loan receivables held for investment, net, at amortized cost	Total mortgage loan receivables held for investment, net, at amortized cost	2,548,013		2,495,157					Total mortgage loan receivables held for investment, net, at amortized cost	2,831,141		2,777,506
Mortgage loan receivables held for sale:	Mortgage loan receivables held for sale:								Mortgage loan receivables held for sale:
First mortgage loans	First mortgage loans	59,198		59,182		4.25 %		9.81	First mortgage loans	37,473		37,513		3.89 %	9.3
Total	Total	$	2,607,211	$	2,554,339	6.12	%	2.04	Total	$	2,868,614	$	2,815,019	6.01 %	1.6

(1)Includes the impact from interest rate floors. ~~June~~September 30, 2021 LIBOR rates are used to calculate weighted average yield for floating rate loans.

(2)Excludes non-accrual loans of ~~$129.5~~$117.0 million. Refer to “Non-Accrual Status” below for further details.

As of ~~June~~September 30, 2021, ~~$2.1~~$2.5 billion, or ~~84.3%~~87.6%, of the outstanding face amount of our mortgage loan receivables held for investment, net, at amortized cost, were at variable interest rates, linked to LIBOR. Of this ~~$2.1~~$2.5 billion, 100% of these variable interest rate mortgage loan receivables were subject to interest rate floors. As of ~~June~~September 30, 2021, ~~$59.2~~$37.5 million, or 100%, of the outstanding face amount of our mortgage loan receivables held for sale were at fixed interest rates.

December 31, 2020 ($ in thousands)


		Outstanding Face Amount		Carrying Value		Weighted Average Yield (1)(2)	Remaining Maturity (years)		Outstanding Face Amount		Carrying Value		Weighted Average Yield (1)(2)	Remaining Maturity (years)(2)

Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:							Mortgage loan receivables held for investment, net, at amortized cost:
First mortgage loans	First mortgage loans	$	2,243,639	$	2,232,749	6.50 %	1.00	First mortgage loans	$	2,243,639	$	2,232,749	6.50 %	1.1
Mezzanine loans	Mezzanine loans	121,565		121,310		10.83 %	2.42	Mezzanine loans	121,565		121,310		10.83 %	2.7
Total mortgage loans	Total mortgage loans	2,365,204		2,354,059		6.65 %	1.07	Total mortgage loans	2,365,204		2,354,059		6.65 %	1.2

Allowance for credit losses	Allowance for credit losses	N/A		(41,507)				Allowance for credit losses	N/A		(41,507)
Total mortgage loan receivables held for investment, net, at amortized cost	Total mortgage loan receivables held for investment, net, at amortized cost	2,365,204		2,312,552				Total mortgage loan receivables held for investment, net, at amortized cost	2,365,204		2,312,552
Mortgage loan receivables held for sale:	Mortgage loan receivables held for sale:							Mortgage loan receivables held for sale:
First mortgage loans	First mortgage loans	30,478		30,518		4.05 %	9.18	First mortgage loans	30,478		30,518		4.05 %	9.2
Total	Total	$	2,395,682	$	2,343,070	6.74 %	1.23	Total	$	2,395,682	$	2,343,070	6.74 %	1.3

(1)Includes the impact from interest rate floors. December 31, 2020 LIBOR rates are used to calculate weighted average yield for floating rate loans.

(2)Excludes non-accrual loans of $175.0 million. Refer to “Non-Accrual Status” below for further details.

As of December 31, 2020, $1.9 billion, or 82.0%, of the outstanding face amount of our mortgage loan receivables held for investment, net, at amortized cost, were at variable interest rates, linked to LIBOR. Of this $1.9 billion, 100% of these variable rate mortgage loan receivables were subject to interest rate floors. As of December 31, 2020, $30.5 million, or 100%, of the outstanding face amount of our mortgage loan receivables held for sale were at fixed interest rates.

Table of Contents

For the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, the activity in our loan portfolio was as follows ($ in thousands):


		Mortgage loan receivables held for investment, net, at amortized cost:				Mortgage loan receivables held for investment, net, at amortized cost:
		Mortgage loans receivable		Allowance for credit losses			Mortgage loan receivables held for sale			Mortgage loans receivable		Allowance for credit losses		Mortgage loan receivables held for sale
Balance, December 31, 2020	Balance, December 31, 2020	$	2,354,059	$	(41,507)		$	30,518	Balance, December 31, 2020	$	2,354,059	$	(41,507)	$	30,518
Origination of mortgage loan receivables	Origination of mortgage loan receivables	795,717		—			76,404		Origination of mortgage loan receivables	1,292,015		��		127,035

Repayment of mortgage loan receivables	Repayment of mortgage loan receivables	(532,878)		—			(80)		Repayment of mortgage loan receivables	(752,427)		—		(126)
Proceeds from sales of mortgage loan receivables	Proceeds from sales of mortgage loan receivables	(46,557)		—			(51,052)		Proceeds from sales of mortgage loan receivables	(46,557)		—		(126,599)
Non-cash disposition of loans via foreclosure(1)	Non-cash disposition of loans via foreclosure(1)	(45,000)		—			0		Non-cash disposition of loans via foreclosure(1)	(44,911)		—		—
Sale of loans, net	Sale of loans, net	0		—			3,392		Sale of loans, net	—		—		6,685

Accretion/amortization of discount, premium and other fees	Accretion/amortization of discount, premium and other fees	5,707		—			0		Accretion/amortization of discount, premium and other fees	8,962		—		—

Release of asset-specific loan loss provision via foreclosure(1)	Release of asset-specific loan loss provision via foreclosure(1)	—		1,150			—		Release of asset-specific loan loss provision via foreclosure(1)	—		1,150		—
Provision for current expected credit loss, net (impact to earnings)		—		4,466			—
Release of provision for current expected credit loss, net									Release of provision for current expected credit loss, net	—		6,722		—

Balance, June 30, 2021		$	2,531,048	$	(35,891)		$	59,182
Balance, September 30, 2021									Balance, September 30, 2021	$	2,811,141	$	(33,635)	$	37,513

(1)Refer to Note 5 Real Estate and Related Lease Intangibles, Net for further detail on foreclosure of real estate.


		Mortgage loan receivables held for investment, net, at amortized cost:				Mortgage loan receivables held for investment, net, at amortized cost:
		Mortgage loans receivable		Allowance for credit losses			Mortgage loan receivables held for sale			Mortgage loans receivable		Allowance for credit losses		Mortgage loan receivables held for sale
Balance, December 31, 2019	Balance, December 31, 2019	$	3,257,036	$	(20,500)		$	122,325	Balance, December 31, 2019	$	3,257,036	$	(20,500)	$	122,325
Origination of mortgage loan receivables	Origination of mortgage loan receivables	334,347		—			212,845		Origination of mortgage loan receivables	343,216		—		212,845

Repayment of mortgage loan receivables	Repayment of mortgage loan receivables	(446,080)		—			(292)		Repayment of mortgage loan receivables	(675,281)		—		(369)
Proceeds from sales of mortgage loan receivables	Proceeds from sales of mortgage loan receivables	(165,364)		—			(255,827)		Proceeds from sales of mortgage loan receivables	(172,412)		—		(312,300)
Non-cash disposition of loan via foreclosure(1)	Non-cash disposition of loan via foreclosure(1)	(27,107)		—			0		Non-cash disposition of loan via foreclosure(1)	(27,107)		—		—
Sale of loans, net	Sale of loans, net	(6,665)		—			6,926		Sale of loans, net	(6,665)		—		8,052

Accretion/amortization of discount, premium and other fees	Accretion/amortization of discount, premium and other fees	8,917		—			0		Accretion/amortization of discount, premium and other fees	12,467		—		—

Release of asset-specific loan loss provision via foreclosure(1)	Release of asset-specific loan loss provision via foreclosure(1)	—		2,000			—		Release of asset-specific loan loss provision via foreclosure(1)	—		2,000		—
Provision expense for current expected credit loss(implementation impact)(2)		—		(4,964)			—
Provision expense for current expected credit loss (impact to earnings)(2)		—		(17,638)			—
Provision for current expected credit loss (implementation impact)(2)									Provision for current expected credit loss (implementation impact)(2)	—		(4,964)		—
Provision for current expected credit loss (impact to earnings)(2)									Provision for current expected credit loss (impact to earnings)(2)	—		(15,620)		—
Additional asset-specific reserve	Additional asset-specific reserve	—		(8,000)			—		Additional asset-specific reserve	—		(8,000)		—
Balance, June 30, 2020		$	2,955,084	$	(49,102)		$	85,977
Balance, September 30, 2020									Balance, September 30, 2020	$	2,731,254	$	(47,084)	$	30,553

(1)Refer to Note 5, Real Estate and Related Lease Intangibles, Net for further detail on real estate acquired via foreclosure.

(2)During the three months ended March 31, 2020, the initial impact of the implementation of the CECL accounting standard as of January 1, 2020 is recorded against retained earnings. Subsequent remeasurement thereafter, including the period to date change for the ~~six~~nine months ended ~~June~~September 30, 2020, is accounted for as provision expense for current expected credit loss in the consolidated statements of income.

As of ~~June~~September 30, 2021 and December 31, 2020, there were $0.5 million of unamortized discounts included in our mortgage loan receivables held for investment, net, at amortized cost, on our consolidated balance sheets.

Table of Contents

Allowance for Credit Losses and Non-Accrual Status ($ in thousands)

Three Months Ended June 30, Six Months Ended June 30,
Allowance for Credit Losses 2021 2020 2021 2020
Allowance for credit losses at beginning of period $ 36,241 $ 49,457 $ 41,507 $ 20,500
Provision for current expected credit loss (implementation impact) 0 0 0 4,964 (1)
Provision for current expected credit loss, net (impact to earnings)(2) (350) (355) (4,466) 25,638
Foreclosure of loans subject to asset-specific reserve 0 0 (1,150) (2,000)
Allowance for credit losses at end of period $ 35,891 $ 49,102 $ 35,891 $ 49,102
(1)Additional provisions for current expected credit losses related to implementation of $0.8 million and $22.0 thousand related to unfunded commitments and held-to-maturity securities, respectively, were recorded on January 1, 2020 at implementation of CECL.
(2)For the three months ended June 30, 2021 and 2020 the total provision release consisted of $0.4 million in general reserves and no asset-specific reserves.

Non-Accrual Status June 30, 2021 December 31, 2020
Carrying value of loans on non-accrual status, net of asset-specific reserve $ 129,468 (1)(2) $ 175,022 (3)


	Three Months Ended September 30,			Nine Months Ended September 30,
Allowance for Credit Losses		2021		2020		2021			2020

Allowance for credit losses at beginning of period		$	35,891	$	49,102	$	41,507		$	20,500
Provision for current expected credit loss (implementation impact)		—		—		—			4,964		(1)
Provision for (release of) current expected credit loss, net (impact to earnings)(2)		(2,256)		(2,018)		(6,722)			23,620


Foreclosure of loans subject to asset-specific reserve		—		—		(1,150)			(2,000)


Allowance for credit losses at end of period		$	33,635	$	47,084	$	33,635		$	47,084



(1)Additional provisions for current expected credit losses related to implementation of $0.8 million and $22.0 thousand related to unfunded commitments and held-to-maturity securities, respectively, were recorded on January 1, 2020 at implementation of CECL. (2)For the three months ended September 30, 2021 and 2020 the total provision release consisted of $2.3 million and $2.0 million in general reserves and no asset-specific reserves, respectively.


Non-Accrual Status						September 30, 2021			December 31, 2020
Carrying value of loans on non-accrual status, net of asset-specific reserve						$	116,988	(1)	$	175,022	(2)

(1) Represents 2 of the Company’s loans, which were originated simultaneously as part of a single transaction and had a combined carrying value of $24.2 million, 2 loans with a combined carrying value of ~~$26.3~~$26.0 million, 1 loan with a carrying value of $36.4 ~~million, 1 loan with a carrying value of $12.1~~ million and 1 loan with a carrying value of $30.5 million.

(2) ~~Subsequent to June 30, 2021, the Company resolved 1 of its non-accrual loans with a carrying value of $12.1 million. The Company received a full pay-off which included all accrued interest and fees.~~

~~(3)~~ Represents 2 of the Company’s loans, which were originated simultaneously as part of a single transaction and had a combined carrying value of $24.2 million, 2 loans with a combined carrying value of $27.1 million, 1 loan with a carrying value of $36.4 million, 1 loan with a carrying value of $13.0 million, 1 loan with a carrying value of $30.6 million and 1 loan with a carrying value of $43.8 million which was foreclosed on and sold in 2021.

Current Expected Credit Loss (“CECL”)

On January 1, 2020, the Company recorded a CECL Reserve of $11.6 million, which equated to 0.36% of $3.2 billion carrying value of its held for investment loan portfolio. This reserve excluded 3 loans that previously had an aggregate of $14.7 million of asset-specific reserves and a carrying value of $39.8 million as of January 1, 2020. Upon adoption, the aggregated CECL Reserve reduced total shareholder’s equity by $5.8 million.

As of ~~June~~September 30, 2021, the Company has a ~~$36.3~~$34.0 million allowance for current expected credit losses, of which ~~$35.9~~$33.6 million pertains to mortgage loan receivables. This allowance includes 3 loans that have an aggregate of $20.2 million of asset-specific reserves against a carrying value of ~~$70.7~~$70.3 million as of ~~June~~September 30, 2021.

The Company has concluded that none of its loans, other than the 3 loans discussed below, are individually impaired as of ~~June~~September 30, 2021.

Table of Contents

Loan Portfolio by Geographic Region, Property Type and Vintage (amortized cost $ in thousands)


		June 30,		December 31,			September 30,		December 31,
Geographic Region	Geographic Region	2021		2020		Geographic Region	2021		2020

South						South	$	825,849	$	313,759
Northeast	Northeast	$	688,885	$	707,485	Northeast	747,081		707,485
Southwest		435,247		437,153
South		584,708		313,759
Midwest	Midwest	336,273		462,602		Midwest	410,423		462,602
West	West	415,284		316,620		West	391,663		316,620
Subtotal loans		2,460,397		2,237,619
Southwest						Southwest	365,812		437,153

Subtotal mortgage loans receivable						Subtotal mortgage loans receivable	2,740,828		2,237,619
Individually impaired loans(1)	Individually impaired loans(1)	70,651		116,440		Individually impaired loans(1)	70,313		116,440
Total loans		$	2,531,048	$	2,354,059
Total mortgage loans receivable						Total mortgage loans receivable	$	2,811,141	$	2,354,059

(1)Refer to “Individually Impaired Loans” below for further detail.

~~Table of Contents~~

Management’s method for monitoring credit is the performance of a loan. A loan is impaired or not impaired based on the expectation that all amounts contractually due under a loan will be collected when due. The primary credit quality indicator management utilizes to assess its current expected credit loss reserve is by viewing Ladder’s mortgage loan portfolio by collateral type. The following tables summarize the amortized cost of the mortgage loan portfolio by property type as of ~~June~~September 30, 2021 and December 31, 2020, ~~summarize the amortized cost of the loan portfolio by property type~~respectively ($ in thousands):


		Amortized Cost Basis by Origination Year as of June 30, 2021												Amortized Cost Basis by Origination Year as of September 30, 2021
Property Type	Property Type	2021		2020		2019		2018		2017 and Earlier		Total			Property Type		2021			2020			2019			2018			2017 and Earlier			Total

Office	Office	$	261,182	$	29,548	$	187,005	$	206,888	$	118,911	$	803,534			Office		$	474,216		$	29,592		$	176,069		$	200,619		$	86,401		$	966,897
Multifamily	Multifamily	175,376		15,083		196,426		13,451		21,085		421,421				Multifamily		328,079			3,129			122,333			—			—			453,541
Mixed Use	Mixed Use	193,744		79,254		147,437		0		0		420,435				Mixed Use		180,684			81,437			147,484			—			—			409,605
Hospitality	Hospitality	0		0		43,621		139,777		111,089		294,487				Hospitality		40,973			—			43,643			127,695			111,087			323,398
Retail	Retail	29,395		0		85,268		0		36,514		151,177				Retail		79,999			—			85,690			—			28,037			193,726
Industrial																Industrial		41,152			—			106,874			—			—			148,026
Manufactured Housing	Manufactured Housing	59,641		0		43,383		11,741		3,951		118,716				Manufactured Housing		59,687			—			26,381			11,750			3,946			101,764
Industrial		0		0		105,283		0		6,453		111,736
Other	Other	20,802		0		44,842		30,033		0		95,677				Other		26,692			—			44,886			28,966			—			100,544
Self-Storage	Self-Storage	43,214		0		0		0		0		43,214				Self-Storage		43,327			—			—			—			—			43,327

Subtotal loans		783,354		123,885		853,265		401,890		298,003		2,460,397
Subtotal mortgage loans receivable																Subtotal mortgage loans receivable		1,274,809			114,158			753,360			369,030			229,471			2,740,828
Individually Impaired loans (1)	Individually Impaired loans (1)	0		0		0		0		70,651		70,651				Individually Impaired loans (1)		—			—			—			—			70,313			70,313
Total loans (2)		$	783,354	$	123,885	$	853,265	$	401,890	$	368,654	$	2,531,048
Total mortgage loans receivable (2)																Total mortgage loans receivable (2)		$	1,274,809		$	114,158		$	753,360		$	369,030		$	299,784		$	2,811,141


		Amortized Cost Basis by Origination Year as of December 31, 2020												Amortized Cost Basis by Origination Year as of December 31, 2020
Property Type	Property Type	2020		2019		2018		2017		2016 and Earlier		Total			Property Type		2020			2019			2018			2017			2016 and Earlier			Total

Office	Office	$	0	$	196,610	$	249,330	$	83,673	$	50,935	$	580,548			Office		$	—		$	196,610		$	249,330		$	83,673		$	50,935		$	580,548
Multifamily	Multifamily	65,537		260,254		44,665		24,406		0		394,862				Multifamily		65,537			260,254			44,665			24,406			—			394,862
Hospitality	Hospitality	0		43,000		139,394		67,307		78,694		328,395				Hospitality		—			43,000			139,394			67,307			78,694			328,395
Other	Other	31,217		131,434		77,484		0		0		240,135				Other		31,217			131,434			77,484			—			—			240,135
Mixed Use	Mixed Use	106,537		101,704		0		13,268		0		221,509				Mixed Use		106,537			101,704			—			13,268			—			221,509
Retail	Retail	0		110,492		0		0		65,734		176,226				Retail		—			110,492			—			—			65,734			176,226
Industrial	Industrial	46,130		114,630		0		0		6,461		167,221				Industrial		46,130			114,630			—			—			6,461			167,221
Manufactured Housing	Manufactured Housing	4,553		57,305		11,718		0		3,961		77,537				Manufactured Housing		4,553			57,305			11,718			—			3,961			77,537
Self-Storage	Self-Storage	0		35,986		15,200		0		0		51,186				Self-Storage		—			35,986			15,200			—			—			51,186
Subtotal loans		253,974		1,051,415		537,791		188,654		205,785		2,237,619
Subtotal mortgage loans receivable																Subtotal mortgage loans receivable		253,974			1,051,415			537,791			188,654			205,785			2,237,619
Individually Impaired loans (1)	Individually Impaired loans (1)	0		0		44,952		0		71,488		116,440				Individually Impaired loans (1)		—			—			44,952			—			71,488			116,440
Total loans (3)		$	253,974	$	1,051,415	$	582,743	$	188,654	$	277,273	$	2,354,059
Total mortgage loans receivable (3)																Total mortgage loans receivable (3)		$	253,974		$	1,051,415		$	582,743		$	188,654		$	277,273		$	2,354,059

Table of Contents

(1)Refer to “Individually Impaired Loans” below for further detail.

(2)Not included above is ~~$11.9~~$12.7 million of accrued interest receivable on all loans at ~~June~~September 30, 2021.

(3)Not included above is $14.5 million of accrued interest receivable on all loans at December 31, 2020.

~~Table of Contents~~

Individually Impaired Loans

As of ~~June~~September 30, 2021, 2 loans with an amortized cost basis of $26.9 million and a combined carrying value of $24.2 million were impaired and on non-accrual status. The loans are collateralized by a mixed use property in the Northeast region, which were originated simultaneously as part of a single transaction and are directly and indirectly secured by the same property. In assessing these collateral-dependent loans for impairment, the most significant consideration is the fair value of the underlying real estate collateral, which includes an in-place long-dated retail lease. The value of such property is most significantly affected by the contractual lease terms and the appropriate market capitalization rates, which are driven by the property’s market strength, the general interest rate environment and the retail tenant’s creditworthiness. In view of these considerations, the Company uses a direct capitalization rate valuation methodology to calculate the fair value of the underlying real estate collateral. The Company previously recorded an asset-specific provision for loss in 2018 on 1 of these loans, with a carrying value of $5.9 million, of $2.7 million to reduce the carrying value of the 2 loans collectively to the fair value of the property less the cost to foreclose and sell the property utilizing direct capitalization rates of 4.70% to 5.00%. As of ~~June~~September 30, 2021, the Company determined the loan was adequately provisioned based on the application of direct capitalization rates of 4.75% to 5.20%.

In 2018, a loan secured by a mixed-use property in the Northeast region, with a carrying value of $45.0 million, was determined to be impaired and a reserve of $10.0 million was recorded to reduce the carrying value of the loan to the estimated fair value of the collateral, less the estimated costs to sell. In 2018, the loan experienced a maturity default and its terms were modified in a troubled debt restructuring (“TDR”), which provided for, among other things, the restructuring of the Company’s existing $45.0 million first mortgage loan into a $35.0 million A-Note and a $10.0 million B-Note. The reserve of $10.0 million was applied to the B-Note and the B-Note was placed on non-accrual status. For the three months ended March 31, 2020, management determined that the A-Note was impaired, reflecting a decline in collateral value due to: (i) new information available during the three months ended March 31, 2020 regarding two recent comparable sales and (ii) a change in market conditions driven by COVID-19 as capital flow to the tertiary markets shifted. As a result, on March 31, 2020, the Company recorded an asset-specific provision for loss on the A-Note of $7.5 million to reduce the carrying value of this loan to the fair value of the property less the cost to foreclose and sell the property utilizing direct capitalization rates of 7.50% to 8.60%. The Company placed the A-Note on non-accrual status as of March 31, 2020. As of ~~June~~September 30, 2021, the amortized cost basis was ~~$43.8~~$43.5 million, and after ~~impairment~~allowance for credit loss of the A-Note and the B-Note of $17.5 million, the carrying value of the combined mortgage loans was ~~$26.3~~$26.0 million. As of ~~June~~September 30, 2021, the Company determined the loan was adequately provisioned based on the application of direct capitalization rates of 8.25% to ~~8.75%~~9.10%.

As of ~~June~~September 30, 2021, there were no unfunded commitments associated with modified loans considered TDRs.

These non-recurring fair values are considered Level 3 measurements in the fair value hierarchy.

Other Loans on Non-Accrual Status

As of ~~June~~September 30, 2021, 32 other loans were on non-accrual status, with a combined carrying value of ~~$79.0~~$66.9 million. The Company put such loans on non-accrual status in the fourth quarter of 2020 and performed a review of the collateral for the loans. The review consisted of conversations with market participants familiar with the property locations as well as reviewing market data and comparable properties.

There are 0no other loans on non-accrual status other than those discussed above in Individually Impaired Loans ~~and Other Loans on Non-Accrual Status above~~ as of ~~June~~September 30, 2021.

~~Subsequent to June~~During the three months ended September 30, 2021, the Company resolved 1 of its non-accrual loans with a carrying value of ~~$12.1~~$12.5 million. The Company received a full pay-off which included all accrued interest and fees.

2625

Table of Contents

4. REAL ESTATE SECURITIES

The Company invests in primarily AAA-rated real estate securities, typically front pay securities, with relatively short duration and significant credit subordination. Market conditions due to the COVID-19 pandemic and the resulting economic disruption have broadly impacted the commercial real estate sector, including real estate securities. We continue to actively monitor the impacts of COVID-19 on our securities portfolio.

Commercial mortgage-backed securities (“CMBS”), CMBS interest-only securities, Agency securities, Government National Mortgage Association (“GNMA”) construction securities, GNMA permanent securities and corporate bonds are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income. GNMA and Federal Home Loan Mortgage Corp (“FHLMC”) securities (collectively, “Agency interest-only securities”) are recorded at fair value with changes in fair value recorded in current period earnings. Equity securities are reported at fair value with changes in fair value recorded in current period earnings. The following is a summary of the Company’s securities at ~~June~~September 30, 2021 and December 31, 2020 ($ in thousands):

~~June~~September 30, 2021


						Gross Unrealized							Weighted Average											Gross Unrealized								Weighted Average
Asset Type	Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses		Carrying Value		# of Securities	Rating (1)	Coupon %		Yield %		Remaining Duration (years)	Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses		Carrying Value			# of Securities	Rating (1)	Coupon %		Yield %		Remaining Duration (years)

CMBS(2)	CMBS(2)	$	677,025	$	677,901	$	1,726	$	(5,069)	$	674,558	72	AAA	1.68	%	1.65 %		2.07	CMBS(2)	$	685,231	$	686,212	$	1,325	$	(5,623)	$	681,914	(3)	71	AAA	1.68	%	1.64 %		2.20
CMBS interest-only(2)(4)	CMBS interest-only(2)(4)	1,399,645		18,072		748		0		18,820		14	AAA	0.43	%	2.00 %		2.01	CMBS interest-only(2)(4)	1,325,895		16,488		803		—		17,291		(5)	13	AAA	0.44	%	4.45 %		1.94
GNMA interest-only(4)(6)	GNMA interest-only(4)(6)	63,305		635		145		(81)		699		14	AA+	0.40	%	4.79 %		3.39	GNMA interest-only(4)(6)	61,659		593		115		(70)		638			14	AA+	0.39	%	4.44 %		3.60
Agency securities(2)	Agency securities(2)	568		572		7		0		579		2	AA+	2.50	%	1.60 %		0.97	Agency securities(2)	562		566		6		—		572			2	AA+	2.49	%	1.59 %		0.83
GNMA permanent securities(2)	GNMA permanent securities(2)	24,040		24,171		376		0		24,547		3	AA+	4.12	%	3.54 %		1.18	GNMA permanent securities(2)	23,840		23,937		405		—		24,342			3	AA+	4.12	%	3.54 %		0.95
Total debt securities	Total debt securities	$	2,164,583	$	721,351	$	3,002	$	(5,150)	$	719,203	105		0.86	%	1.72	%	2.04	Total debt securities	$	2,097,187	$	727,796	$	2,654	$	(5,693)	$	724,757		103		0.88	%	1.78	%	2.15

Provision for current expected credit losses	Provision for current expected credit losses	N/A		—		—		(20)		(20)									Provision for current expected credit losses	N/A		—		—		(20)		(20)
Total real estate securities	Total real estate securities	$	2,164,583	$	721,351	$	3,002	$	(5,170)	$	719,183	105							Total real estate securities	$	2,097,187	$	727,796	$	2,654	$	(5,713)	$	724,737		103

December 31, 2020


						Gross Unrealized								Weighted Average											Gross Unrealized								Weighted Average
Asset Type	Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses		Carrying Value			# of Securities	Rating (1)	Coupon %		Yield %		Remaining Duration (years)	Asset Type	Outstanding Face Amount		Amortized Cost Basis		Gains		Losses		Carrying Value			# of Securities	Rating (1)	Coupon %		Yield %		Remaining Duration (years)

CMBS(2)	CMBS(2)	$	1,015,520	$	1,015,282	$	1,382	$	(13,363)	$	1,003,301	(3)	90	AAA	1.56	%	1.56 %		2.01	CMBS(2)	$	1,015,520	$	1,015,282	$	1,382	$	(13,363)	$	1,003,301	(3)	90	AAA	1.56	%	1.56 %		2.01
CMBS interest-only(2)(4)	CMBS interest-only(2)(4)	1,498,181		21,567		672		(26)		22,213		(5)	15	AAA	0.44	%	3.53 %		2.19	CMBS interest-only(2)(4)	1,498,181		21,567		672		(26)		22,213		(5)	15	AAA	0.44	%	3.53 %		2.19
GNMA interest-only(4)(6)	GNMA interest-only(4)(6)	75,350		868		232		(100)		1,000			11	AA+	0.43	%	5.06 %		3.59	GNMA interest-only(4)(6)	75,350		868		232		(100)		1,000			11	AA+	0.43	%	5.06 %		3.59
Agency securities(2)	Agency securities(2)	586		593		12		0		605			2	AA+	2.55	%	1.64 %		1.26	Agency securities(2)	586		593		12		—		605			2	AA+	2.55	%	1.64 %		1.26
GNMA permanent securities(2)	GNMA permanent securities(2)	30,254		30,340		859		0		31,199			5	AA+	3.87	%	3.49 %		1.98	GNMA permanent securities(2)	30,254		30,340		859		—		31,199			5	AA+	3.87	%	3.49 %		1.98

Total debt securities	Total debt securities	$	2,619,891	$	1,068,650	$	3,157	$	(13,489)	$	1,058,318		123		0.91	%	1.66	%	2.01	Total debt securities	$	2,619,891	$	1,068,650	$	3,157	$	(13,489)	$	1,058,318		123		0.91	%	1.66	%	2.01
Provision for current expected credit losses	Provision for current expected credit losses	N/A		—		—		(20)		(20)										Provision for current expected credit losses	N/A		—		—		(20)		(20)

Total real estate securities	Total real estate securities	$	2,619,891	$	1,068,650	$	3,157	$	(13,509)	$	1,058,298		123							Total real estate securities	$	2,619,891	$	1,068,650	$	3,157	$	(13,509)	$	1,058,298		123

(1)Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the highest rating is used. Ratings provided were determined by third-party rating agencies as of a particular date, may not be current and are subject to change (including the assignment of a “negative outlook” or “credit watch”) at any time.

(2)CMBS, CMBS interest-only securities, Agency securities, GNMA permanent securities and corporate bonds are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.

(3)As of ~~June~~September 30, 2021 and December 31, 2020, respectively, includes $11.0 million and $11.1 million of restricted securities which are designated as risk retention securities under the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and are therefore subject to transfer restrictions over the term of the securitization trust and are classified as held-to-maturity and reported at amortized cost.

(4)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.

(5)As of ~~June~~September 30, 2021 and December 31, 2020, respectively, includes $0.6 million and $0.7 million of restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust and are classified as held-to-maturity and reported at amortized cost.

2726

Table of Contents

(6)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings. The Company’s Agency interest-only securities are considered to be hybrid financial instruments that contain embedded derivatives. As a result, the Company has elected to account for them as hybrid instruments in their entirety at fair value with changes in fair value recognized in unrealized gain (loss) on Agency interest-only securities in the consolidated statements of income in accordance with ASC 815.

The following is a breakdown of the carrying value of the Company’s debt securities by remaining maturity based upon expected cash flows at ~~June~~September 30, 2021 and December 31, 2020 ($ in thousands):

~~June~~September 30, 2021


Asset Type	Asset Type	Within 1 year		1-5 years		5-10 years		After 10 years		Total		Asset Type	Within 1 year		1-5 years		5-10 years		After 10 years		Total

CMBS	CMBS	$	296,214	$	315,343	$	54,231	$	8,770	$	674,558	CMBS	$	265,875	$	362,430	$	33,041	$	20,568	$	681,914
CMBS interest-only	CMBS interest-only	947		17,873		0		0		18,820		CMBS interest-only	633		16,658		—		—		17,291
GNMA interest-only	GNMA interest-only	67		433		199		0		699		GNMA interest-only	106		332		200		—		638
Agency securities	Agency securities	508		71		0		0		579		Agency securities	506		66		—		—		572
GNMA permanent securities	GNMA permanent securities	0		24,547		0		0		24,547		GNMA permanent securities	23,549		793		—		—		24,342

Provision for current expected credit losses	Provision for current expected credit losses	0		0		0		0		(20)		Provision for current expected credit losses	—		—		—		—		(20)
Total debt securities		$	297,736	$	358,267	$	54,430	$	8,770	$	719,183
Total real estate securities												Total real estate securities	$	290,669	$	380,279	$	33,241	$	20,568	$	724,737

December 31, 2020


Asset Type	Asset Type	Within 1 year		1-5 years		5-10 years		After 10 years		Total		Asset Type	Within 1 year		1-5 years		5-10 years		After 10 years		Total

CMBS	CMBS	$	230,977	$	748,953	$	23,371	$	0	$	1,003,301	CMBS	$	230,977	$	748,953	$	23,371	$	—	$	1,003,301
CMBS interest-only	CMBS interest-only	1,572		20,641		0		0		22,213		CMBS interest-only	1,572		20,641		—		—		22,213
GNMA interest-only	GNMA interest-only	65		647		288		0		1,000		GNMA interest-only	65		647		288		—		1,000
Agency securities	Agency securities	0		605		0		0		605		Agency securities	—		605		—		—		605
GNMA permanent securities	GNMA permanent securities	67		31,132		0		0		31,199		GNMA permanent securities	67		31,132		—		—		31,199
Provision for current expected credit losses	Provision for current expected credit losses	0		0		0		0		(20)		Provision for current expected credit losses	—		—		—		—		(20)
Total debt securities		$	232,681	$	801,978	$	23,659	$	0	$	1,058,298
Total real estate securities												Total real estate securities	$	232,681	$	801,978	$	23,659	$	—	$	1,058,298

During the three and ~~six~~nine months ended ~~June~~September 30, 2021, the Company realized losses on securities recorded as other than temporary impairments of 0zero and $0.1 million respectively, which are included in realized gain (loss) on securities on the Company’s consolidated statements of income. During the three and ~~six~~nine months ended ~~June~~September 30, 2020, the Company realized losses on securities recorded as other than temporary impairments of ~~$0.1 million~~0 and $0.3 million, respectively.

2827

Table of Contents

5. REAL ESTATE AND RELATED LEASE INTANGIBLES, NET

The market conditions due to the COVID-19 pandemic and the resulting economic disruption have broadly impacted the commercial real estate sector. As expected, the net leased commercial real estate properties, which comprise the majority of our portfolio, have remained minimally impacted as the majority of the net leased properties in our real estate portfolio are necessity-based businesses and have remained open and stable during the COVID-19 pandemic. We continue to actively monitor the diversified commercial real estate properties for both the immediate and long term impact of the pandemic on the buildings, the tenants, the business plans and the ability to execute those business plans.

The following tables present additional detail related to our real estate portfolio, net, including foreclosed properties ($ in thousands):


		June 30, 2021		December 31, 2020			September 30, 2021		December 31, 2020

Land	Land	$	213,477	$	220,511	Land	$	206,034	$	220,511
Building	Building	820,417		838,542		Building	795,944		838,542
In-place leases and other intangibles	In-place leases and other intangibles	153,989		157,176		In-place leases and other intangibles	152,002		157,176
Undepreciated real estate and related lease intangibles	Undepreciated real estate and related lease intangibles	1,187,883		1,216,229		Undepreciated real estate and related lease intangibles	1,153,980		1,216,229
Less: Accumulated depreciation and amortization	Less: Accumulated depreciation and amortization	(239,435)		(230,925)		Less: Accumulated depreciation and amortization	(239,621)		(230,925)

Real estate and related lease intangibles, net	Real estate and related lease intangibles, net	$	948,448	$	985,304	Real estate and related lease intangibles, net	$	914,359	$	985,304

Below market lease intangibles, net (other liabilities)	Below market lease intangibles, net (other liabilities)	$	(35,807)	$	(36,952)	Below market lease intangibles, net (other liabilities)	$	(35,220)	$	(36,952)

At ~~June~~September 30, 2021 and December 31, 2020, the Company held foreclosed properties included in real estate and related lease intangibles, net with a carrying value of ~~$104.8~~$81.6 million and $106.8 million, respectively.

The following table presents depreciation and amortization expense on real estate recorded by the Company ($ in thousands):


		Three Months Ended June 30,			Six Months Ended June 30,						Three Months Ended September 30,		Nine Months Ended September 30,
			2021		2020		2021		2020					2021		2020		2021		2020

Depreciation expense(1)	Depreciation expense(1)		$	7,825	$	8,110	$	15,815	$	16,383		Depreciation expense(1)		$	7,496	$	8,138	$	23,311	$	24,571
Amortization expense	Amortization expense		1,639		1,681		3,185		3,392			Amortization expense		1,824		1,679		5,009		5,071
Total real estate depreciation and amortization expense	Total real estate depreciation and amortization expense		$	9,464	$	9,791	$	19,000	$	19,775		Total real estate depreciation and amortization expense		$	9,320	$	9,817	$	28,320	$	29,642

(1)Depreciation expense on the consolidated statements of income also includes $25 thousand and ~~$50~~$74 thousand of depreciation on corporate fixed assets for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020.

The Company’s intangible assets are comprised of in-place leases, above market leases and other intangibles. The following tables present additional detail related to our intangible assets ($ in thousands):


		June 30, 2021		December 31, 2020			September 30, 2021		December 31, 2020

Gross intangible assets(1)	Gross intangible assets(1)	$	153,989	$	157,176	Gross intangible assets(1)	$	152,002	$	157,176
Accumulated amortization	Accumulated amortization	67,996		66,014		Accumulated amortization	67,848		66,014
Net intangible assets	Net intangible assets	$	85,993	$	91,162	Net intangible assets	$	84,154	$	91,162

(1)Includes ~~$4.0~~$3.9 million and $4.2 million of unamortized above market lease intangibles which are included in real estate and related lease intangibles, net on the consolidated balance sheets as of ~~June~~September 30, 2021 and December 31, 2020, respectively.

2928

Table of Contents

The following table presents increases/reductions in operating lease income related to the amortization of above or below market leases recorded by the Company ($ in thousands):


		Three Months Ended June 30,			Six Months Ended June 30,						Three Months Ended September 30,		Nine Months Ended September 30,
			2021		2020		2021		2020					2021		2020		2021		2020

Reduction in operating lease income for amortization of above market lease intangibles acquired	Reduction in operating lease income for amortization of above market lease intangibles acquired		$	(92)	$	(92)	$	(183)	$	(183)		Reduction in operating lease income for amortization of above market lease intangibles acquired		$	(92)	$	(92)	$	(275)	$	(275)
Increase in operating lease income for amortization of below market lease intangibles acquired	Increase in operating lease income for amortization of below market lease intangibles acquired		576		619		1,146		1,371			Increase in operating lease income for amortization of below market lease intangibles acquired		570		624		1,715		1,995

The following table presents expected adjustment to operating lease income and expected amortization expense during the next five years and thereafter related to the above and below market leases and acquired in-place lease and other intangibles for property owned as of ~~June~~September 30, 2021 ($ in thousands):


Period Ending December 31,	Period Ending December 31,	Adjustment to Operating Lease Income		Amortization Expense		Period Ending December 31,	Adjustment to Operating Lease Income		Amortization Expense

2021 (last 6 months)		$	536	$	2,620
2021 (last 3 months)						2021 (last 3 months)	$	267	$	2,035
2022	2022	1,071		5,241		2022	1,070		6,820
2023	2023	1,071		5,241		2023	1,070		5,241
2024	2024	1,071		5,241		2024	1,070		5,241
2025	2025	1,071		5,241		2025	1,070		5,241
Thereafter	Thereafter	27,000		58,423		Thereafter	26,778		55,663
Total	Total	$	31,820	$	82,007	Total	$	31,325	$	80,241

Rent Receivables, Unencumbered Real Estate, and Operating Lease Income

There were ~~$0.1~~$0.3 million and $0.5 million of rent receivables included in other assets on the consolidated balance sheets as of ~~June~~September 30, 2021 and December 31, 2020, respectively.

There was unencumbered real estate of ~~$74.8~~$70.8 million and $75.9 million as of ~~June~~September 30, 2021 and December 31, 2020, respectively.

During the three months ended ~~June~~September 30, 2021 and 2020, the Company recorded ~~$2.8~~$3.0 million and ~~$0.6~~$2.0 million, respectively, of real estate operating income, which ~~is included in operating lease income in the consolidated statements of~~excludes rental income. During the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, the Company recorded ~~$3.8~~$6.8 million and ~~$2.5~~$4.5 million, ~~respectively.~~respectively, of real estate operating income.

The following is a schedule of non-cancellable, contractual, future minimum rent under leases (excluding property operating expenses paid directly by tenant under net leases) at ~~June~~September 30, 2021 ($ in thousands):


Period Ending December 31,	Period Ending December 31,	Amount		Period Ending December 31,	Amount

2021 (last 6 months)		$	46,824
2021 (last 3 months)				2021 (last 3 months)	$	27,703
2022	2022	70,156		2022	73,154
2023	2023	62,414		2023	62,576
2024	2024	61,450		2024	59,540
2025	2025	60,173		2025	58,232
Thereafter	Thereafter	448,700		Thereafter	429,450
Total	Total	$	749,717	Total	$	710,655

3029

Table of Contents

Acquisitions

During the ~~six~~nine months ended ~~June~~September 30, 2021, the Company acquired the following properties ($ in thousands):

Acquisition Date

Type

Primary Location(s)

Purchase Price/Fair Value on the Date of Foreclosure

Ownership Interest (1)

Acquisition Date

Type

Primary Location(s)

Purchase Price/Fair Value on the Date of Foreclosure

Ownership Interest (1)

Real estate acquired via foreclosure

February 2021

Hotel

Miami, FL

43,750

100.0%

February 2021

(2)

Hotel

Miami, FL

43,750

100.0%

August 2021

Apartments

Stillwater, OK

20,452

80.0%

Total real estate acquired via foreclosure

43,750

Total real estate acquisitions

43,750

Total real estate acquisitions

64,202

(1)Properties were consolidated as of acquisition date.

(2)

In February 2021, the Company acquired a hotel in Miami, FL via foreclosure, recognizing a $25.8 thousand loss, which is included in its consolidated statements of income. The property previously served as collateral for a mortgage loan receivable held for investment with a basis of $45.1 million, net of an asset-specific loan loss provision of $1.2 million recorded in the three months ended December 31, 2020. In February 2021, the foreclosed property was sold without any gain or loss. The Company recorded no revenues from its 2021 acquisitions for the ~~six~~nine months ended ~~June~~September 30, 2021.

During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company acquired the following properties ($ in thousands):

Acquisition Date

Type

Primary Location(s)

Purchase Price/Fair Value on the Date of Foreclosure

Ownership Interest (1)

Acquisition Date

Type

Primary Location(s)

Purchase Price/Fair Value on the Date of Foreclosure

Ownership Interest (1)

Aggregate purchases of net leased real estate

6,239

100.0%

Aggregate purchases of net leased real estate

6,239

100.0%

Real estate acquired via foreclosure

March 2020

Diversified

Los Angeles, CA

21,535

100.0%

March 2020

Diversified

Los Angeles, CA

21,535

100.0%

June 2020

Diversified

Winston Salem, NC

3,900

100.0%

June 2020

Diversified

Winston-Salem, NC

3,900

100.0%

Total real estate acquired via foreclosure

25,435

Total real estate acquired via foreclosure

25,435

Total real estate acquisitions

31,674

Total real estate acquisitions

31,674

(1)Properties were consolidated as of acquisition date.

The Company allocates purchase consideration based on relative fair values, and real estate acquisition costs are capitalized as a component of the cost of the assets acquired for asset acquisitions. During the ~~six~~nine months ended ~~June~~September 30, 2021 and September 30, 2020, all acquisitions were determined to be asset acquisitions.

Sales

The Company sold the following properties during the nine months ended September 30, 2021 ($ in thousands):


Sales Date	Type	Primary Location(s)	Net Sales Proceeds		Net Book Value		Realized Gain/(Loss)		Properties

February 2021	Hotel	Miami, FL	$	43,750	$	43,750	$	—	1
June 2021	Retail	North Dartmouth, MA	38,732		19,343		19,389		1
August 2021	Retail	Pittsfield, MA	18,651		10,564		8,087		1
August 2021	Retail	Ankeny, IA	19,021		13,341		5,680		1
August 2021	Apartments	Arlington/Fort Worth, TX	26,496		22,498		3,998		2


Totals			$	146,650	$	109,496	$	37,154

3130

Table of Contents

~~Sales~~

The Company sold the following properties during the ~~six~~nine months ended ~~June 30, 2021 ($ in thousands):~~

Sales Date Type Primary Location(s) Net Sales Proceeds Net Book Value Realized Gain/(Loss) Properties Units Sold Units Remaining
February 2021 Hotel Miami, FL $ 43,750 $ 43,750 $ 0 1 0 0
June 2021 Retail North Dartmouth, MA 38,732 19,343 19,389 1 0 0
Totals $ 82,482 $ 63,093 $ 19,389

~~The Company sold the following properties during the six months ended June~~September 30, 2020 ($ in thousands):


Sales Date	Sales Date	Type	Primary Location(s)	Net Sales Proceeds		Net Book Value		Realized Gain/(Loss)		Properties	Units Sold	Units Remaining	Sales Date	Type	Primary Location(s)	Net Sales Proceeds		Net Book Value		Realized Gain/(Loss)		Properties	Units Sold	Units Remaining

Various	Various	Condominium	Miami, FL	$	931	$	924	$	7	0	3	3	Various	Condominium	Miami, FL	$	1,199	$	1,174	$	25	—	4	2
March 2020	March 2020	Diversified	Richmond, VA	22,526		14,829		7,697		7	0	0	March 2020	Diversified	Richmond, VA	22,527		14,829		7,698		7	—	—
March 2020	March 2020	Diversified	Richmond, VA	6,933		4,109		2,824		1	0	0	March 2020	Diversified	Richmond, VA	6,932		4,109		2,823		1	—	—

August 2020													August 2020	Net Lease	Bellport, NY	19,434		15,012		4,422		1	—	—
September 2020													September 2020	Diversified	Lithia Springs, GA	39,491		23,187		16,304		1	—	—
September 2020													September 2020	Diversified	Winston Salem, NC	4,647		3,803		844		1	—	—
Totals	Totals			$	30,390	$	19,862	$	10,528				Totals			$	94,230	$	62,114	$	32,116

~~(1)~~Realized gain (loss) on the sale of real estate, net on the consolidated statements of income also includes $0.1 million of realized loss on the disposal of fixed assets for the six months ended June 30, 2020.

3231

Table of Contents

6. INVESTMENT IN AND ADVANCES TO UNCONSOLIDATED JOINT VENTURES

The following is a summary of the Company’s investments in and advances to unconsolidated joint ventures, which we account for using the equity method, as of ~~June~~September 30, 2021 and December 31, 2020 ($ in thousands):


Entity	Entity	June 30, 2021		December 31, 2020		Entity	September 30, 2021		December 31, 2020

Grace Lake JV, LLC	Grace Lake JV, LLC	$	4,645	$	4,023	Grace Lake JV, LLC	$	5,081	$	4,023
24 Second Avenue Holdings LLC	24 Second Avenue Holdings LLC	33,174		42,230		24 Second Avenue Holdings LLC	21,000		42,230
Investment in unconsolidated joint ventures	Investment in unconsolidated joint ventures	$	37,819	$	46,253	Investment in unconsolidated joint ventures	$	26,081	$	46,253

The following is a summary of the Company’s allocated earnings (losses) based on its ownership interests from investment in unconsolidated joint ventures for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 ($ in thousands):


		Three Months Ended June 30,			Six Months Ended June 30,						Three Months Ended September 30,		Nine Months Ended September 30,
Entity	Entity		2021		2020		2021		2020			Entity		2021		2020		2021		2020

Grace Lake JV, LLC	Grace Lake JV, LLC		$	325	$	263	$	622	$	449		Grace Lake JV, LLC		$	436	$	236	$	1,058	$	685
24 Second Avenue Holdings LLC	24 Second Avenue Holdings LLC		(88)		208		51		463			24 Second Avenue Holdings LLC		97		211		148		674
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures		$	237	$	471	$	673	$	912		Earnings (loss) from investment in unconsolidated joint ventures		$	533	$	447	$	1,206	$	1,359

Grace Lake JV, LLC

In connection with the origination of a loan in April 2012, the Company received a 25% equity interest with the right to convert upon a capital event. On March 22, 2013, the loan was refinanced, and the Company converted its interest into a 19% limited liability company membership interest in Grace Lake JV, LLC (“Grace Lake LLC”), which holds an investment in an office building complex. After taking into account the preferred return of 8.25% and the return of all equity remaining in the property to the Company’s operating partner, the Company is entitled to 25% of the distribution of all excess cash flows and all disposition proceeds upon any sale. The Company is not legally required to provide any future funding to Grace Lake LLC. The Company accounts for its interest in Grace Lake LLC using the equity method of accounting, as it has a 19% investment, compared to the 81% investment of its operating partner and does not control the entity. The Company holds its investment in Grace Lake LLC in a TRS.

The Company’s investment in Grace Lake LLC is an unconsolidated joint venture, which is a variable interest entity (“VIE”) for which the Company is not the primary beneficiary. This joint venture was deemed to be a VIE primarily based on the fact there are disproportionate voting and economic rights within the joint venture. The Company determined that it was not the primary beneficiary of this VIE based on the fact that the Company has a passive investment and no control of this entity and therefore does not have controlling financial interests in this VIE. The Company’s maximum exposure to loss is limited to its investment in the VIE. The Company has not provided financial support to this VIE that it was not previously contractually required to provide.

During the ~~six~~nine months ended ~~June~~September 30, 2021, and ~~June~~September 30, 2020, the Company received 0no distributions from its investment in Grace Lake LLC.

~~The Company holds its investment in Grace Lake LLC in a TRS.~~

24 Second Avenue Holdings LLC

On August 7, 2015, the Company entered into a joint venture, 24 Second Avenue Holdings LLC (“24 Second Avenue”), with an operating partner (the “Operating Partner”) to invest in a ground-up residential/retail condominium development and construction project located at 24 Second Avenue, New York, NY. The Company accounted for its interest in 24 Second Avenue using the equity method of accounting as its joint venture partner was the managing member of 24 Second Avenue and had substantive management rights.

3332

Table of Contents

During the three months ended March 31, 2019, the Company converted its existing $35.0 million common equity interest into a $35.0 million priority preferred equity position. The Company also provided $50.4 million in first mortgage financing in order to refinance the existing $48.1 million first mortgage construction loan which was made by another lending institution. In addition to the new $50.4 million first mortgage loan, the Company also funded a $6.5 million mezzanine loan for use in completing the project. The Operating Partner must fully fund any and all additional capital for necessary expenses.

Due to the Company’s non-controlling equity interest in 24 Second Avenue, the Company accounts for the new loans as additional investments in the joint venture.

During the three and six months ended June 30, 2021 the Company recorded $(0.1) million and $0.1 million, respectively, in income (expenses), each of which is recorded in earnings (loss) from investment in unconsolidated joint ventures in the consolidated statements of income. During the three and six months ended June 30, 2020 the Company recorded $0.2 million and $0.5 million, respectively, in income (expenses). The Company received $6.9 million and $9.1 million of distributions during the three and six months ended June 30, 2021, respectively.

The 24 Second Avenue investment consists of residential condominium units and 1 commercial condominium unit. 24 Second Avenue started closing on the existing sales contracts during the quarter ended March 31, 2019, upon receipt of New York City Building Department approvals and a temporary certificate of occupancy for a portion of the project. As of ~~June~~September 30, 2021, 24 Second Avenue sold 2428 residential condominium units for ~~$62.7~~$79.5 million in total gross sale ~~proceeds, and 2 residential condominium units were under contract for sale for $10.2 million in gross sales proceeds with a 10% deposit down on the sales contracts.~~proceeds. As of ~~June~~September 30, 2021, the Company had 0no additional remaining capital commitment to 24 Second Avenue. The Company received $12.2 million and $21.3 million of distributions during the three and nine months ended September 30, 2021, respectively.

The Company’s non-controlling investment in 24 Second Avenue is an unconsolidated joint venture, which is a VIE for which the Company is not the primary beneficiary. This joint venture was deemed to be a VIE primarily based on (i) the fact that the total equity investment at risk (inclusive of the additional financing the Company provided through the first mortgage and mezzanine loans) is sufficient to permit the entities to finance activities without additional subordinated financial support provided by any parties, including equity holders; and (ii) the voting and economic rights are not disproportionate within the joint venture. The Company determined that it was not the primary beneficiary of this VIE because it does not have a controlling financial interest.

The Company holds its investment in 24 Second Avenue in a TRS.

Combined Summary Financial Information for Unconsolidated Joint Ventures

The following is a summary of the combined financial position of the unconsolidated joint ventures in which the Company had investment interests as of ~~June~~September 30, 2021 and December 31, 2020 ($ in thousands):


		June 30, 2021		December 31, 2020			September 30, 2021		December 31, 2020

Total assets	Total assets	$	117,970	$	114,916	Total assets	$	108,968	$	114,916
Total liabilities	Total liabilities	69,848		75,775		Total liabilities	67,059		75,775
Partners’/members’ capital	Partners’/members’ capital	$	48,122	$	39,141	Partners’/members’ capital	$	41,909	$	39,141

The following is a summary of the combined results from operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 ($ in thousands):


		Three Months Ended June 30,			Six Months Ended June 30,						Three Months Ended September 30,		Nine Months Ended September 30,
			2021		2020		2021		2020					2021		2020		2021		2020

Total revenues	Total revenues		$	4,543	$	4,294	$	9,057	$	8,770		Total revenues		$	4,884	$	4,339	$	13,941	$	13,109
Total expenses	Total expenses		3,242		3,450		6,565		7,424			Total expenses		3,144		3,458		9,709		10,882
Net income (loss)	Net income (loss)		$	1,301	$	844	$	2,492	$	1,346		Net income (loss)		$	1,740	$	881	$	4,232	$	2,227

3433

Table of Contents

7. DEBT OBLIGATIONS, NET

The details of the Company’s debt obligations at ~~June~~September 30, 2021 and December 31, 2020 are as follows ($ in thousands):

~~June~~September 30, 2021


Debt Obligations	Debt Obligations	Committed Financing		Debt Obligations Outstanding			Committed but Unfunded		Interest Rate at June 30, 2021(1)			Current Term Maturity	Remaining Extension Options	Eligible Collateral	Carrying Amount of Collateral		Fair Value of Collateral			Debt Obligations	Committed Financing		Debt Obligations Outstanding			Committed but Unfunded		Interest Rate at September 30, 2021(1)			Current Term Maturity	Remaining Extension Options	Eligible Collateral	Carrying Amount of Collateral		Fair Value of Collateral

Committed Loan Repurchase Facility(2)	Committed Loan Repurchase Facility(2)	$	500,000	$	109,300		$	390,700	1.82%	—	2.07%	12/19/2022	(3)	(4)	$	178,903	$	178,903		Committed Loan Repurchase Facility(2)	$	500,000	$	42,353		$	457,647	2.08%	—	2.08%	12/19/2022	(3)	(4)	$	74,961	$	74,961
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		0			100,000		0%	—	0%	2/26/2022	(5)	(6)	0		0			Committed Loan Repurchase Facility	100,000		15,740			84,260		2.03%	—	2.78%	2/26/2022	(5)	(6)	62,442		62,442
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	300,000		82,873			217,127		1.82%	—	2.82%	12/16/2021	(7)	(8)	142,515		142,515			Committed Loan Repurchase Facility	300,000		62,640			237,360		1.83%	—	2.83%	12/16/2021	(7)	(8)	108,043		108,043
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		0			100,000		0%	—	0%	4/30/2024	(9)	(4)	0		0			Committed Loan Repurchase Facility	100,000		—			100,000		—%	—	—%	4/30/2024	(9)	(4)	—		—
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		26,183			73,817		2.2%	—	2.2%	12/31/2022	(3)	(4)	45,053		45,053			Committed Loan Repurchase Facility	100,000		26,183			73,817		2.21%	—	2.21%	12/31/2022	(3)	(4)	46,136		46,136
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		0			100,000		0%	—	0%	10/24/2021	(10)	(11)	0		0			Committed Loan Repurchase Facility	100,000		—			100,000		—%	—	—%	10/24/2021	(10)	(11)	—		—
Total Committed Loan Repurchase Facilities	Total Committed Loan Repurchase Facilities	1,200,000		218,356			981,644								366,471		366,471			Total Committed Loan Repurchase Facilities	1,200,000		146,916			1,053,084								291,582		291,582
Committed Securities Repurchase Facility(2)	Committed Securities Repurchase Facility(2)	790,700		62,914			727,786		0.63%	—	1.03%	5/27/2023	N/A	(12)	75,064		75,064			Committed Securities Repurchase Facility(2)	857,647		52,290			805,357		0.64%	—	1.04%	5/27/2023	N/A	(12)	61,357		61,357
Uncommitted Securities Repurchase Facility	Uncommitted Securities Repurchase Facility	N/A (13)		244,430			N/A (13)		0.55%	—	2.14%	7/2021-11/2021	N/A	(12)	279,661		279,661		(14)	Uncommitted Securities Repurchase Facility	N/A (13)		237,502			N/A (13)		0.53%	—	1.84%	7/2021-11/2021	N/A	(12)	291,614		291,614		(14)
Total Repurchase Facilities	Total Repurchase Facilities	1,600,000		525,700			1,318,730								721,196		721,196			Total Repurchase Facilities	1,600,000		436,708			1,400,794								644,553		644,553
Revolving Credit Facility	Revolving Credit Facility	266,430		0			266,430		0%	—	0%	2/11/2022	(15)	N/A (16)	N/A (16)		N/A (16)			Revolving Credit Facility	266,430		—			266,430		—%	—	—%	2/11/2022	(15)	N/A (16)	N/A (16)		N/A (16)
Mortgage Loan Financing	Mortgage Loan Financing	745,971		745,971			0		3.75%	—	6.16%	2021 - 2030(17)	N/A	(18)	874,924		1,106,518		(19)	Mortgage Loan Financing	723,395		723,395			—		3.75%	—	6.16%	2021 - 2030(17)	N/A	(18)	863,572		1,096,774		(19)
Secured Financing Facility	Secured Financing Facility	161,369		152,142		(20)	0		10.75%	—	10.75%	5/6/2023	N/A	(21)	246,288		246,512			Secured Financing Facility	161,182		154,450		(20)	—		10.75%	—	10.75%	5/6/2023	N/A	(21)	259,369		259,554
CLO Debt	CLO Debt	169,783		168,843		(22)	—		5.5%	—	5.5%	5/16/2024	N/A	(4)	296,992		296,992			CLO Debt	563,035		557,932		(22)	—		1.28%	—	5.5%	5/16/2024	N/A	(4)	795,023		795,023

Borrowings from the FHLB	Borrowings from the FHLB	288,000		288,000			0		0.36%	—	2.74%	2021 - 2024	N/A	(23)	319,565		319,565		(24)	Borrowings from the FHLB	263,000		263,000			—		0.35%	—	2.74%	2021 - 2024	N/A	(23)	293,978		293,978		(24)
Senior Unsecured Notes	Senior Unsecured Notes	2,115,644		2,095,059		(25)	0		4.25%	—	5.25%	2022 - 2029	N/A	N/A (26)	N/A (26)		N/A (26)			Senior Unsecured Notes	1,649,794		1,630,294		(25)	—		4.25%	—	5.25%	2022 - 2029	N/A	N/A (26)	N/A (26)		N/A (26)

Total Debt Obligations, Net	Total Debt Obligations, Net	$	5,347,197	$	3,975,715		$	1,585,160							$	2,458,965	$	2,690,783		Total Debt Obligations, Net	$	5,226,836	$	3,765,779		$	1,667,224							$	2,856,495	$	3,089,882

(1)~~June~~September 2021 LIBOR rates are used to calculate interest rates for floating rate debt.

(2)The combined committed amounts for the loan repurchase facility and the securities repurchase facility total $900.0 million, with maximum capacity on the loan repurchase facility of $500.0 million, and maximum capacity on the securities repurchase facility of $900.0 million less outstanding commitments on the loan repurchase facility.

(3)NaN 12-month extension periods at Company’s option. No new advances are permitted after the initial maturity date.

(4)First mortgage commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.

(5)NaN additional 12-month periods at Company’s option.

(6)First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.

(7)NaN additional 364-day periods at Company’s option.

(8)First mortgage and mezzanine commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.

(9)NaN additional 12-month extension period and 2 additional 6-month extension periods at Company’s option.

(10)The Company may extend periodically with lender’s consent. At no time can the maturity of the facility exceed 364 days from the date of determination.

(11)First mortgage, junior and mezzanine commercial real estate loans, and certain senior and/or pari passu interests therein.

(12)Commercial real estate securities. It does not include the first mortgage commercial real estate loans collateralizing such securities.

(13)Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.

(14)Includes $2.1 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.

(15)NaN additional 12-month periods at Company’s option.

(16)The obligations under the revolving credit facility (“Revolving Credit Facility”) are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.

(17)Anticipated repayment dates.

(18)Certain of our real estate investments serve as collateral for our mortgage loan financing.

(19)Using undepreciated carrying value of commercial real estate to approximate fair value.

(20)Presented net of unamortized debt issuance costs of ~~$4.5~~$3.2 million and an unamortized discount of ~~$4.7~~$3.5 million related to the Purchase Right (described in detail under Secured Financing Facility below) at ~~June~~September 30, 2021.

3534

Table of Contents

(21)First mortgage commercial real estate loans. Substitution of collateral and conversion of loan collateral to mortgage collateral are permitted with Lender’s approval. ~~Pending substitution of acceptable collateral, $19.8 million of the obligations are unsecured and guaranteed by the Company.~~

(22)Presented net of unamortized debt issuance costs of ~~$0.9~~$5.1 million at ~~June~~September 30, 2021.

(23)Investment grade commercial real estate securities and cash. It does not include the first mortgage commercial real estate loans collateralizing such securities.

(24)Includes $8.7 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.

(25)Presented net of unamortized debt issuance costs of ~~$20.6~~$19.5 million at ~~June~~September 30, 2021.

(26)The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.

December 31, 2020


Debt Obligations	Debt Obligations	Committed Financing		Debt Obligations Outstanding			Committed but Unfunded		Interest Rate at December 31, 2020(1)			Current Term Maturity	Remaining Extension Options	Eligible Collateral	Carrying Amount of Collateral		Fair Value of Collateral			Debt Obligations	Committed Financing		Debt Obligations Outstanding			Committed but Unfunded		Interest Rate at December 31, 2020(1)			Current Term Maturity	Remaining Extension Options	Eligible Collateral	Carrying Amount of Collateral		Fair Value of Collateral

Committed Loan Repurchase Facility(2)	Committed Loan Repurchase Facility(2)	$	500,000	$	112,004		$	387,996	1.91%	—	2.16%	12/19/2022	(3)	(4)	$	180,416	$	180,416		Committed Loan Repurchase Facility(2)	$	500,000	$	112,004		$	387,996	1.91%	—	2.16%	12/19/2022	(3)	(4)	$	180,416	$	180,416
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	250,000		0			250,000		0%	—	0%	2/26/2021	(5)	(6)	0		0			Committed Loan Repurchase Facility	250,000		—			250,000		—%	—	—%	2/26/2021	(5)	(6)	—		—
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	300,000		90,197			209,803		1.91%	—	2.91%	12/16/2021	(7)	(8)	154,850		154,850			Committed Loan Repurchase Facility	300,000		90,197			209,803		1.91%	—	2.91%	12/16/2021	(7)	(8)	154,850		154,850
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	300,000		11,312			288,688		2.19%	—	2.19%	11/6/2022	(9)	(4)	28,285		28,285			Committed Loan Repurchase Facility	300,000		11,312			288,688		2.19%	—	2.19%	11/6/2022	(9)	(4)	28,285		28,285
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		26,183			73,817		2.28%	—	2.28%	12/31/2022	(10)	(4)	45,235		45,235			Committed Loan Repurchase Facility	100,000		26,183			73,817		2.28%	—	2.28%	12/31/2022	(10)	(4)	45,235		45,235
Committed Loan Repurchase Facility	Committed Loan Repurchase Facility	100,000		15,672			84,328		2.66%	—	3.50%	10/24/2021	(11)	(12)	30,600		30,600			Committed Loan Repurchase Facility	100,000		15,672			84,328		2.66%	—	3.50%	10/24/2021	(11)	(12)	30,600		30,600
Total Committed Loan Repurchase Facilities	Total Committed Loan Repurchase Facilities	1,550,000		255,368			1,294,632								439,386		439,386			Total Committed Loan Repurchase Facilities	1,550,000		255,368			1,294,632								439,386		439,386
Committed Securities Repurchase Facility(2)	Committed Securities Repurchase Facility(2)	787,996		149,633			638,363		0.86%	—	1.11%	12/23/2021	N/A	(13)	226,008		226,008			Committed Securities Repurchase Facility(2)	787,996		149,633			638,363		0.86%	—	1.11%	12/23/2021	N/A	(13)	226,008		226,008
Uncommitted Securities Repurchase Facility	Uncommitted Securities Repurchase Facility	N/A (14)		415,836			N/A (14)		0.73%	—	2.84%	1/2021-3/2021	N/A	(13)	502,476		502,476		(15)	Uncommitted Securities Repurchase Facility	N/A (14)		415,836			N/A (14)		0.73%	—	2.84%	1/2021-3/2021	N/A	(13)	502,476		502,476		(15)
Total Repurchase Facilities	Total Repurchase Facilities	1,950,000		820,837			1,544,999								1,167,870		1,167,870			Total Repurchase Facilities	1,950,000		820,837			1,544,999								1,167,870		1,167,870
Revolving Credit Facility	Revolving Credit Facility	266,430		266,430			0		3.15%			2/11/2022	(16)	N/A (17)	N/A (17)		N/A (17)			Revolving Credit Facility	266,430		266,430			—		3.15%		3.15%	2/11/2022	(16)	N/A (17)	N/A (17)		N/A (17)
Mortgage Loan Financing	Mortgage Loan Financing	766,064		766,064			0		3.75%	—	6.16%	2021 - 2030(18)	N/A	(19)	909,406		1,133,703		(20)	Mortgage Loan Financing	766,064		766,064			—		3.75%	—	6.16%	2021 - 2030(18)	N/A	(19)	909,406		1,133,703		(20)
Secured Financing Facility	Secured Financing Facility	206,350		192,646		(21)	0		10.75%	—	10.75%	5/6/2023	N/A	(22)	327,769		328,097			Secured Financing Facility	206,350		192,646		(21)	—		10.75%	—	10.75%	5/6/2023	N/A	(22)	327,769		328,097
CLO Debt	CLO Debt	279,156		276,516		(23)	0		5.50%	—	5.50%	5/16/2024	N/A	(4)	362,600		362,600			CLO Debt	279,156		276,516		(23)	—		5.50%	—	5.50%	5/16/2024	N/A	(4)	362,600		362,600

Borrowings from the FHLB	Borrowings from the FHLB	1,500,000		288,000			1,212,000		0.41%	—	2.74%	2021 - 2024	N/A	(24)	388,400		392,212		(25)	Borrowings from the FHLB	1,500,000		288,000			1,212,000		0.41%	—	2.74%	2021 - 2024	N/A	(24)	388,400		392,212		(25)
Senior Unsecured Notes	Senior Unsecured Notes	1,612,299		1,599,371		(26)	0		4.25%	—	5.88%	2021 - 2027	N/A	N/A (27)	N/A (27)		N/A (27)			Senior Unsecured Notes	1,612,299		1,599,371		(26)	—		4.25%	—	5.88%	2021 - 2027	N/A	N/A (27)	N/A (27)		N/A (27)

Total Debt Obligations	Total Debt Obligations	$	6,580,299	$	4,209,864		$	2,756,999							$	3,156,045	$	3,384,482		Total Debt Obligations	$	6,580,299	$	4,209,864		$	2,756,999							$	3,156,045	$	3,384,482

(1)December 31, 2020 LIBOR rates are used to calculate interest rates for floating rate debt.

(3)NaN additional 12-month periods at Company’s option. No new advances are permitted after the initial maturity date.

(4)First mortgage commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.

(5)NaN additional 12-month periods at Company’s option.

(6)First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.

(7)NaN additional 364-day periods at Company’s option.

(8)First mortgage and mezzanine commercial real estate loans and senior and pari passu interests therein. It does not include the real estate collateralizing such loans.

(9)NaN additional 12-month extension period and 2 additional 6-month extension periods at Company’s option.

(10)NaN additional 12-month extension periods at Company’s option. No new advances are permitted after the initial maturity date.

(11)The Company may extend periodically with lender’s consent. At no time can the maturity of the facility exceed 364 days from the date of determination.

(12)First mortgage, junior and mezzanine commercial real estate loans, and certain senior and/or pari passu interests therein.

(13)Commercial real estate securities. It does not include the first mortgage commercial real estate loans collateralizing such securities.

(14)Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.

(15)Includes $2.1 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.

(16)NaN additional 12-month periods at Company’s option.

3635

Table of Contents

(17)The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.

(18)Anticipated repayment dates.

(19)Certain of our real estate investments serve as collateral for our mortgage loan financing.

(20)Using undepreciated carrying value of commercial real estate to approximate fair value.

(21)Presented net of unamortized debt issuance costs of $7.2 million and an unamortized discount of $6.6 million related to the Purchase Right (described in detail under Secured Financing Facility below) at December 31, 2020.

(22)First mortgage commercial real estate loans. Substitution of collateral and conversion of loan collateral to mortgage collateral are permitted with Lender’s approval.

(23)Presented net of unamortized debt issuance costs of $2.6 million at December 31, 2020.

(24)First mortgage commercial real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.

(25)Includes $9.4 million of restricted securities under the risk retention rules of the Dodd-Frank Act. These securities are accounted for as held-to-maturity and recorded at amortized cost basis.

(26)Presented net of unamortized debt issuance costs of $12.9 million at December 31, 2020.

(27)The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.

Combined Maturity of Debt Obligations

The following schedule reflects the Company’s contractual payments under all borrowings by maturity ($ in thousands):


Period ending December 31,	Period ending December 31,	Borrowings by Maturity(1)		Period ending December 31,	Borrowings by Maturity(1)

2021 (last 6 months)		$	631,068
2021 (last 3 months)				2021 (last 3 months)	$	312,620
2022	2022	925,858		2022	331,018
2023	2023	146,112		2023	298,017
2024	2024	296,315		2024	284,758
2025	2025	468,876		2025	468,876
Thereafter	Thereafter	1,534,678		Thereafter	1,535,525
Subtotal	Subtotal	4,002,907		Subtotal	3,230,814
Debt issuance costs included in senior unsecured notes	Debt issuance costs included in senior unsecured notes	(20,585)		Debt issuance costs included in senior unsecured notes	(19,500)

Debt issuance costs included in secured financing facility	Debt issuance costs included in secured financing facility	(4,535)		Debt issuance costs included in secured financing facility	(3,223)
Discount on secured financing facility related to Purchase Right	Discount on secured financing facility related to Purchase Right	(4,692)		Discount on secured financing facility related to Purchase Right	(3,509)
Debt issuance costs included in CLO debt		(941)

Debt issuance costs included in mortgage loan financing	Debt issuance costs included in mortgage loan financing	(329)		Debt issuance costs included in mortgage loan financing	(305)
Premiums included in mortgage loan financing~~(2)~~(3)	Premiums included in mortgage loan financing~~(2)~~(3)	3,890		Premiums included in mortgage loan financing~~(2)~~(3)	3,570
Total(2)	Total(2)	$	3,975,715	Total(2)	$	3,207,847

(1)~~Contractual payments~~The allocation of repayments under ~~current maturities, some~~our committed loan repurchase facilities and Secured Financing Facility is based on the earlier of ~~which~~(i) the maturity date of each agreement, or (ii) the maximum maturity date of the collateral loans, assuming all extension options are ~~subject to extensions. The maturities listed above for 2021 relate to~~exercised by the borrower.

(2)Total does not include $563.0 million of consolidated CLO debt obligations ~~that are subject to existing Company controlled extension options for one or more additional one-year periods or could be refinanced by other existing facilities~~and the related debt issuance costs of $5.1 million, as the satisfaction of ~~June 30, 2021.~~these liabilities will not require cash outlays from us.

~~(2)~~(3)Deferred gains on intercompany loans, secured by our own real estate, sold into securitizations. These premiums are amortized as a reduction to interest expense.

Financial Covenants

The Company’s debt facilities are subject to covenants which require the Company to maintain a minimum level of total equity. Largely as a result of this restriction, approximately $871.4 million of the total equity is restricted from payment as a dividend by the Company at ~~June~~September 30, 2021.

We were in compliance with all covenants described in the Company’s Annual Report as of ~~June~~September 30, 2021.

Committed Loan and Securities Repurchase Facilities

The Company has entered into 6 committed master repurchase agreements, as outlined in the ~~June~~September 30, 2021 table above, totaling $1.2 billion of credit capacity in order to finance its lending activities. Assets pledged as collateral under these facilities

Table of Contents

are limited to whole mortgage loans or participation interests in mortgage loans collateralized by first liens on commercial

~~Table of Contents~~

properties and mezzanine debt. The Company also has a term master repurchase agreement with a major U.S. bank to finance CMBS totaling ~~$790.7~~$857.6 million. The Company’s repurchase facilities include covenants covering net worth requirements, minimum liquidity levels, maximum leverage ratios, and minimum fixed charge coverage ratios. The Company believes it was in compliance with all covenants as of ~~June~~September 30, 2021 and December 31, 2020.

The Company has the option to extend some of the current facilities subject to a number of conditions, including satisfaction of certain notice requirements, nothe absence of an event of default, ~~exists,~~ and nothe absence of a margin deficit, ~~exists,~~ all as defined in the repurchase facility agreements. The lenders have sole discretion with respect to the inclusion of collateral in these facilities ~~to determine~~and the determination of the market value of the collateral on a daily basis, to be exercised on a good faith basis, and have the right in certain cases to require additional collateral, a full and/or partial repayment of the facilities (margin call), or a reduction in unused availability under the facilities, sufficient to rebalance the facilities if the estimated market value of the included collateral declines.

On September 27, 2021, the Company amended a committed loan repurchase facility with a major U.S. banking institution to, among other things, extend the final maturity date to December 19, 2025.

On May 25, 2021, the Company amended a committed loan repurchase facility with a major banking institution to, among other things, reduce the maximum facility amount from $250 million to $100 million.

On May 19, 2021, the Company amended a ~~credit~~committed loan repurchase facility with a major U.S. banking institution to, among other things, reduce the maximum facility amount from $300 million to $100 million and extend the initial term thereof from November 6, 2022 to April 30, 2024.

~~On May 25, 2021, the Company amended a credit facility with a major banking institution to, among other things, reduce the maximum facility amount from $250 million to $100 million.~~

Revolving Credit Facility

~~During the three months ended June 30, 2021, the Company paid down the full amount of the Revolving Credit Facility.~~ As of ~~June~~September 30, 2021, the Company had 0no outstanding borrowings on the Revolving Credit Facility but still maintains the ability to draw $266.4 million.

Debt Issuance Costs

As discussed in Note 2, Significant Accounting Policies in the Annual Report, the Company considers its committed loan master repurchase facilities and Revolving Credit Facility to be revolving debt arrangements. As such, the Company continues to defer and present costs associated with these facilities as an asset, subsequently amortizing those costs ratably over the term of each revolving debt arrangement. As of ~~June~~September 30, 2021 and December 31, 2020, the amount of unamortized costs relating to such facilities were ~~$4.4~~$3.5 million and ~~$8.0~~$5.8 million, respectively, and are included in other assets in the consolidated balance sheets.

Mortgage Loan Financing

These non-recourse debt agreements provide for fixed rate financing at rates ranging from 3.75% to 6.16%, with anticipated maturity dates between 2021-2030 as of ~~June~~September 30, 2021. These loans have carrying amounts of ~~$746.0~~$723.4 million and $766.1 million, net of unamortized premiums of ~~$3.9~~$3.3 million and $4.6 million as of ~~June~~September 30, 2021 and December 31, 2020, respectively, representing proceeds received upon financing greater than the contractual amounts due under these agreements. The premiums are being amortized over the remaining life of the respective debt instruments using the effective interest method. The Company recorded ~~$0.4~~$0.3 million and $0.3 million for the three months ended ~~June~~September 30, 2021 and ~~June~~September 30, 2020, respectively and ~~$0.7~~$1.0 million and ~~$0.6~~$0.9 million of premium amortization, which decreased interest expense, for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively. The mortgage loans are collateralized by real estate and related lease intangibles, net, of ~~$874.9~~$863.6 million and $909.4 million as of ~~June~~September 30, 2021 and December 31, 2020, respectively.

Table of Contents

Secured Financing Facility

On April 30, 2020, the Company entered into a strategic financing arrangement with an American multinational corporation (the “Lender”), under which the Lender provided the Company with approximately $206.4 million in senior secured financing (the “Secured Financing Facility”) to fund transitional and land loans. The Secured Financing Facility is secured on a first lien basis on a portfolio of certain of the Company’s loans and will mature on May 6, 2023, and borrowings thereunder bear interest at LIBOR (or a minimum of 0.75% if greater) plus 10.0%, with a minimum interest premium clause, of which approximately ~~$13.9~~$9.3 million ~~remains.~~remains as of September 30, 2021. The Senior Financing Facility is non-recourse, subject to limited exceptions, and does not contain mark-to-market provisions. Additionally, the Senior Financing Facility provides the Company optionality to modify or restructure loans or forbear in exercising remedies, which maximizes the Company’s financial flexibility. ~~During the three months ended June 30, 2021, the facility was partially paid down by $45.0 million, which resulted in an~~The ending balance as of ~~June~~September 30, 2021 ~~of $152.1~~was $154.5 million.

~~Table of Contents~~

As part of the strategic financing, the Lender also had the ability to make an equity investment in the Company of up to 4.0 million Class A common shares at $8.00 per share, subject to certain adjustments (the “Purchase Right”). The Purchase Right was exercised in full at $8.00 per share on December 29, 2020. In addition, the Lender has agreed not to sell, transfer, assign, pledge, hypothecate, mortgage, dispose of or in any way encumber the shares acquired as a result of exercising the Purchase Right for a period of time following the exercise date. In connection with the issuance of the Purchase Right, the Company and the Lender entered into a registration rights agreement, pursuant to which the Company has agreed to provide customary demand and piggyback registration rights to the Lender.

The Purchase Right was classified as equity and the $200.9 million of net proceeds from the original issuance were allocated $192.5 million to the originally issued debt obligation and $8.4 million to the Purchase Right using the relative fair value method. The commitment to issue shares will not be subsequently remeasured. The $8.4 million allocated to the Purchase Right is being treated as a discount to the debt and amortized over the life of the Purchase Right to interest expense.

As of ~~June~~September 30, 2021, the Company had ~~$152.1~~$154.5 million of borrowings outstanding under the secured financing facility included in debt obligations on its consolidated balance sheets, net of unamortized debt issuance costs of ~~$4.5~~$3.2 million and a ~~$4.7~~$3.5 million unamortized discount related to the Purchase Right.

Collateralized Loan ~~Obligation~~Obligations (“CLO”) Debt

On April 27, 2020, a consolidated subsidiary of the Company completed a private single-investor CLO transaction with a major U.S. bank which generated $310.2 million of gross proceeds to Ladder, financing $481.3 million of loans (“Contributed Loans”) at a 64.5% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained a 35.5% subordinate and controlling interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed Loans, including broad discretion in managing these loans, and has the ability to appoint the special servicer under the CLO. The CLO is a VIE and the Company was the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities.

On July 13, 2021, a consolidated subsidiary of the Company completed a privately-marketed CLO transaction, which generated $498.2 million of gross proceeds to Ladder, financing $607.5 million of loans (“Contributed Loans”) at an 82% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained an 18% subordinate and controlling interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed Loans, including broad discretion in managing these loans, and has the ability to appoint the special servicer under the CLO. The CLO is a VIE and the Company was the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities.

As of ~~June~~September 30, 2021, the Company had ~~$168.8~~$557.9 million of matched term, non-mark-to-market and non-recourse CLO debt included in debt obligations on its consolidated balance sheets.

Borrowings from the Federal Home Loan Bank (“FHLB”)

On July 11, 2012, Tuebor, a consolidated subsidiary of the Company, became a member of the FHLB and subsequently drew its first secured funding advances from the FHLB. As of February 19, 2021, pursuant to a final rule adopted by the Federal Housing Finance Agency (the “FHFA”) regarding the eligibility of captive insurance companies, Tuebor’s membership in the FHLB has been terminated, although outstanding advances may remain outstanding until their scheduled maturity dates. Funding for future advance paydowns is expected to be obtained from the natural amortization and/or sales of securities collateral, or from other financing sources. There is no assurance that the FHFA or the FHLB will not take actions that could adversely impact Tuebor’s existing advances.

Table of Contents

As of ~~June~~September 30, 2021, Tuebor had ~~$288.0~~$263.0 million of borrowings outstanding, with terms of ~~overnight~~0.9 years to ~~3.25~~3.0 years (with a weighted average of ~~2.26~~2.2 years), interest rates of ~~0.36%~~0.35% to 2.74% (with a weighted average of ~~1.07%~~0.95%), and advance rates of 71.7% to 95.7% on eligible collateral. As of ~~June~~September 30, 2021, collateral for the borrowings was comprised of ~~$236.1 millionof~~$241.4 million of CMBS and U.S. Agency securities and ~~$83.5~~$52.6 million of cash.

Tuebor is subject to state regulations which require that dividends (including dividends to the Company as its parent) may only be made with regulatory approval. However, there can be no assurance that we would obtain such approval if sought. Largely as a result of this restriction, approximately ~~$2.1~~$2.2 billion of the member’s capital was restricted from transfer via dividend to Tuebor’s parent without prior approval of state insurance regulators at ~~June~~September 30, 2021. To facilitate intercompany cash funding of operations and investments, Tuebor and its parent maintain regulator-approved intercompany borrowing/lending agreements.

Senior Unsecured Notes

As of ~~June~~September 30, 2021, the Company had ~~$2.1~~$1.6 billion of unsecured corporate bonds outstanding. These unsecured financings were comprised of ~~$465.9 million in aggregate principal amount of 5.25% senior notes due 2022 (the “2022 Notes”),~~ $348.0 million in aggregate principal amount of 5.25% senior notes due 2025 (the “2025 Notes”), $651.8 million in aggregate principal amount of 4.25% senior notes due 2027 (the “2027 Notes”) and $650.0 million in aggregate principal of 4.75% senior notes due 2029 (the “2029 Notes,” collectively with the 2022 Notes, the 2025 Notes, and the 2027 Notes, the “Notes”).

~~Table of Contents~~

On January 27, 2021, the Company redeemed in full its 5.875% Senior Notes due 2021 (the “2021 Notes”) for $150.9 million. The 2021 Notes were redeemed at par, plus accrued and unpaid interest to the redemption date, pursuant to the optional redemption provisions of the indenture governing the 2021 Notes. The redemption of a portion of the 2021 Notes ~~that were redeemed~~ was subject to the condition that the Company’s subsidiary issuers of the 2021 Notes complete a notes offering of not less than $400 million. The issuers waived the condition prior to redeeming the 2021 Notes in full.

On September 15, 2021, the Company redeemed in full its 5.25% Senior Notes due 2022 (the “2022 Notes”) for $478.1 million. The 2021 Notes were redeemed at par, plus accrued and unpaid interest to the redemption date, pursuant to the optional redemption provisions of the indenture governing the 2022 Notes.

LCFH issued the Notes with Ladder Capital Finance Corporation (“LCFC”), as co-issuers on a joint and several basis. LCFC is a 100% owned finance subsidiary of LCFH with no assets, operations, revenues or cash flows other than those related to the issuance, administration and repayment of the Notes. The Company and certain subsidiaries of LCFH currently guarantee the obligations under the Notes and the indenture. The Company is the general partner of LCFH and, through LCFH and its subsidiaries, operates the Ladder Capital business. As of ~~June~~September 30, 2021, the Company has a 100% economic and voting interest in LCFH and controls the management of LCFH as a result of its ability to appoint board members. Accordingly, the Company consolidates the financial results of LCFH. In addition, the Company, through certain subsidiaries which are treated as TRSs, is indirectly subject to U.S. federal, state and local income taxes. Other than federal, state and local income taxes, there are no material differences between the Company’s consolidated financial statements and LCFH’s consolidated financial statements. The Company believes it was in compliance with all covenants of the Notes as of ~~June~~September 30, 2021 and 2020. Unamortized debt issuance costs of ~~$20.6~~$19.5 million and $12.9 million are included in senior unsecured notes as of ~~June~~September 30, 2021 and December 31, 2020, respectively, in accordance with GAAP.

~~2022 Notes~~

On March 16, 2017, LCFH issued $500.0 million in aggregate principal amount of 5.250% senior notes due March 15, 2022 (the “2022 Notes”). The 2022 Notes require interest payments semi-annually in cash in arrears on March 15 and September 15 of each year, beginning on September 15, 2017. The 2022 Notes are unsecured and are subject to an unencumbered assets to unsecured debt covenant. At any time on or after September 15, 2021, the 2022 Notes are redeemable at the option of the Company, in whole or in part, upon not less than 15 nor more than 60 days’ notice, without penalty. On May 2, 2018, the board of the directors authorized the Company to repurchase any or all of the 2022 Notes from time to time without further approval. As of June 30, 2021, the remaining $465.9 million in aggregate principal amount of the 2022 Notes is due March 15, 2022.

2025 Notes

On September 25, 2017, LCFH issued $400.0 million in aggregate principal amount of 5.250% senior notes due October 1, 2025 (the “2025 Notes”). The 2025 Notes require interest payments semi-annually in cash in arrears on April 1 and October 1 of each year, beginning on April 1, 2018. The 2025 Notes are unsecured and are subject to an unencumbered assets to unsecured debt covenant. The Company may redeem the 2025 Notes, in whole or in part, at any time, or from time to time, prior to their stated maturity upon not less than 15 nor more than 60 days’ notice, at a redemption price as specified in the indenture governing the 2025 Notes, plus accrued and unpaid interest, if any, to the redemption date. On May 2, 2018, the board of the directors authorized the Company to repurchase any or all of the 2025 Notes from time to time without further approval. As of ~~June~~September 30, 2021, the remaining $348.0 million in aggregate principal amount of the 2025 Notes is due October 1, 2025.

Table of Contents

2027 Notes

On January 30, 2020, LCFH issued $750.0 million in aggregate principal amount of 4.25% senior notes due February 1, 2027. The 2027 Notes require interest payments semi-annually in cash in arrears on August 1 and February 1 of each year, beginning on August 1, 2020. The 2027 Notes are unsecured and are subject to an unencumbered assets to unsecured debt covenant. The Company may redeem the 2027 Notes, in whole, at any time, or from time to time, prior to their stated maturity. At any time on or after February 1, 2023, the Company may redeem the 2027 Notes in whole or in part, upon not less than 15 nor more than 60 days’ notice, at a redemption price defined in the indenture governing the 2027 Notes, plus accrued and unpaid interest, if any, to the redemption date. Net proceeds of the offering were used to repay secured indebtedness. On February 26, 2020, the board of the directors authorized the Company to repurchase any or all of the 2027 Notes from time to time without further approval. As of ~~June~~September 30, 2021, the remaining $651.8 million in aggregate principal amount of the 2027 Notes is due February 1, 2027.

2029 Notes

On June 23, 2021, LCFH issued $650.0 million in aggregate principal amount of 4.75% senior notes due June 15, 2029. The 2029 Notes require interest payments semi-annually in cash in arrears on June 15 and December 15 of each year, beginning December 15, 2021. The 2029 Notes are unsecured and are subject to an unencumbered asset to unsecured debt covenant. The Company may redeem the 2029 Notes, in whole, at any time, or from time to time, prior to their stated maturity. At any time on or after June 15, 2024, the Company may redeem the 2029 Notes in whole or in part, upon not less than 10 nor more than 60

~~Table of Contents~~

days’ notice, at a redemption price defined in the indenture governing the 2029 Notes, plus accrued and unpaid interest, if any, to the redemption date. Net proceeds of the offering were used for general corporate purposes, including funding the Company’s pipeline of new loans, investments in its core business lines and repayment of indebtedness. AsOn June 24, 2021, the board of ~~June~~the directors authorized the Company to repurchase any or all of the 2029 Notes from time to time without further approval.As of September 30, 2021, the remaining $650.0 million in aggregate principal amount of the 2029 Notes is due June 15, 2029.

4140

Table of Contents

8. DERIVATIVE INSTRUMENTS

The Company uses derivative instruments primarily to economically manage the fair value variability of fixed rate assets caused by interest rate fluctuations and overall portfolio market risk. The following is a breakdown of the derivatives outstanding as of ~~June~~September 30, 2021 and December 31, 2020 ($ in thousands):

~~June~~September 30, 2021


				Fair Value				Remaining Maturity (years)				Fair Value				Remaining Maturity (years)
Contract Type	Contract Type	Notional		Asset(1)		Liability(1)			Contract Type	Notional		Asset(1)		Liability(1)

Caps	Caps								Caps
1 Month LIBOR	1 Month LIBOR	$	69,571	$	0	$	0	0.36	1 Month LIBOR	$	84,621	$	66	$	—	0.61
Futures	Futures								Futures
5-year Swap	5-year Swap	25,300		0		70		0.25	5-year Swap	25,300		31		—		0.25
10-year Swap	10-year Swap	107,700		0		298		0.25	10-year Swap	89,200		110		—		0.25

Total futures	Total futures	133,000		0		368			Total futures	114,500		141		—

Total derivatives	Total derivatives	$	202,571	$	0	$	368		Total derivatives	$	199,121	$	207	$	—

(1)Shown as derivative instruments, at fair value, in the accompanying consolidated balance sheets.

December 31, 2020

Fair Value Remaining
Maturity
(years)
Contract Type Notional Asset(1) Liability(1)
Caps
1Month LIBOR $ 69,571 $ 0 $ 0 0.35
Futures
5-year Swap 23,800 108 0 0.25
10-year Swap 41,800 191 0 0.25
Total futures 65,600 299 0
Total derivatives $ 135,171 $ 299 $ 0


			Fair Value				Remaining Maturity (years)
Contract Type	Notional		Asset(1)		Liability(1)

Caps
1Month LIBOR	$	69,571	$	—	$	—	0.35
Futures
5-year Swap	23,800		108		—		0.25
10-year Swap	41,800		191		—		0.25


Total futures	65,600		299		—







Total derivatives	$	135,171	$	299	$	—

(1)Shown as derivative instruments, at fair value, in the accompanying consolidated balance sheets.

The following table indicates the net realized gains (losses) and unrealized appreciation (depreciation) on derivatives, by primary underlying risk exposure, as included in net result from derivatives transactions in the consolidated statements of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 ($ in thousands):


		Three Months Ended June 30, 2021			Six Months Ended June 30, 2021								Three Months Ended September 30, 2021				Nine Months Ended September 30, 2021
Contract Type	Contract Type		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions		Unrealized Gain/(Loss)		Realized Gain/(Loss)			Net Result from Derivative Transactions		Contract Type		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions

Caps																Caps		$	(3)	$	—	$	(3)	$	(3)	$	—	$	(3)
Futures	Futures		$	(669)	$	(3,175)	$	(3,844)	$	(667)	$	1,594		$	927	Futures		509		(431)		78		(158)		1,163		1,005

Total	Total		$	(669)	$	(3,175)	$	(3,844)	$	(667)	$	1,594		$	927	Total		$	506	$	(431)	$	75	$	(161)	$	1,163	$	1,002

Three Months Ended June 30, 2020 Six Months Ended June 30, 2020
Contract Type Unrealized
Gain/(Loss) Realized
Gain/(Loss) Net Result
from
Derivative
Transactions Unrealized
Gain/(Loss) Realized
Gain/(Loss) Net Result
from
Derivative
Transactions
Futures $ (570) $ (326) $ (896) $ (298) $ (16,272) $ (16,570)
Credit Derivatives 0 83 83 111 211 322
Total $ (570) $ (243) $ (813) $ (187) $ (16,061) $ (16,248)


	Three Months Ended September 30, 2020			Nine Months Ended September 30, 2020
Contract Type		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions		Unrealized Gain/(Loss)		Realized Gain/(Loss)		Net Result from Derivative Transactions


Futures		$	69	$	191	$	260	$	(229)	$	(16,081)	$	(16,310)

Credit Derivatives		—		—		—		111		211		322
Total		$	69	$	191	$	260	$	(118)	$	(15,870)	$	(15,988)

4241

Table of Contents

The Company’s counterparties held ~~$1.9~~$1.5 million and $0.8 million of cash margin as collateral for derivatives as of ~~June~~September 30, 2021 and December 31, 2020, respectively, which is included in restricted cash in the consolidated balance sheets.

Futures

Collateral posted with our futures counterparties is segregated in the Company’s books and records. Interest rate futures are centrally cleared by the Chicago Mercantile Exchange (“CME”) through a futures commission merchant. Interest rate futures that are governed by an International Swaps and Derivatives Association (“ISDA”) agreement provide for bilateral collateral pledging based on the counterparties’ market value. The counterparties have the right to re-pledge the collateral posted but have the obligation to return the pledged collateral, or substantially the same collateral, if agreed to by us, as the market value of the interest rate futures change.

The Company is required to post initial margin and daily variation margin for our interest rate futures that are centrally cleared by CME. CME determines the fair value of our centrally cleared futures, including daily variation margin. Effective January 3, 2017, CME amended their rulebooks to legally characterize daily variation margin payments for centrally cleared interest rate futures as settlement rather than collateral. As a result of this rule change, variationVariation margin pledged on the Company’s centrally cleared interest rate futures is settled against the realized results of these futures.

4342

Table of Contents

9. OFFSETTING ASSETS AND LIABILITIES

The following tables present both gross information and net information about derivatives and other instruments eligible for offset in the statement of financial position as of ~~June~~September 30, 2021 and December 31, 2020. The Company’s accounting policy is to record derivative asset and liability positions on a gross basis; therefore, the following tables present the gross derivative asset and liability positions recorded on the balance sheets, while also disclosing the eligible amounts of financial instruments and cash collateral to the extent those amounts could offset the gross amount of derivative asset and liability positions. The actual amounts of collateral posted by or received from counterparties may be in excess of the amounts disclosed in the following tables as the following only disclose amounts eligible to be offset to the extent of the recorded gross derivative positions.

~~There were no~~The following table represents offsetting of financial assets and derivative assets at as of ~~June~~September 30, ~~2021.~~2021 ($ in thousands):


Description	Gross amounts of recognized assets		Gross amounts offset in the balance sheet		Net amounts of assets presented in the balance sheet		Gross amounts not offset in the balance sheet				Net amount
							Financial instruments		Cash collateral received/(posted)

Derivatives	$	207	$	—	$	207	$	—	$	—	$	207
Total	$	207	$	—	$	207	$	—	$	—	$	207

The following table represents offsetting of financial liabilities and derivative liabilities as of ~~June~~September 30, 2021 ($ in thousands):


Description	Description	Gross amounts of recognized liabilities				Gross amounts offset in the balance sheet			Net amounts of liabilities presented in the balance sheet		Gross amounts not offset in the balance sheet				Net amount		Description			Gross amounts of recognized liabilities				Gross amounts offset in the balance sheet			Net amounts of liabilities presented in the balance sheet		Gross amounts not offset in the balance sheet				Net amount
								Financial instruments collateral			Cash collateral posted/(received)(1)								Financial instruments collateral							Cash collateral posted/(received)(1)

Derivatives				$	368				$	0	$	368	$	0				$	368			$	0

Repurchase agreements	Repurchase agreements	$	525,700			$	0		$	525,700	$	525,700	$	0	$	0	Repurchase agreements			$	436,708			$	—		$	436,708	$	436,708	$	—	$	—
Total	Total	$	526,068			$	0		$	526,068	$	525,700	$	368	$	0	Total			$	436,708			$	—		$	436,708	$	436,708	$	—	$	—

(1)Included in restricted cash on consolidated balance sheets.

The following table represents offsetting of financial assets and derivative assets as of December 31, 2020 ($ in thousands):


Description	Description	Gross amounts of recognized assets				Gross amounts offset in the balance sheet			Net amounts of assets presented in the balance sheet		Gross amounts not offset in the balance sheet				Net amount		Description			Gross amounts of recognized assets				Gross amounts offset in the balance sheet			Net amounts of assets presented in the balance sheet		Gross amounts not offset in the balance sheet				Net amount
								Financial instruments			Cash collateral received/(posted)(1)								Financial instruments							Cash collateral received/(posted)(1)

Derivatives	Derivatives			$	299				$	0	$	299	$	0				$	0			$	299		Derivatives		$	299	$	—	$	299	$	—	$	—	$	299
Total	Total	$	299			$	0		$	299	$	0	$	0	$	299	Total			$	299			$	—		$	299	$	—	$	—	$	299

(1)Included in restricted cash on consolidated balance sheets.

The following table represents offsetting of financial liabilities and derivative liabilities as of December 31, 2020 ($ in thousands):


Description	Description	Gross amounts of recognized liabilities				Gross amounts offset in the balance sheet			Net amounts of liabilities presented in the balance sheet		Gross amounts not offset in the balance sheet				Net amount		Description			Gross amounts of recognized liabilities				Gross amounts offset in the balance sheet			Net amounts of liabilities presented in the balance sheet		Gross amounts not offset in the balance sheet				Net amount
								Financial instruments collateral			Cash collateral posted/(received)(1)								Financial instruments collateral							Cash collateral posted/(received)(1)

Repurchase agreements	Repurchase agreements			$	820,837				$	0	$	820,837	$	820,837				$	0			$	0		Repurchase agreements		$	820,837	$	—	$	820,837	$	820,837	$	—	$	—
Total	Total	$	820,837			$	0		$	820,837	$	820,837	$	0	$	0	Total			$	820,837			$	—		$	820,837	$	820,837	$	—	$	—

(1)Included in restricted cash on consolidated balance sheets.

Master netting agreements that the Company has entered into with its derivative and repurchase agreement counterparties allow for netting of the same transaction, in the same currency, on the same date. Assets, liabilities, and collateral subject to master netting agreements as of ~~June~~September 30, 2021 and December 31, 2020 are disclosed in the tables above. The Company does not present its derivative and repurchase agreements net on the consolidated financial statements as it has elected gross presentation.

4443

Table of Contents

10. CONSOLIDATED VARIABLE INTEREST ENTITIES

The Company consolidates ~~one collateralized loan obligation (“CLO”) VIE~~2 CLO VIEs with the following balance sheets ($ in thousands):


		June 30, 2021		December 31, 2020			September 30, 2021		December 31, 2020
		Notes 3 & 7					Notes 3 & 7

Restricted cash	Restricted cash	$	0	$	3,925	Restricted cash	$	—	$	3,925
Mortgage loan receivables held for investment, net, at amortized cost	Mortgage loan receivables held for investment, net, at amortized cost	296,992		362,600		Mortgage loan receivables held for investment, net, at amortized cost	795,023		362,600

Accrued interest receivable	Accrued interest receivable	1,050		1,382		Accrued interest receivable	2,972		1,382
Other assets	Other assets	22		69,649		Other assets	—		69,649
Total assets	Total assets	$	298,064	$	437,556	Total assets	$	797,995	$	437,556
Debt obligations, net	Debt obligations, net	$	168,843	$	276,516	Debt obligations, net	$	557,932	$	276,516

Accrued expenses	Accrued expenses	389		682		Accrued expenses	511		682

Total liabilities	Total liabilities	169,232		277,198		Total liabilities	558,443		277,198
Net equity in VIEs (eliminated in consolidation)	Net equity in VIEs (eliminated in consolidation)	128,832		160,358		Net equity in VIEs (eliminated in consolidation)	239,552		160,358

Total equity	Total equity	128,832		160,358		Total equity	239,552		160,358
Total liabilities and equity	Total liabilities and equity	$	298,064	$	437,556	Total liabilities and equity	$	797,995	$	437,556

4544

Table of Contents

11. EQUITY STRUCTURE AND ACCOUNTS

Stock Repurchases

On August 4, 2021, the board of directors authorized the repurchase of $50.0 million of the Company’s Class A common stock from time to time without further approval. This authorization voided the remaining unused buyback capacity per the October 30, 2014 authorization, and increased the remaining authorization at the time from $35.0 million to $50.0 million. Stock repurchases by the Company are generally made for cash in open market transactions at prevailing market prices but may also be made in privately negotiated transactions or otherwise. The timing and amount of purchases are determined based upon prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. As of September 30, 2021, the Company has a remaining amount available for repurchase of $44.2 million, which represents 3.2% in the aggregate of its outstanding Class A common stock, based on the closing price of $11.05 per share on such date.

The following table is a summary of the Company’s repurchase activity of its Class A common stock during the nine months ended September 30, 2021 and 2020 ($ in thousands):


	Shares	Amount(1)

Authorizations remaining as of December 31, 2020		$	38,102
Additional authorizations		15,027
Repurchases paid	814,428	(8,912)
Repurchases unsettled		—
Authorizations remaining as of September 30, 2021		$	44,217

(1)Amount excludes commissions paid associated with share repurchases.


	Shares	Amount(1)

Authorizations remaining as of December 31, 2019		$	41,132
Additional authorizations		—
Repurchases paid	334,251	(2,578)
Repurchases unsettled		—
Authorizations remaining as of September 30, 2020		$	38,554

(1)Amount excludes commissions paid associated with share repurchases.

The following table presents dividends declared (on a per share basis) of Class A common stock for the nine months ended September 30, 2021 and 2020:


Declaration Date	Dividend per Share


March 15, 2021	$	0.20
June 15, 2021	0.20
September 15, 2021	0.20


Total	$	0.60

February 27, 2020	$	0.34
May 28, 2020	0.20
August 31, 2020	0.20

Total	$	0.74

Table of Contents

Changes in Accumulated Other Comprehensive Income

The following table presents changes in accumulated other comprehensive income related to the cumulative difference between the fair market value and the amortized cost basis of securities classified as available for sale for the nine months ended September 30, 2021 and 2020 ($ in thousands):


	Accumulated Other Comprehensive Income (Loss)		Accumulated Other Comprehensive Income (Loss) of Noncontrolling Interests		Total Accumulated Other Comprehensive Income (Loss)

December 31, 2020	$	(10,463)	$	(2)	$	(10,465)
Other comprehensive income (loss)	7,379		—		7,379


September 30, 2021	$	(3,084)	$	(2)	$	(3,086)


	Accumulated Other Comprehensive Income (Loss)		Accumulated Other Comprehensive Income (Loss) of Noncontrolling Interests		Total Accumulated Other Comprehensive Income (Loss)

December 31, 2019	$	4,218	$	477	$	4,695
Other comprehensive income (loss)	(27,935)		(5,208)		(33,143)
Exchange of noncontrolling interest for common stock	(6,953)		6,953		—
Rebalancing of ownership percentage between Company and Operating Partnership	2,222		(2,222)		—
September 30, 2020	$	(28,448)	$	—	$	(28,448)

Exchange for Class A Common Stock

We are a holding company and have no material assets other than our direct and indirect ownership of Series REIT limited partnership units (“Series REIT LP Units”) and Series TRS limited partnership units (“Series TRS LP Units,” and, collectively with Series REIT LP Units, “Series Units”) of LCFH. Series TRS LP Units are exchangeable for the same number of limited liability company interests of LC TRS I LLC (“LC TRS I Shares”), which is a limited liability company that is a TRS as well as a general partner of Series TRS. Pursuant to the Third Amended and Restated LLLP Agreement of LCFH, the Continuing LCFH Limited Partners may from time to time, subject to certain conditions, receive ~~one~~1 share of the Company’s Class A common stock in exchange for (i) ~~one~~1 share of the Company’s Class B common stock, (ii) ~~one~~1 Series REIT LP Unit and (iii) either ~~one~~1 Series TRS LP Unit or ~~one~~1 TRS I LLC Share, subject to equitable adjustments for stock splits, stock dividends and reclassifications. As of September 30, 2020, all shares of Class B common stock, Series REIT LP Units and Series TRS LP Units have been exchanged for shares of Class A common stock and no Class B common stock is outstanding as of ~~June~~September 30, 2021. As of ~~June~~September 30, 2021, the Company held a 100% interest in LCFH.

~~Stock Repurchases~~

On October 30, 2014, the board of directors authorized the Company to repurchase up to $50.0 million of the Company’s Class A common stock from time to time without further approval. Stock repurchases by the Company are generally made for cash in open market transactions at prevailing market prices but may also be made in privately negotiated transactions or otherwise. The timing and amount of purchases are determined based upon prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. As of June 30, 2021, the Company has a remaining amount available for repurchase of $36.8 million, which represents 2.5% in the aggregate of its outstanding Class A common stock, based on the closing price of $11.54 per share on such date.

~~The following table is a summary of the Company’s repurchase activity of its Class A common stock during the six months ended June 30, 2021 and 2020 ($ in thousands):~~

Shares Amount(1)
Authorizations remaining as of December 31, 2020 $ 38,102
Additional authorizations 0
Repurchases paid 120,000 (1,312)
Repurchases unsettled 0
Authorizations remaining as of June 30, 2021 $ 36,790

~~(1)Amount excludes commissions paid associated with share repurchases.~~

Shares Amount(1)
Authorizations remaining as of December 31, 2019 $ 41,132
Additional authorizations 0
Repurchases paid 210,151 (1,682)
Repurchases unsettled 0
Authorizations remaining as of June 30, 2020 $ 39,450

~~(1)Amount excludes commissions paid associated with share repurchases.~~

~~Table of Contents~~

~~The following table presents dividends declared (on a per share basis) of Class A common stock for the six months ended June 30, 2021 and 2020:~~


~~Declaration Date~~	~~Dividend per Share~~


~~March 15, 2021~~	$	~~0.20~~
~~June 15, 2021~~	$	~~0.20~~


~~Total~~	$	~~0.40~~

~~February 27, 2020~~	$	~~0.34~~
~~May 28, 2020~~	$	~~0.20~~



~~Total~~	$	~~0.54~~

~~Changes in Accumulated Other Comprehensive Income~~

The following table presents changes in accumulated other comprehensive income related to the cumulative difference between the fair market value and the amortized cost basis of securities classified as available for sale for the six months ended June 30, 2021 and 2020 ($ in thousands):

Accumulated Other Comprehensive Income (Loss) Accumulated Other Comprehensive Income (Loss) of Noncontrolling Interests Total Accumulated Other Comprehensive Income (Loss)
December 31, 2019 $ 4,218 $ 477 $ 4,695
Other comprehensive income (loss) (46,530) (5,354) (51,884)
Exchange of noncontrolling interest for common stock (4,915) 4,915 0
Rebalancing of ownership percentage between Company and Operating Partnership 2,147 (2,147) 0
June 30, 2020 $ (45,080) $ (2,109) $ (47,189)

12. NONCONTROLLING INTERESTS

There are two main types of noncontrolling interest reflected in the Company’s consolidated financial ~~statements~~statements: (i) noncontrolling interest in the operating partnership and (ii) noncontrolling interests in consolidated joint ventures.

Noncontrolling Interest in the Operating Partnership

As more fully described in Note 1, certain of the predecessor equity owners held interests in the Operating Partnership as modified by the IPO Transactions. These interests were subsequently further modified by the REIT Structuring Transactions (also described in Note 1). These interests, along with the Class B common stock held by these investors, were exchangeable for Class A common stock of the Company. The roll-forward of the Operating Partnership’s LP Units followed the Class B common stock of the Company as disclosed in the consolidated statements of changes in equity. As of September 30, 2020, all shares of Class B common stock have been exchanged for shares of Class A common stock, and the Company held a 100% interest in LCFH.

4746

Table of Contents

Pursuant to ASC 810, Consolidation, on the accounting and reporting for noncontrolling interests and changes in ownership interests of a subsidiary, changes in a parent’s ownership interest (and transactions with noncontrolling interest unitholders in the subsidiary), while the parent retains its controlling interest in its subsidiary, should be accounted for as equity transactions. The carrying amount of the noncontrolling interest shall be adjusted to reflect the change in its ownership interest in the subsidiary, with the offset to equity attributable to the parent. There were no changes in ownership interest for the three months ended ~~June~~September 30, 2021.

Noncontrolling Interests in Consolidated Joint Ventures

As of ~~June~~September 30, 2021, the Company consolidates 4 ventures in which there are other noncontrolling investors, which own between 10.0% - 25.0% of such ventures. These ventures hold investments in a 40-building student housing portfolio in Isla Vista, CA with a book value of ~~$81.2~~$80.9 million, 11 office buildings in Richmond, VA with a book value of ~~$71.4~~$70.8 million, a single-tenant office building in Oakland County, MI with a book value of ~~$8.7~~$8.4 million, ~~and~~ an apartment complex in Miami, FL with a book value of ~~$36.8~~$36.6 million, and an apartment complex in Stillwater, OK with a book value of $20.0 million. The Company makes distributions and allocates income from these ventures to the noncontrolling interests in accordance with the terms of the respective governing agreements.

4847

Table of Contents

13. EARNINGS PER SHARE

The Company’s net income (loss) and weighted average shares outstanding for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 consist of the following:


		Three Months Ended June 30,			Six Months Ended June 30,						Three Months Ended September 30,		Nine Months Ended September 30,
($ in thousands except share amounts)	($ in thousands except share amounts)		2021		2020		2021		2020			($ in thousands except share amounts)		2021		2020		2021		2020

Basic Net income (loss) available for Class A common shareholders	Basic Net income (loss) available for Class A common shareholders		$	10,294	$	(4,189)	$	10,489	$	(19,918)		Basic Net income (loss) available for Class A common shareholders		$	18,927	$	17,188	$	29,413	$	(2,729)
Diluted Net income (loss) available for Class A common shareholders	Diluted Net income (loss) available for Class A common shareholders		$	10,294	$	(4,189)	$	10,489	$	(19,918)		Diluted Net income (loss) available for Class A common shareholders		$	18,927	$	17,188	$	29,413	$	(2,729)
Weighted average shares outstanding	Weighted average shares outstanding											Weighted average shares outstanding
Basic	Basic		124,048,999		106,809,987		124,012,683		106,569,892			Basic		123,729,867		117,481,812		123,917,047		110,233,748
Diluted	Diluted		124,480,487		106,809,987		124,353,202		106,569,892			Diluted		124,499,675		118,791,927		124,354,190		110,233,748

The calculation of basic and diluted net income (loss) per share amounts for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 consist of the following:


		Three Months Ended June 30,			Six Months Ended June 30,						Three Months Ended September 30,		Nine Months Ended September 30,
(In thousands except share and per share amounts)	(In thousands except share and per share amounts)		2021		2020		2021(1)		2020(1)			(In thousands except share and per share amounts)		2021		2020		2021(1)		2020(1)

Basic Net Income (Loss) Per Share of Class A Common Stock	Basic Net Income (Loss) Per Share of Class A Common Stock											Basic Net Income (Loss) Per Share of Class A Common Stock
Numerator:	Numerator:											Numerator:
Net income (loss) attributable to Class A common shareholders	Net income (loss) attributable to Class A common shareholders		$	10,294	$	(4,189)	$	10,489	$	(19,918)		Net income (loss) attributable to Class A common shareholders		$	18,927	$	17,188	$	29,413	$	(2,729)
Denominator:	Denominator:											Denominator:
Weighted average number of shares of Class A common stock outstanding	Weighted average number of shares of Class A common stock outstanding		124,048,999		106,809,987		124,012,683		106,569,892			Weighted average number of shares of Class A common stock outstanding		123,729,867		117,481,812		123,917,047		110,233,748
Basic net income (loss) per share of Class A common stock	Basic net income (loss) per share of Class A common stock		$	0.08	$	(0.04)	$	0.08	$	(0.19)		Basic net income (loss) per share of Class A common stock		$	0.15	$	0.15	$	0.24	$	(0.02)

Diluted Net Income (Loss) Per Share of Class A Common Stock	Diluted Net Income (Loss) Per Share of Class A Common Stock											Diluted Net Income (Loss) Per Share of Class A Common Stock
Numerator:	Numerator:											Numerator:
Net income (loss) attributable to Class A common shareholders	Net income (loss) attributable to Class A common shareholders		$	10,294	$	(4,189)	$	10,489	$	(19,918)		Net income (loss) attributable to Class A common shareholders		$	18,927	$	17,188	$	29,413	$	(2,729)

Diluted net income (loss) attributable to Class A common shareholders	Diluted net income (loss) attributable to Class A common shareholders		10,294		(4,189)		10,489		(19,918)			Diluted net income (loss) attributable to Class A common shareholders		18,927		17,188		29,413		(2,729)
Denominator:	Denominator:											Denominator:
Basic weighted average number of shares of Class A common stock outstanding	Basic weighted average number of shares of Class A common stock outstanding		124,048,999		106,809,987		124,012,683		106,569,892			Basic weighted average number of shares of Class A common stock outstanding		123,729,867		117,481,812		123,917,047		110,233,748
Add - dilutive effect of:	Add - dilutive effect of:											Add - dilutive effect of:

Shares issuable relating to converted Class B common shareholders(2)												Shares issuable relating to converted Class B common shareholders(2)		—		1,217,761		—		—
Incremental shares of unvested Class A restricted stock(2)	Incremental shares of unvested Class A restricted stock(2)		431,488		0		340,519		0			Incremental shares of unvested Class A restricted stock(2)		769,808		92,354		437,143		—
Incremental shares of unvested stock options	Incremental shares of unvested stock options		0		0		0		0			Incremental shares of unvested stock options		—		—		—		—
Diluted weighted average number of shares of Class A common stock outstanding	Diluted weighted average number of shares of Class A common stock outstanding		124,480,487		106,809,987		124,353,202		106,569,892			Diluted weighted average number of shares of Class A common stock outstanding		124,499,675		118,791,927		124,354,190		110,233,748
Diluted net income (loss) per share of Class A common stock	Diluted net income (loss) per share of Class A common stock		$	0.08	$	(0.04)	$	0.08	$	(0.19)		Diluted net income (loss) per share of Class A common stock		$	0.15	$	0.14	$	0.24	$	(0.02)

(1)For the three and ~~six~~nine months ended ~~June~~September 30, 2020, shares issuable relating to converted Class B common shareholders are excluded from the calculation of diluted EPS as the inclusion of such potential common shares in the calculation would be anti-dilutive.

(2)The Company is using the treasury stock method.

4948

Table of Contents

The shares of Class B common stock do not share in the earnings of Ladder Capital Corp and are, therefore, not participating securities. Accordingly, basic and diluted net income (loss) per share of Class B common stock has not been presented, although the assumed conversion of Class B common stock has been included in the presented diluted net income (loss) per share of Class A common stock for the period of time that Class B common stock was outstanding.

14. STOCK BASED AND OTHER COMPENSATION PLANS

Summary of Stock and Shares Unvested/Outstanding

The following table summarizes the impact on the consolidated statement of operations of the various stock based compensation plans and other compensation plans ($ in thousands):

Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Stock Based Compensation Expense $ 3,524 $ 2,712 $ 8,801 $ 16,738
Phantom Equity Investment Plan 0 561 22 (1,577)
Stock Options Exercised 0 0 0 270
Bonus Expense 1,850 0 2,300 (30)
Total $ 5,374 $ 3,273 $ 11,123 $ 15,401

~~Summary of Stock and Shares Nonvested/Outstanding~~


	Three Months Ended September 30,			Nine Months Ended September 30,
		2021		2020		2021		2020














Stock Based Compensation Expense		$	3,072	$	4,219	$	11,873	$	20,957
Phantom Equity Investment Plan		—		(94)		22		(1,671)
Stock Options Exercised		—		—		—		270
Total Stock Based Compensation Expense		$	3,072	$	4,125	$	11,895	$	19,556

A summary of the grants is presented below:

Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Number
of Shares Weighted
Average
Fair Value
Per Share Number
of Shares Weighted
Average
Fair Value
Per Share Number
of Shares Weighted
Average
Fair Value
Per Share Number
of Shares Weighted
Average
Fair Value
Per Share
Grants - Class A Common Stock 0 0 0 0 747,713 $ 9.81 1,466,337 $ 18.72


	Three Months Ended September 30,			Nine Months Ended September 30,
		2021	2020		2021		2020
			Number of Shares	Weighted Average Fair Value Per Share	Number of Shares	Weighted Average Fair Value Per Share	Number of Shares	Weighted Average Fair Value Per Share		Number of Shares	Weighted Average Fair Value Per Share

Grants - Class A Common Stock			—	—	—	—	747,713	$	9.81	1,466,337	$	18.72

The table below presents the number of unvested shares and outstanding stock options at ~~June~~September 30, 2021 and changes during 2021 of the Class A common stock and stock options of Ladder Capital Corp granted under the 2014 Omnibus Incentive Plan:


		Restricted Stock	Stock Options		Restricted Stock	Stock Options

Nonvested/Outstanding at December 31, 2020	Nonvested/Outstanding at December 31, 2020	2,800,824	681,102	Nonvested/Outstanding at December 31, 2020	2,800,824	681,102
Granted	Granted	747,713	0	Granted	747,713	—
Exercised	Exercised	—	0	Exercised	—	—
Vested	Vested	(982,998)	—	Vested	(992,667)	—
Forfeited	Forfeited	(327,143)	0	Forfeited	(408,081)	—
Expired	Expired	—	0	Expired	—	(57,314)
Nonvested/Outstanding at June 30, 2021		2,238,396	681,102
Nonvested/Outstanding at September 30, 2021				Nonvested/Outstanding at September 30, 2021	2,147,789	623,788

Exercisable at June 30, 2021			681,102
Exercisable at September 30, 2021				Exercisable at September 30, 2021		623,788

At ~~June~~September 30, 2021 there was ~~$18.6~~$15.0 million of total unrecognized compensation cost related to certain share-based compensation awards that is expected to be recognized over a period of up to ~~24.6~~22.1 months, with a weighted-average remaining vesting period of 3127 months.

2014 Omnibus Incentive Plan

In connection with the IPO Transactions, the 2014 Ladder Capital Corp Omnibus Incentive Equity Plan (the “2014 Omnibus Incentive Plan”) was adopted by the board of directors on February 11, 2014, and provides certain members of management, employees and directors of the Company or its affiliates with additional incentives including grants of stock options, stock appreciation rights, restricted stock, other stock-based awards and other cash-based awards.

5049

Table of Contents

Annual Incentive Awards Granted in 2021 with respect to 2020 Performance

On January 1, 2021, in connection with 2020 compensation, annual stock awards were granted to non-management employees (“Non-Management Grantees”) with an aggregate fair value of $7.0 million, which represents 711,653 shares of Class A common stock. Approximately one-third of the awards to Non-Management Grantees were unrestricted, with another one-third of the awards subject to time-based vesting criteria, and the remaining one-third subject to attainment of the Performance Target for the applicable years. The one-third of awards subject to attainment of the Performance Target is also subject to the Performance Waiver and Catch-Up Provision, each described below. The time-vesting restricted stock will vest in ~~three~~3 installments on February 18 of each of 2022, 2023 and 2024, subject to continued employment on the applicable vesting dates.

Fair value for all restricted and unrestricted stock grants was calculated using the most recent closing stock price prior to the grant date (due to markets being closed on the grant date). Compensation expense for unrestricted stock grants was expensed immediately. The Company has elected to recognize the compensation expense related to the time-based vesting of the annual restricted stock awards for the entire award on a straight-line basis over the requisite service period for the entire award. Restricted stock subject to performance criteria is eligible to vest in ~~three~~3 equal installments upon the compensation committee’s confirmation that the Company achieves a return on equity, based on distributable earnings divided by the Company’s average book value of equity, equal to or greater than 8% for such year (the “Performance Target”) for the years ended December 31, 2021, 2022 and 2023, respectively. If the Company misses the Performance Target during either the first or second calendar year but meets the Performance Target for a subsequent year during the three year performance period and the Company’s return on equity for such subsequent year and any years for which it missed its Performance Target equals or exceeds the compounded return on equity of 8% based on distributable earnings divided by the Company’s average book value of equity, the performance-vesting restricted stock which failed to vest because the Company previously missed its Performance Target will vest subject to continued employment on the applicable vesting date (the “Catch-Up Provision”). Accruals of compensation cost for an award with a performance condition shall be based on the probable outcome of that performance condition. Therefore, compensation cost shall be accrued if it is probable that the performance condition will be achieved and shall not be accrued if it is not probable that the performance condition will be achieved. On May 27, 2020, the compensation committee of the board of directors used its discretion to waive the Performance Target for shares eligible to vest based on the Company’s performance in 2020 and 2021, subject to continued employment on the applicable vesting dates (the “Performance Waiver”). The Performance Waiver was made in recognition of the actions taken by Ladder’s employees in response to COVID-19 that, while in the best interests of the Company and its shareholders, would not produce earnings consistent with the Performance Target in their deferred compensation arrangements. Such actions included maintaining high levels of unrestricted cash liquidity and refinancing debt with more expensive non-mark-to-market funding sources. As of ~~June~~September 30, 2021, there were 4239 Ladder employees and 1 consultant eligible for the 2021 Performance Waiver.

Other 2021 Restricted Stock Awards

On February 18, 2021, certain members of the board of directors each received annual restricted stock awards with a grant date fair value of $0.4 million, representing 36,060 shares of restricted Class A common stock, which will vest in full on the first anniversary of the date of grant, subject to continued service on the board of directors. Compensation expense related to the time-based vesting criteria of the award shall be recognized on a straight-line basis over the one-year vesting period.

Change in Control

In the event a Non-Management Grantee is terminated by the Company without cause within six months of certain changes in control (as defined in the respective award agreements), all unvested time shares shall vest on the termination date and all unvested performance shares shall remain outstanding and be eligible to vest (or be forfeited) in accordance with the performance conditions. The compensation committee retains the right, in its sole discretion, to provide for the accelerated vesting (in whole or in part) of the restricted stock awards granted.

Ladder Capital Corp Deferred Compensation Plan

As of December 31, 2020, there were 165,735 phantom units outstanding in the 2014 Deferred Compensation Plan, of which 0zero were unvested, resulting in a liability of $1.6 million, which is included in accrued expenses on the consolidated balance sheets. As of ~~June 30,~~March 31, 2021, the deferred compensation plan ended as the liability had been fully paid.

5150

Table of Contents

Bonus Payments

On December 16, 2020, the board of directors of Ladder Capital Corp approved the 2020 bonus payments to employees, including officers, totaling $36.8 million of which $35.7 million consisted of equity based compensation. Of the total approved amount, there was $29.4 million of equity based compensation granted in 2020. During the ~~six~~three and nine months ended ~~June~~September 30, 2021, the Company recorded ~~$2.3~~$3.6 million and $5.9 million of compensation expense related to ~~bonuses.~~bonuses, respectively. For the three and ~~six~~nine months ended ~~June~~September 30, 2020, the Company ~~did 0t record any~~recorded $0.5 million of bonus expense. For the ~~six~~nine months ended ~~June~~September 30, 2021, the Company paid ~~$2.3~~$1.1 million compensation expense related to bonuses accrued during the year ended December 31, 2020.

5251

Table of Contents

15. FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value is based upon internal models, using market quotations, broker quotations, counterparty quotations or pricing services quotations, which provide valuation estimates based upon reasonable market order indications and are subject to significant variability based on market conditions, such as interest rates, credit spreads and market liquidity. The fair value of the mortgage loan receivables held for sale is based upon a securitization model utilizing market data from recent securitization spreads and pricing.

Fair Value Summary Table

The carrying values and estimated fair values of the Company’s financial instruments, which are both reported at fair value on a recurring basis (as indicated) or amortized cost/par, at ~~June~~September 30, 2021 and December 31, 2020 are as follows ($ in thousands):

~~June~~September 30, 2021


										Weighted Average												Weighted Average
		Outstanding Face Amount			Amortized Cost Basis/Purchase Price		Fair Value		Fair Value Method	Yield %		Remaining Maturity/Duration (years)		Outstanding Face Amount			Amortized Cost Basis/Purchase Price		Fair Value		Fair Value Method	Yield %		Remaining Maturity/Duration (years)
Assets:	Assets:												Assets:
CMBS(1)	CMBS(1)	$	677,025		$	677,901	$	674,558	Internal model, third-party inputs	1.65 %		2.07	CMBS(1)	$	685,231		$	686,213	$	681,915	Internal model, third-party inputs	1.64 %		2.20
CMBS interest-only(1)	CMBS interest-only(1)	1,399,645		(2)	18,072		18,820		Internal model, third-party inputs	2.00 %		2.01	CMBS interest-only(1)	1,325,895		(2)	16,488		17,291		Internal model, third-party inputs	4.45 %		1.94
GNMA interest-only(3)	GNMA interest-only(3)	63,305		(2)	635		699		Internal model, third-party inputs	4.79 %		3.39	GNMA interest-only(3)	61,659		(2)	593		638		Internal model, third-party inputs	4.44 %		3.60
Agency securities(1)	Agency securities(1)	568			572		580		Internal model, third-party inputs	1.60 %		0.97	Agency securities(1)	562			566		571		Internal model, third-party inputs	1.59 %		0.83
GNMA permanent securities(1)	GNMA permanent securities(1)	24,040			24,171		24,547		Internal model, third-party inputs	3.54 %		1.18	GNMA permanent securities(1)	23,840			23,937		24,342		Internal model, third-party inputs	3.54 %		0.95

Provision for current expected credit reserves	Provision for current expected credit reserves	N/A			(20)		(20)		(5)	N/A		N/A	Provision for current expected credit reserves	N/A			(20)		(20)		(5)	N/A		N/A
Mortgage loan receivables held for investment, net, at amortized cost:	Mortgage loan receivables held for investment, net, at amortized cost:												Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loan receivables held for investment, net, at amortized cost	Mortgage loan receivables held for investment, net, at amortized cost	2,548,013			2,531,048		2,424,602		Discounted Cash Flow(4)	5.80 %		1.81	Mortgage loan receivables held for investment, net, at amortized cost	2,831,140			2,811,141		2,715,876		Discounted Cash Flow(4)	6.03 %		1.5

Allowance for current expected credit reserves	Allowance for current expected credit reserves	N/A			(35,891)		(35,891)		(5)	N/A		N/A	Allowance for current expected credit reserves	N/A			(33,635)		(33,635)		(5)	N/A		N/A
Mortgage loan receivables held for sale	Mortgage loan receivables held for sale	59,198			59,182		62,295		Internal model, third-party inputs(6)	4.25 %		9.81	Mortgage loan receivables held for sale	37,473			37,513		38,114		Internal model, third-party inputs(6)	3.89 %		9.26
FHLB stock(7)	FHLB stock(7)	12,960			12,960		12,960		(7)	3.00 %		N/A	FHLB stock(7)	11,835			11,835		11,835		(7)	3.00 %		N/A

Nonhedge derivatives(1)(8)													Nonhedge derivatives(1)(8)	199,121			207		207		Counterparty quotations	N/A		0.36

Liabilities:	Liabilities:												Liabilities:
Repurchase agreements - short-term	Repurchase agreements - short-term	390,217			390,217		390,217		Discounted Cash Flow(9)	0.98 %		0.23	Repurchase agreements - short-term	368,172			368,172		368,172		Discounted Cash Flow(9)	0.93 %		0.12
Repurchase agreements - long-term	Repurchase agreements - long-term	135,483			135,483		135,483		Discounted Cash Flow(10)	1.89 %		1.48	Repurchase agreements - long-term	68,536			68,536		68,536		Discounted Cash Flow(10)	1.95 %		1.23

Mortgage loan financing	Mortgage loan financing	742,410			745,971		764,159		Discounted Cash Flow(10)	4.84	%	3.7	Mortgage loan financing	720,130			723,319		740,108		Discounted Cash Flow(10)	4.83	%	3.5
Secured financing facility	Secured financing facility	152,143			152,143		152,143		Discounted Cash Flow(9)	10.75 %		1.85	Secured financing facility	154,450			154,450		154,450		Discounted Cash Flow(9)	10.75 %		1.60
CLO debt	CLO debt	168,843			168,843		168,843		Discounted Cash Flow(10)	5.50 %		2.88	CLO debt	557,932			557,932		557,932		Discounted Cash Flow(10)	2.08 %		15.53

Borrowings from the FHLB	Borrowings from the FHLB	288,000			288,000		288,712		Discounted Cash Flow	1.07	%	2.26	Borrowings from the FHLB	263,000			263,000		263,535		Discounted Cash Flow	0.95	%	2.20
Senior unsecured notes	Senior unsecured notes	2,115,644			2,095,059		2,123,832		Internal model, third-party inputs	4.81 %		4.22	Senior unsecured notes	1,649,794			1,630,294		1,655,071		Internal model, third-party inputs	4.66 %		6.74

Nonhedge derivatives(1)(8)		202,571			N/A		368		Counterparty quotations	N/A		0.25

(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.

(2)Represents notional outstanding balance of underlying collateral.

(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.

(4)Fair value for floating rate mortgage loan receivables, held for investment is estimated to approximate the outstanding face amount given the short interest rate reset risk (30 days) and no significant change in credit risk. Fair value for fixed rate mortgage loan receivables, held for investment is measured using a discounted cash flow model.

(5)Fair value is estimated to equal par value.

(6)Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.

(7)Fair value of the FHLB stock approximates outstanding face amount as the Company’s captive insurance subsidiary is restricted from trading the stock and can only put the stock back to the FHLB, at the FHLB’s discretion, at par.

(8)The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

(9)Fair value for repurchase agreement liabilities - short term borrowings under the Secured Financing Facility and borrowings under the Revolving Credit Facility is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

5352

Table of Contents

(10)For repurchase agreements - long term, mortgage loan financing, and CLO debt, the carrying value approximates the fair value discounting the expected cash flows at current market rates. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

December 31, 2020


									Weighted Average
	Outstanding Face Amount			Amortized Cost Basis		Fair Value		Fair Value Method	Yield %		Remaining Maturity/Duration (years)
Assets:
CMBS(1)	$	1,015,520		$	1,015,282	$	1,003,301	Internal model, third-party inputs	1.56 %		2.01
CMBS interest-only(1)	1,498,181		(2)	21,567		22,213		Internal model, third-party inputs	3.53 %		2.19
GNMA interest-only(3)	75,350		(2)	868		1,001		Internal model, third-party inputs	5.06 %		3.59
Agency securities(1)	586			593		605		Internal model, third-party inputs	1.64 %		1.26
GNMA permanent securities(1)	30,254			30,340		31,199		Internal model, third-party inputs	3.49 %		1.98
Provision for current expected credit losses	N/A			(20)		(20)		(5)	N/A		N/A


Mortgage loan receivables held for investment, net, at amortized cost:
Mortgage loan receivables held for investment, net, at amortized cost	2,365,204			2,354,059		2,328,441		Discounted Cash Flow(4)	6.67 %		1.07

Allowance for current expected credit losses	N/A			(41,507)		(41,507)		(5)	N/A		N/A
Mortgage loan receivables held for sale	30,478			30,518		32,082		Internal model, third-party inputs(6)	4.05 %		9.18
FHLB stock(7)	31,000			31,000		31,000		(7)	3.00 %		N/A
Nonhedge derivatives(1)(8)	65,600			N/A		299		Counterparty quotations	N/A		0.25

Liabilities:
Repurchase agreements - short-term	708,833			708,833		708,833		Discounted Cash Flow(9)	1.16 %		0.34
Repurchase agreements - long-term	112,004			112,004		112,004		Discounted Cash Flow(10)	9.47 %		2.21
Revolving credit facility	266,430			266,430		266,430		Discounted Cash Flow(9)	3.15 %		0.07
Mortgage loan financing	761,793			766,064		786,405		Discounted Cash Flow(10)	4.84	%	4.04
Secured financing facility	192,646			192,646		192,646		Discounted Cash Flow(9)	10.75 %		2.35
CLO debt	276,516			276,516		276,516		Discounted Cash Flow(10)	5.50 %		3.38

Borrowings from the FHLB	288,000			288,000		289,091		Discounted Cash Flow	1.12	%	2.76
Senior unsecured notes	1,612,299			1,599,371		1,607,930		Internal model, third-party inputs	4.90 %		3.89

(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.

(2)Represents notional outstanding balance of underlying collateral.

(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.

(5)Fair value is estimated to equal par value.

(6)Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.

(8)The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

(9)Fair value for repurchase agreement liabilities - short term borrowings under the secured financing facility and borrowings under the revolving credit facility is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

(10)For repurchase agreements - long term, mortgage loan financing, and CLO debt the carrying value approximates the fair value discounting the expected cash flows at current market rates. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.

5453

Table of Contents

The following table summarizes the Company’s financial assets and liabilities, which are both reported at fair value on a recurring basis (as indicated) or amortized cost/par, at ~~June~~September 30, 2021 and December 31, 2020 ($ in thousands):

~~June~~September 30, 2021


Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value								Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value
					Level 1		Level 2		Level 3		Total						Level 1		Level 2		Level 3		Total

Assets:	Assets:												Assets:
CMBS(1)	CMBS(1)	$	665,558		$	0	$	0	$	663,528	$	663,528	CMBS(1)	$	673,793		$	—	$	—	$	670,911	$	670,911
CMBS interest-only(1)	CMBS interest-only(1)	1,389,135		(2)	0		0		18,215		18,215		CMBS interest-only(1)	1,315,413		(2)	—		—		16,721		16,721
GNMA interest-only(3)	GNMA interest-only(3)	63,305		(2)	0		0		699		699		GNMA interest-only(3)	61,659		(2)	—		—		638		638
Agency securities(1)	Agency securities(1)	568			0		0		580		580		Agency securities(1)	562			—		—		571		571
GNMA permanent securities(1)	GNMA permanent securities(1)	24,040			0		0		24,547		24,547		GNMA permanent securities(1)	23,840			—		—		24,342		24,342

Nonhedge derivatives(4)													Nonhedge derivatives(4)	199,121			—		207		—		207
																	$	—	$	207	$	713,183	$	713,390
					$	0	$	0	$	707,569	$	707,569
Liabilities:
Nonhedge derivatives(4)		202,571			$	0	$	368	$	0	$	368

Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value								Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value
					Level 1		Level 2		Level 3		Total						Level 1		Level 2		Level 3		Total

Assets:	Assets:												Assets:
Mortgage loan receivable held for investment, net, at amortized cost:	Mortgage loan receivable held for investment, net, at amortized cost:												Mortgage loan receivable held for investment, net, at amortized cost:
Mortgage loan receivables held for investment, net, at amortized cost	Mortgage loan receivables held for investment, net, at amortized cost	$	2,548,013		$	0	$	0	$	2,424,602	$	2,424,602	Mortgage loan receivables held for investment, net, at amortized cost	$	2,831,140		$	—	$	—	$	2,715,876	$	2,715,876

Allowance for current expected credit losses	Allowance for current expected credit losses	N/A			0		0		(35,891)		(35,891)		Allowance for current expected credit losses	N/A			—		—		(33,635)		(33,635)
Mortgage loan receivable held for sale	Mortgage loan receivable held for sale	59,198			0		0		62,295		62,295		Mortgage loan receivable held for sale	37,473			—		—		38,114		38,114
CMBS(5)	CMBS(5)	11,467			0		0		11,030		11,030		CMBS(5)	11,439			—		—		11,004		11,004
CMBS interest-only(5)	CMBS interest-only(5)	10,510			0		0		605		605		CMBS interest-only(5)	10,482			—		—		571		571
Allowance for current expected credit losses	Allowance for current expected credit losses	N/A			0		0		(20)		(20)		Allowance for current expected credit losses	N/A			—		—		(20)		(20)

FHLB stock	FHLB stock	12,960			0		0		12,960		12,960		FHLB stock	11,835			—		—		11,835		11,835
					$	0	$	0	$	2,475,581	$	2,475,581					$	—	$	—	$	2,743,745	$	2,743,745
Liabilities:	Liabilities:												Liabilities:
Repurchase agreements - short-term	Repurchase agreements - short-term	390,217			$	0	$	0	$	390,217	$	390,217	Repurchase agreements - short-term	368,172			$	—	$	—	$	368,172	$	368,172
Repurchase agreements - long-term	Repurchase agreements - long-term	135,483			0		0		135,483		135,483		Repurchase agreements - long-term	68,536			—		—		68,536		68,536
Revolving credit facility		0			0		0		0		0

Mortgage loan financing	Mortgage loan financing	742,410			0		0		764,159		764,159		Mortgage loan financing	720,130			—		—		740,108		740,108
Secured financing facility	Secured financing facility	152,143			0		0		152,143		152,143		Secured financing facility	154,450			—		—		154,450		154,450
CLO debt	CLO debt	168,843			0		0		168,843		168,843		CLO debt	557,932			—		—		557,932		557,932

Borrowings from the FHLB	Borrowings from the FHLB	288,000			0		0		288,712		288,712		Borrowings from the FHLB	263,000			—		—		263,535		263,535
Senior unsecured notes	Senior unsecured notes	2,115,644			0		0		2,123,832		2,123,832		Senior unsecured notes	1,649,794			—		—		1,655,071		1,655,071

					$	0	$	0	$	4,023,389	$	4,023,389					$	—	$	—	$	3,807,804	$	3,807,804

(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.

(2)Represents notional outstanding balance of underlying collateral.

(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.

(4)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings. The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.

(5)Restricted securities which are designated as risk retention securities under the Dodd-Frank Act and are therefore subject to transfer restrictions over the term of the securitization trust, which are classified as held-to-maturity and reported at amortized cost.

5554

Table of Contents

December 31, 2020


Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value								Financial Instruments Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value
					Level 1		Level 2		Level 3		Total						Level 1		Level 2		Level 3		Total

Assets:	Assets:												Assets:
CMBS(1)	CMBS(1)	$	1,003,998		$	0	$	0	$	992,227	$	992,227	CMBS(1)	$	1,003,998		$	—	$	—	$	992,227	$	992,227
CMBS interest-only(1)	CMBS interest-only(1)	1,487,616		(2)	0		0		21,538		21,538		CMBS interest-only(1)	1,487,616		(2)	—		—		21,538		21,538
GNMA interest-only(3)	GNMA interest-only(3)	75,350		(2)	0		0		1,001		1,001		GNMA interest-only(3)	75,350		(2)	—		—		1,001		1,001
Agency securities(1)	Agency securities(1)	586			0		0		605		605		Agency securities(1)	586			—		—		605		605
GNMA permanent securities(1)	GNMA permanent securities(1)	30,254			0		0		31,199		31,199		GNMA permanent securities(1)	30,254			—		—		31,199		31,199

Equity securities		N/A			0		0		0		0

Nonhedge derivatives(4)	Nonhedge derivatives(4)	65,600			0		299		0		299		Nonhedge derivatives(4)	65,600			—		299		—		299
					$	0	$	299	$	1,046,570	$	1,046,869					$	—	$	299	$	1,046,570	$	1,046,869

Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value								Financial Instruments Not Reported at Fair Value on Consolidated Statements of Financial Condition	Outstanding Face Amount			Fair Value
					Level 1		Level 2		Level 3		Total						Level 1		Level 2		Level 3		Total

Assets:	Assets:												Assets:
Mortgage loan receivable held for investment, net, at amortized cost:	Mortgage loan receivable held for investment, net, at amortized cost:												Mortgage loan receivable held for investment, net, at amortized cost:
Mortgage loan receivables held for investment, net, at amortized cost	Mortgage loan receivables held for investment, net, at amortized cost	$	2,365,204		$	0	$	0	$	2,328,441	$	2,328,441	Mortgage loan receivables held for investment, net, at amortized cost	$	2,365,204		$	—	$	—	$	2,328,441	$	2,328,441

Allowance for loan losses	Allowance for loan losses	N/A			0		0		(41,507)		(41,507)		Allowance for loan losses	N/A			—		—		(41,507)		(41,507)
Mortgage loan receivables held for sale	Mortgage loan receivables held for sale	30,478			0		0		32,082		32,082		Mortgage loan receivables held for sale	30,478			—		—		32,082		32,082
CMBS(5)	CMBS(5)	11,523			0		0		11,074		11,074		CMBS(5)	11,523			—		—		11,074		11,074
CMBS interest-only(5)	CMBS interest-only(5)	10,566		(2)	0		0		675		675		CMBS interest-only(5)	10,566		(2)	—		—		675		675
Allowance for current expected credit losses	Allowance for current expected credit losses	N/A			0		0		(20)		(20)		Allowance for current expected credit losses	N/A			—		—		(20)		(20)
FHLB stock	FHLB stock	31,000			0		0		31,000		31,000		FHLB stock	31,000			—		—		31,000		31,000
					$	0	$	0	$	2,361,745	$	2,361,745					$	—	$	—	$	2,361,745	$	2,361,745
Liabilities:	Liabilities:												Liabilities:
Repurchase agreements - short-term	Repurchase agreements - short-term	708,833			$	—	$	0	$	708,833	$	708,833	Repurchase agreements - short-term	708,833			$	—	$	—	$	708,833	$	708,833
Repurchase agreements - long-term	Repurchase agreements - long-term	112,004			0		0		112,004		112,004		Repurchase agreements - long-term	112,004			—		—		112,004		112,004
Revolving credit facility	Revolving credit facility	266,430			0		0		266,430		266,430		Revolving credit facility	266,430			—		—		266,430		266,430
Mortgage loan financing	Mortgage loan financing	761,793			0		0		786,405		786,405		Mortgage loan financing	761,793			—		—		786,405		786,405
Secured financing facility	Secured financing facility	192,646			0		0		192,646		192,646		Secured financing facility	192,646			—		—		192,646		192,646
CLO debt	CLO debt	276,516			0		0		276,516		276,516		CLO debt	276,516			—		—		276,516		276,516

Borrowings from the FHLB	Borrowings from the FHLB	288,000			0		0		289,091		289,091		Borrowings from the FHLB	288,000			—		—		289,091		289,091
Senior unsecured notes	Senior unsecured notes	1,612,299			0		0		1,607,930		1,607,930		Senior unsecured notes	1,612,299			—		—		1,607,930		1,607,930

					$	0	$	0	$	4,239,855	$	4,239,855					$	—	$	—	$	4,239,855	$	4,239,855

(1)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.

(2)Represents notional outstanding balance of underlying collateral.

(3)Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.

5655

Table of Contents

The following table summarizes changes in Level 3 financial instruments reported at fair value on the consolidated statements of financial condition for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020 ($ in thousands):


		Six Months Ended June 30,				Nine Months Ended September 30,
Level 3	Level 3	2021		2020			Level 3	2021		2020

Balance at January 1,	Balance at January 1,	$	1,046,569	$	1,695,913		Balance at January 1,	$	1,046,569	$	1,695,913
Transfer from level 2	Transfer from level 2	0		0			Transfer from level 2	—		—
Purchases	Purchases	101,358		437,536			Purchases	164,523		438,707
Sales	Sales	(339,238)		(517,535)			Sales	(364,959)		(551,676)
Paydowns/maturities	Paydowns/maturities	(106,197)		(52,271)			Paydowns/maturities	(135,733)		(94,659)
Amortization of premium/discount	Amortization of premium/discount	(3,702)		(4,278)			Amortization of premium/discount	(5,388)		(6,406)
Unrealized gain/(loss)	Unrealized gain/(loss)	8,184		(51,709)			Unrealized gain/(loss)	7,292		(32,959)
Realized gain/(loss) on sale(1)	Realized gain/(loss) on sale(1)	595		(12,773)			Realized gain/(loss) on sale(1)	879		(13,075)
Balance at June 30,		$	707,569	$	1,494,883
Balance at September 30,							Balance at September 30,	$	713,183	$	1,435,845

(1)Includes realized losses on securities recorded as other than temporary impairments.

The following is quantitative information about significant unobservable inputs in our Level 3 measurements for those assets and liabilities measured at fair value on a recurring basis ($ in thousands):

~~June~~September 30, 2021


Financial Instrument	Financial Instrument	Carrying Value			Valuation Technique	Unobservable Input	Minimum		Weighted Average		Maximum		Financial Instrument	Carrying Value			Valuation Technique	Unobservable Input	Minimum		Weighted Average		Maximum

CMBS(1)	CMBS(1)	$	663,528		Discounted cash flow	Yield (4)	(0.13)	%	1.88	%	11.47	%	CMBS(1)	$	670,911		Discounted cash flow	Yield (4)	(0.46)	%	1.65	%	13.77	%
						Duration (years)(5)	0		1.93		8.79							Duration (years)(5)	0		2.05		8.59
CMBS interest-only(1)	CMBS interest-only(1)	18,215		(2)	Discounted cash flow	Yield (4)	0.50	%	2.94	%	5.09	%	CMBS interest-only(1)	16,721		(2)	Discounted cash flow	Yield (4)	0.50	%	2.86	%	4.89	%
						Duration (years)(5)	0.15		1.93		2.82							Duration (years)(5)	0.11		1.78		2.72
						Prepayment speed (CPY)(5)	100.00		100.00		100.00							Prepayment speed (CPY)(5)	100.00		100.00		100.00
GNMA interest-only(3)	GNMA interest-only(3)	699		(2)	Discounted cash flow	Yield (4)	0	%	9.36	%	40.60	%	GNMA interest-only(3)	638		(2)	Discounted cash flow	Yield (4)	(6.12)	%	11.33	%	99.08	%
						Duration (years)(5)	0		2.56		5.81							Duration (years)(5)	0		2.68		5.70
						Prepayment speed (CPJ)(5)	5.00		18.60		35.00							Prepayment speed (CPJ)(5)	5.00		17.37		35.00
Agency securities(1)	Agency securities(1)	580			Discounted cash flow	Yield (4)	0.58	%	0.65	%	1.16	%	Agency securities(1)	571			Discounted cash flow	Yield (4)	0.55	%	0.65	%	1.4	%
						Duration (years)(5)	0		0.84		0.96							Duration (years)(5)	0		0.63		0.72
GNMA permanent securities(1)	GNMA permanent securities(1)	24,547			Discounted cash flow	Yield (4)	2.67	%	3.48	%	3.79	%	GNMA permanent securities(1)	24,342			Discounted cash flow	Yield (4)	2.58	%	3.44	%	3.62	%
						Duration (years)(5)	1.8		3.37		3.42							Duration (years)(5)	1.6		3.19		3.23

Total	Total	$	707,569										Total	$	713,183

(1)CMBS, CMBS interest-only securities, Agency securities, GNMA construction securities, GNMA permanent securities and corporate bonds are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.

(2)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.

(3)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings.

Sensitivity of the Fair Value to Changes in the Unobservable Inputs

(4)Significant increase (decrease) in the unobservable input in isolation would result in significantly lower (higher) fair value measurement.

(5)Significant increase (decrease) in the unobservable input in isolation would result in either a significantly lower or higher (lower or higher) fair value measurement depending on the structural features of the security in question.

5756

Table of Contents

December 31, 2020


Financial Instrument	Financial Instrument	Carrying Value			Valuation Technique	Unobservable Input	Minimum		Weighted Average		Maximum		Financial Instrument	Carrying Value			Valuation Technique	Unobservable Input	Minimum		Weighted Average		Maximum

CMBS(1)	CMBS(1)	$	992,226		Discounted cash flow	Yield (3)	0	%	2.09	%	23.85	%	CMBS(1)	$	992,226		Discounted cash flow	Yield (3)	—	%	2.09	%	23.85	%
						Duration (years)(4)	0.00		2.68		5.82							Duration (years)(4)	0.00		2.68		5.82
CMBS interest-only(1)	CMBS interest-only(1)	21,537		(2)	Discounted cash flow	Yield (3)	0.56	%	2.51	%	9.94	%	CMBS interest-only(1)	21,537		(2)	Discounted cash flow	Yield (3)	0.56	%	2.51	%	9.94	%
						Duration (years)(4)	0.12		2.23		3.15							Duration (years)(4)	0.12		2.23		3.15
						Prepayment speed (CPY)(4)	100.00		100.00		100.00							Prepayment speed (CPY)(4)	100.00		100.00		100.00
GNMA interest-only(3)	GNMA interest-only(3)	1,001		(2)	Discounted cash flow	Yield (4)	0	%	7.93	%	35.82	%	GNMA interest-only(3)	1,001		(2)	Discounted cash flow	Yield (4)	—	%	7.93	%	35.82	%
						Duration (years)(5)	0.00		2.80		6.79							Duration (years)(5)	0.00		2.80		6.79
						Prepayment speed (CPJ)(5)	5.00		17.78		35.00							Prepayment speed (CPJ)(5)	5.00		17.78		35.00
Agency securities(1)	Agency securities(1)	605			Discounted cash flow	Yield (4)	0.44	%	11.31	%	72.00	%	Agency securities(1)	605			Discounted cash flow	Yield (4)	0.44	%	11.31	%	72.00	%
						Duration (years)(5)	0.00		1.23		1.44							Duration (years)(5)	0.00		1.23		1.44
GNMA permanent securities(1)	GNMA permanent securities(1)	31,199			Discounted cash flow	Yield (4)	0	%	2.99	%	3.47	%	GNMA permanent securities(1)	31,199			Discounted cash flow	Yield (4)	—	%	2.99	%	3.47	%
						Duration (years)(5)	1.57		9.74		14.57							Duration (years)(5)	1.57		9.74		14.57

Total	Total	$	1,046,568										Total	$	1,046,568

(2)The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.

(3)Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings.

Sensitivity of the Fair Value to Changes in the Unobservable Inputs

(4)Significant increase (decrease) in the unobservable input in isolation would result in significantly lower (higher) fair value measurement.

Nonrecurring Fair Values

The Company measures fair value of certain assets on a nonrecurring basis when events or changes in circumstances indicate that the carrying value of the assets may be impaired. Adjustments to fair value generally result from the application of lower of amortized cost or fair value accounting for assets held for sale or write-down of assets value due to impairment. Refer to Note 3, Mortgage Loan Receivables and Note 5, Real Estate and Related Lease Intangibles, Net for disclosure of level 3 inputs.

16. INCOME TAXES

The Company elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”), commencing with the taxable year ended December 31, 2015 (the REIT Election”). As such, the Company’s income is generally not subject to U.S. federal, state and local corporate income taxes other than as described below.

Certain of the Company’s subsidiaries have elected to be treated as TRSs. TRSs permit the Company to participate in certain activities from which REITs are generally precluded, as long as these activities meet specific criteria, are conducted within the parameters of certain limitations established by the Code, and are conducted in entities which elect to be treated as taxable subsidiaries under the Code. To the extent these criteria are met, the Company will continue to maintain its qualification as a REIT. The Company’s TRSs are not consolidated for U.S. federal income tax purposes, but are instead taxed as corporations. For financial reporting purposes, a provision for current and deferred taxes is established for the portion of earnings recognized by the Company with respect to its interest in TRSs. Current income tax expense (benefit) was ~~$0.9 million and $(1.1)~~$1.1 million for the three ~~and six~~ months ended ~~June~~September 30, 2021 ~~respectively.~~and there was 0 current income tax expense (benefit) for the nine months ended September 30, 2021. Current income tax expense (benefit) was ~~$1.6~~$3.1 million and ~~$(15.0)~~$(11.9) million for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively.

5857

Table of Contents

As of ~~June~~September 30, 2021 and December 31, 2020, the Company’s net deferred tax assets (liabilities) were ~~$(2.0)~~$(0.7) million and $(2.0) million, respectively, and are included in other assets (other liabilities) in the Company’s consolidated balance sheets. Deferred income tax expense (benefit) included within the provision for income taxes was ~~$(1.2)~~$(1.3) million and ~~$(2.1)~~$(3.1) million for the three months ended ~~June~~September 30, 2021, and ~~June~~September 30, 2020 respectively. There was 0$(1.3) million deferred income tax expense (benefit) for the ~~six~~nine months ended ~~June~~September 30, 2021, and ~~$9.9~~$6.8 million for the ~~six~~nine months ended ~~June~~September 30, 2020. The Company’s net deferred tax liability is comprised of deferred tax assets and deferred tax liabilities. The Company believes it is more likely than not that the deferred tax assets (aside from the exception noted below) will be realized in the future. Realization of the deferred tax assets is dependent upon our generation of sufficient taxable income in future years in appropriate tax jurisdictions to obtain benefit from the reversal of temporary differences. The amount of deferred tax assets considered realizable is subject to adjustment in future periods if estimates of future taxable income change.

As of ~~June~~September 30, 2021, the Company had a deferred tax asset of ~~$4.9~~$4.7 million relating to capital losses which it may only use to offset capital gains. These tax attributes will begin to expire if unused in 2022. As the realization of these assets are not more likely than not before their expiration, the Company provided a full valuation allowance against this deferred tax asset. Additionally, as of ~~June~~September 30, 2021, the Company had $1.5 million of deferred tax asset related to Code Section 163(j) interest expense limitation. As the Company is uncertain if this asset will be realized in the future, the Company provided a full valuation allowance against this deferred tax asset.

The Company has historically calculated its tax provision during quarterly reporting periods by applying an annual effective tax rate (“AETR”) for the full year to the income for the reporting period; however, for the three and six months ended June 30, 2020, the Company used a discrete effective tax rate method to calculate taxes, given that, based on the projections of income at the time, the Company was unable to determine a reliable AETR. The Company has returned to using an AETR for the full year to income for the current reporting period.

~~The~~ Company’s tax returns are subject to audit by taxing authorities. Generally, as of ~~June~~September 30, 2021, the tax years 2017-2020 remain open to examination by the major taxing jurisdictions in which the Company is subject to taxes. The Company is currently under New York City audit for tax years 2012-2013. Several of the Company’s subsidiary entities are under New York State audit for tax years 2015-2018. The Company does not expect these audits to result in any material changes to the Company’s financial position. The Company does not expect tax expense to have an impact on either short, or long-term liquidity or capital needs.

Under U.S. GAAP, a tax benefit related to an income tax position may be recognized when it is more likely than not that the position will be sustained upon examination by the tax authorities based on the technical merits of the position. In addition, the Company does not believe that it has any tax positions for which it is reasonably possible that it will be required to record a significant liability for unrecognized tax benefits within the next twelve months.

17. RELATED PARTY TRANSACTIONS

The Company has no material related party relationships to disclose.

18. COMMITMENTS AND CONTINGENCIES

Leases

The primary impact of applying ASC Topic 842 was the initial recognition of a $3.5 million lease liability and a $3.3 million right of use asset (including previously accrued straight line rent) on the Company’s consolidated financial statements, for leases classified as operating leases under ASC Topic 840, primarily for the Company’s corporate headquarters and other identified leases. As of ~~June~~September 30, 2021, the Company had a ~~$0.8~~$1.3 million lease liability and a ~~$0.8~~$1.4 million right-of-use asset on its consolidated balance sheets found within other liabilities and other assets, respectively. Tenant reimbursements, which consist of real estate taxes and other municipal charges paid by us which were reimbursable by our tenants pursuant to the terms of triple-net lease agreements, were ~~$1.1~~$1.5 million and ~~$2.2~~$3.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and ~~$1.1~~$1.7 million and ~~$2.3~~$4.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2020, respectively, and are included in operating lease income on the Company’s consolidated statements of income.

~~Table of Contents~~

Investments in Unconsolidated Joint Ventures

We have made investments in various unconsolidated joint ventures. See Note 6, Investment in and Advances to Unconsolidated Joint Ventures, for further details of our unconsolidated investments. Our maximum exposure to loss from these investments is limited to the carrying value of our investments.

Table of Contents

Unfunded Loan Commitments

As of ~~June~~September 30, 2021, the Company’s off-balance sheet arrangements consisted of ~~$245.1~~$319.9 million of unfunded commitments on mortgage loan receivables held for investment to provide additional first mortgage loan financing over the next three years at rates to be determined at the time of funding, ~~59%~~57% of which additional funds relate to the occurrence of certain “good news” events, such as the owner concluding a lease agreement with a major tenant in the building or reaching some pre-determined net operating income. As of December 31, 2020, the Company’s off-balance sheet arrangements consisted of $148.8 million of unfunded commitments on mortgage loan receivables held for investment to provide additional first mortgage loan financing. Commitments are subject to our loan borrowers’ satisfaction of certain financial and nonfinancial covenants and may or may not be funded depending on a variety of circumstances including timing, credit metric hurdles, and other nonfinancial events occurring. The COVID-19 pandemic has impacted the progress of work generally and, depending on specific property locations, the progress of capital expenditures, construction, and leasing, which have been delayed and/or slower paced than originally anticipated. The progress of those particular projects located in states or local municipalities with continuing restrictions on such activities is anticipated to remain slower to complete than otherwise expected, and the pace of future funding relating to these capital needs has been, and may continue to be, commensurately slower. These commitments are not reflected on the consolidated balance sheets.

6059

Table of Contents

19. SEGMENT REPORTING

The Company has determined that it has 3 reportable segments based on how the chief operating decision ~~maker~~makers reviews and manages the business. These reportable segments include loans, securities, and real estate. The loans segment includes mortgage loan receivables held for investment (balance sheet loans) and mortgage loan receivables held for sale (conduit loans). The securities segment is composed of all of the Company’s activities related to commercial real estate securities, which include investments in CMBS, U.S. Agency securities, corporate bonds and equity securities. The real estate segment includes net leased properties, office buildings, student housing portfolios, hotels, industrial buildings, a shopping center and condominium units. Corporate/other includes certain of the Company’s investments in joint ventures, other asset management activities and operating expenses.

The Company evaluates performance based on the following financial measures for each segment ($ in thousands):


Three months ended June 30, 2021		Loans		Securities		Real Estate (1)		Corporate/Other(2)		Company Total
Three months ended September 30, 2021												Three months ended September 30, 2021	Loans		Securities		Real Estate (1)		Corporate/Other(2)		Company Total
Interest income	Interest income	$	34,253	$	3,216	$	0	$	108	$	37,577	Interest income	$	42,605	$	3,324	$	—	$	306	$	46,235
Interest expense	Interest expense	(13,681)		(556)		(9,944)		(21,045)		(45,226)		Interest expense	(13,029)		(528)		(8,866)		(26,916)		(49,339)
Net interest income (expense)	Net interest income (expense)	20,572		2,660		(9,944)		(20,937)		(7,649)		Net interest income (expense)	29,576		2,796		(8,866)		(26,610)		(3,104)
Provision for (release of) loan loss reserves	Provision for (release of) loan loss reserves	335		0		0		0		335		Provision for (release of) loan loss reserves	2,364		0		—		—		2,364
Net interest income (expense) after provision for (release of) loan reserves	Net interest income (expense) after provision for (release of) loan reserves	20,907		2,660		(9,944)		(20,937)		(7,314)		Net interest income (expense) after provision for (release of) loan reserves	31,940		2,796		(8,866)		(26,610)		(740)

Real estate operating income	Real estate operating income	0		0		26,558		0		26,558		Real estate operating income	—		—		26,603		—		26,603

Sale of loans, net	Sale of loans, net	3,392		0		0		0		3,392		Sale of loans, net	3,309		—		(16)		—		3,293
Realized gain (loss) on securities	Realized gain (loss) on securities	0		15		0		0		15		Realized gain (loss) on securities	—		285		—		—		285

Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	0		(48)		0		0		(48)		Unrealized gain (loss) on Agency interest-only securities	—		(19)		—		—		(19)
Realized gain on sale of real estate, net	Realized gain on sale of real estate, net	0		0		19,389		0		19,389		Realized gain on sale of real estate, net	—		0		17,766		—		17,766
Impairment of real estate		0		0		0		0		0

Fee and other income	Fee and other income	2,295		0		14		142		2,451		Fee and other income	2,581		—		1		105		2,687
Net result from derivative transactions	Net result from derivative transactions	(2,792)		(1,052)		0		0		(3,844)		Net result from derivative transactions	(256)		334		(3)		—		75
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	78		0		159		0		237		Earnings (loss) from investment in unconsolidated joint ventures	97		—		436		—		533

Total other income (loss)	Total other income (loss)	2,973		(1,085)		46,120		142		48,150		Total other income (loss)	5,731		600		44,787		105		51,223

Salaries and employee benefits	Salaries and employee benefits	0		0		0		(8,477)		(8,477)		Salaries and employee benefits	—		—		—		(9,425)		(9,425)
Operating expenses(3)	Operating expenses(3)	29		0		0		(4,245)		(4,216)		Operating expenses(3)	40		—		—		(4,458)		(4,418)
Real estate operating expenses	Real estate operating expenses	0		0		(6,345)		0		(6,345)		Real estate operating expenses	—		—		(6,962)		—		(6,962)

Fee expense	Fee expense	(944)		(61)		(1,018)		(172)		(2,195)		Fee expense	(452)		(52)		(464)		(670)		(1,638)
Depreciation and amortization	Depreciation and amortization	0		0		(9,440)		(24)		(9,464)		Depreciation and amortization	—		—		(9,296)		(24)		(9,320)
Total costs and expenses	Total costs and expenses	(915)		(61)		(16,803)		(12,918)		(30,697)		Total costs and expenses	(412)		(52)		(16,722)		(14,577)		(31,763)

Income tax (expense) benefit	Income tax (expense) benefit	0		0		0		318		318		Income tax (expense) benefit	—		—		—		212		212
Segment profit (loss)	Segment profit (loss)	$	22,965	$	1,514	$	19,373	$	(33,395)	$	10,457	Segment profit (loss)	$	37,259	$	3,344	$	19,199	$	(40,870)	$	18,932

Total assets as of June 30, 2021		$	2,554,339	$	719,183	$	986,267	$	1,357,020	$	5,616,809
Total assets as of September 30, 2021												Total assets as of September 30, 2021	$	2,815,019	$	724,737	$	940,440	$	935,844	$	5,416,040

6160

Table of Contents


Three months ended June 30, 2020		Loans		Securities		Real Estate (1)		Corporate/Other(2)		Company Total
Three months ended September 30, 2020												Three months ended September 30, 2020	Loans		Securities		Real Estate (1)		Corporate/Other(2)		Company Total
Interest income	Interest income	$	53,641	$	8,177	$	2	$	276	$	62,096	Interest income	$	48,349	$	6,189	$	1	$	82	$	54,621
Interest expense	Interest expense	(11,732)		(7,795)		(9,758)		(39,140)		(68,425)		Interest expense	(16,319)		(4,535)		(10,221)		(25,323)		(56,398)
Net interest income (expense)	Net interest income (expense)	41,909		382		(9,756)		(38,864)		(6,329)		Net interest income (expense)	32,030		1,654		(10,220)		(25,241)		(1,777)
Provision for (release of) loan loss reserves	Provision for (release of) loan loss reserves	726		3		0		0		729		Provision for (release of) loan loss reserves	2,512		—		—		—		2,512
Net interest income (expense) after provision for (release of) loan reserves	Net interest income (expense) after provision for (release of) loan reserves	42,635		385		(9,756)		(38,864)		(5,600)		Net interest income (expense) after provision for (release of) loan reserves	34,542		1,654		(10,220)		(25,241)		735

Real estate operating income	Real estate operating income	0		0		23,773		0		23,773		Real estate operating income	—		—		25,464		—		25,464

Sale of loans, net	Sale of loans, net	(744)		0		0		0		(744)		Sale of loans, net	1,127		—		—		—		1,127
Realized gain (loss) on securities	Realized gain (loss) on securities	0		(14,798)		0		0		(14,798)		Realized gain (loss) on securities	—		(303)		—		—		(303)
Unrealized gain (loss) on equity securities		0		401		0		0		401

Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	0		98		0		0		98		Unrealized gain (loss) on Agency interest-only securities	—		9		—		—		9
Realized gain on sale of real estate, net	Realized gain on sale of real estate, net	0		0		(1)		0		(1)		Realized gain on sale of real estate, net	—		—		21,588		—		21,588

Fee and other income	Fee and other income	2,429		2		0		1,074		3,505		Fee and other income	2,515		—		—		536		3,051
Net result from derivative transactions	Net result from derivative transactions	(588)		(225)		0		0		(813)		Net result from derivative transactions	165		95		—		—		260
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	0		0		471		0		471		Earnings (loss) from investment in unconsolidated joint ventures	—		—		447		—		447

Gain (loss) on extinguishment of debt	Gain (loss) on extinguishment of debt	0		0		0		19,017		19,017		Gain (loss) on extinguishment of debt	—		—		—		1,167		1,167
Total other income (loss)	Total other income (loss)	1,097		(14,522)		24,243		20,091		30,909		Total other income (loss)	3,807		(199)		47,499		1,703		52,810

Salaries and employee benefits	Salaries and employee benefits	0		0		0		(7,001)		(7,001)		Salaries and employee benefits	—		—		—		(7,858)		(7,858)
Operating expenses(3)	Operating expenses(3)	0		0		0		(6,224)		(6,224)		Operating expenses(3)	—		—		—		(3,938)		(3,938)
Real estate operating expenses	Real estate operating expenses	0		0		(6,034)		0		(6,034)		Real estate operating expenses	—		—		(8,060)		—		(8,060)

Fee expense	Fee expense	(1,474)		(61)		(442)		0		(1,977)		Fee expense	(2,465)		(50)		39		—		(2,476)
Depreciation and amortization	Depreciation and amortization	0		0		(9,791)		(25)		(9,816)		Depreciation and amortization	—		—		(9,792)		(25)		(9,817)
Total costs and expenses	Total costs and expenses	(1,474)		(61)		(16,267)		(13,250)		(31,052)		Total costs and expenses	(2,465)		(50)		(17,813)		(11,821)		(32,149)

Income tax (expense) benefit	Income tax (expense) benefit	0		0		0		550		550		Income tax (expense) benefit	—		—		—		(14)		(14)
Segment profit (loss)	Segment profit (loss)	$	42,258	$	(14,198)	$	(1,780)	$	(31,473)	$	(5,193)	Segment profit (loss)	$	35,884	$	1,405	$	19,466	$	(35,373)	$	21,382

Total assets as of December 31, 2020	Total assets as of December 31, 2020	$	2,343,070	$	1,058,298	$	1,031,557	$	1,448,303	$	5,881,229	Total assets as of December 31, 2020	$	2,343,070	$	1,058,298	$	1,031,557	$	1,448,304	$	5,881,229

Table of Contents




Nine months ended September 30, 2021	Loans		Securities		Real Estate (1)		Corporate/Other(2)		Company Total
Interest income	$	112,750	$	9,773	$	1	$	575	123,099
Interest expense	(40,786)		(1,917)		(27,595)		(70,240)		(140,538)
Net interest income (expense)	71,964		7,857		(27,594)		(69,665)		(17,439)
Provision for (release of) loan loss reserves	6,950		—		—		—		6,950
Net interest income (expense) after provision for (release of) loan reserves	78,914		7,857		(27,594)		(69,665)		(10,489)

Real estate operating income	—		—		77,320		—		77,320


Sale of loans, net	6,701		—		(16)		—		6,685
Realized gain (loss) on securities	—		879		—		—		879

Unrealized gain (loss) on Agency interest-only securities	—		(87)		—		—		(87)
Realized gain on sale of real estate, net	—		—		37,155		—		37,155

Fee and other income	7,845		—		48		529		8,422
Net result from derivative transactions	(5)		1,010		(3)		—		1,002
Earnings (loss) from investment in unconsolidated joint ventures	315		—		891		—		1,206


Total other income (loss)	14,856		1,802		115,395		529		132,582

Salaries and employee benefits	—		—		—		(27,436)		(27,436)
Operating expenses(3)	78		—		—		(12,953)		(12,875)
Real estate operating expenses	—		—		(19,518)		—		(19,518)

Fee expense	(2,704)		(163)		(1,605)		(959)		(5,431)
Depreciation and amortization	—		—		(28,246)		(74)		(28,320)
Total costs and expenses	(2,626)		(163)		(49,369)		(41,422)		(93,580)

Income tax (expense) benefit	—		—		—		1,308		1,308
Segment profit (loss)	$	91,144	$	9,496	$	38,432	$	(109,250)	$	29,821

Total assets as of September 30, 2021	$	2,815,019	$	724,737	$	940,440	$	935,844	$	5,416,040

Table of Contents

Six months ended June 30, 2021 Loans Securities Real Estate (1) Corporate/Other(2) Company
Total
Interest income $ 70,145 $ 6,450 $ 0 $ 270 76,865
Interest expense (27,757) (1,388) (18,729) (43,325) (91,199)
Net interest income (expense) 42,388 5,061 (18,729) (43,056) (14,334)
Provision for (release of) loan loss reserves 4,586 0 0 0 4,586
Net interest income (expense) after provision for (release of) loan reserves 46,974 5,061 (18,729) (43,056) (9,748)
Real estate operating income 0 0 50,718 0 50,718
Sale of loans, net 3,392 0 0 0 3,392
Realized gain (loss) on securities 0 594 0 0 594
Unrealized gain (loss) on Agency interest-only securities 0 (68) 0 0 (68)
Realized gain on sale of real estate, net 0 0 19,389 0 19,389
Fee and other income 5,264 0 47 424 5,735
Net result from derivative transactions 251 676 0 0 927
Earnings (loss) from investment in unconsolidated joint ventures 218 0 455 0 673
Total other income (loss) 9,125 1,202 70,609 424 81,360
Salaries and employee benefits 0 0 0 (18,011) (18,011)
Operating expenses(3) 38 0 0 (8,495) (8,457)
Real estate operating expenses 0 0 (12,555) 0 (12,555)
Fee expense (2,252) (111) (1,140) (290) (3,793)
Depreciation and amortization 0 0 (18,950) (50) (19,000)
Total costs and expenses (2,214) (111) (32,645) (26,846) (61,816)
Income tax (expense) benefit 0 0 0 1,096 1,096
Segment profit (loss) $ 53,885 $ 6,152 $ 19,235 $ (68,382) $ 10,892
Total assets as of June 30, 2021 $ 2,554,339 $ 719,183 $ 986,267 $ 1,357,020 $ 5,616,809

~~Table of Contents~~


Six months ended June 30, 2020		Loans		Securities		Real Estate (1)		Corporate/Other(2)		Company Total
Nine months ended September 30, 2020												Nine months ended September 30, 2020	Loans		Securities		Real Estate (1)		Corporate/Other(2)		Company Total
Interest income	Interest income	$	112,546	$	21,040	$	10	$	1,090	$	134,686	Interest income	$	160,896	$	27,228	$	11	$	1,171	$	189,306
Interest expense	Interest expense	(16,602)		(14,554)		(19,993)		(68,678)		(119,827)		Interest expense	(32,921)		(19,090)		(30,213)		(94,001)		(176,225)
Net interest income (expense)	Net interest income (expense)	95,944		6,486		(19,983)		(67,588)		14,859		Net interest income (expense)	127,975		8,138		(30,202)		(92,830)		13,081
Provision for (release of) loan loss reserves	Provision for (release of) loan loss reserves	(25,855)		3		0		0		(25,852)		Provision for (release of) loan loss reserves	(23,343)		3		—		—		(23,340)
Net interest income (expense) after provision for (release of) loan reserves	Net interest income (expense) after provision for (release of) loan reserves	70,089		6,489		(19,983)		(67,588)		(10,993)		Net interest income (expense) after provision for (release of) loan reserves	104,632		8,141		(30,202)		(92,830)		(10,259)

Operating lease income	Operating lease income	0		0		50,101		0		50,101		Operating lease income	—		—		75,565		—		75,565

Sale of loans, net	Sale of loans, net	261		0		0		0		261		Sale of loans, net	1,387		—		—		—		1,387
Realized gain (loss) on securities	Realized gain (loss) on securities	0		(11,787)		0		0		(11,787)		Realized gain (loss) on securities	—		(12,089)		—		—		(12,089)
Unrealized gain (loss) on equity securities	Unrealized gain (loss) on equity securities	0		(132)		0		0		(132)		Unrealized gain (loss) on equity securities	—		(132)		—		—		(132)
Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	0		174		0		0		174		Unrealized gain (loss) on Agency interest-only securities	—		183		—		—		183
Realized gain on sale of real estate, net	Realized gain on sale of real estate, net	0		0		10,528		0		10,528		Realized gain on sale of real estate, net	—		—		32,116		—		32,116
Impairment of real estate		0		0		0		0		0

Fee and other income	Fee and other income	3,854		403		25		742		5,024		Fee and other income	6,368		403		25		1,279		8,075
Net result from derivative transactions	Net result from derivative transactions	(11,939)		(4,309)		0		0		(16,248)		Net result from derivative transactions	(11,774)		(4,214)		—		—		(15,988)
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	0		0		912		0		912		Earnings (loss) from investment in unconsolidated joint ventures	—		—		1,359		—		1,359

Gain (loss) on extinguishment of debt	Gain (loss) on extinguishment of debt	0		0		0		21,077		21,077		Gain (loss) on extinguishment of debt	—		—		—		22,244		22,244
Total other income (loss)	Total other income (loss)	(7,824)		(15,651)		61,566		21,819		59,910		Total other income (loss)	(4,019)		(15,849)		109,065		23,523		112,720

Salaries and employee benefits	Salaries and employee benefits	0		0		0		(24,023)		(24,023)		Salaries and employee benefits	—		—		—		(31,880)		(31,880)
Operating expenses(3)	Operating expenses(3)	0		0		0		(12,018)		(12,018)		Operating expenses(3)	—		—		—		(15,957)		(15,957)
Real estate operating expenses	Real estate operating expenses	0		0		(13,981)		0		(13,981)		Real estate operating expenses	—		—		(22,041)		—		(22,041)

Fee expense	Fee expense	(2,664)		(133)		(618)		0		(3,415)		Fee expense	(5,129)		(183)		(580)		—		(5,892)
Depreciation and amortization	Depreciation and amortization	0		0		(19,775)		(50)		(19,825)		Depreciation and amortization	—		—		(29,568)		(74)		(29,642)
Total costs and expenses	Total costs and expenses	(2,664)		(133)		(34,374)		(36,091)		(73,262)		Total costs and expenses	(5,129)		(183)		(52,189)		(47,911)		(105,412)

Income tax (expense) benefit	Income tax (expense) benefit	0		0		0		5,091		5,091		Income tax (expense) benefit	—		—		—		5,078		5,078
Segment profit (loss)	Segment profit (loss)	$	59,601	$	(9,295)	$	7,209	$	(76,769)	$	(19,254)	Segment profit (loss)	$	95,484	$	(7,891)	$	26,674	$	(112,140)	$	2,127

Total assets as of December 31, 2020	Total assets as of December 31, 2020	$	2,343,070	$	1,058,298	$	1,031,557	$	1,448,303	$	5,881,229	Total assets as of December 31, 2020	$	2,343,070	$	1,058,298	$	1,031,557	$	1,448,304	$	5,881,229

(1)Includes the Company’s investment in unconsolidated joint ventures that held real estate of ~~$37.8~~$26.1 million and $46.3 million as of ~~June~~September 30, 2021 and December 31, 2020, respectively.

(2)Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This segment also includes the Company’s investment in unconsolidated joint ventures and strategic investments that are not related to the other reportable segments above, including the Company’s investment in FHLB stock of ~~$13.0~~$11.8 million and $31.0 million as of ~~June~~September 30, 2021 and December 31, 2020, respectively, and the Company’s senior unsecured notes of ~~$2.1 billion and~~ $1.6 billion as of ~~June~~September 30, 2021 and December 31, ~~2020, respectively.~~2020.

20. SUBSEQUENT EVENTS

~~On July 13, 2021, a consolidated subsidiary~~The Company has evaluated subsequent events through the issuance date of the Company completed a public CLO transaction with a major U.S. bank, which generated $498.2 million of gross proceeds to Ladder, financing $607.5 million of loans (“Contributed Loans”) at an 82% advance rate on a matched term, non-mark-to-marketfinancial statements and non-recourse basis. A consolidated subsidiary of the Company retained an 18% subordinate and controlling interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed Loans, including broad discretion in managing these loans, and has the ability to appoint the special servicer under the CLO.determined that no additional disclosure is necessary.

6463

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and the related notes of Ladder Capital Corp included within this report and the Annual Report. This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements. See “Cautionary Statement Regarding Forward-Looking Statements” within this Quarterly Report and “Risk Factors” within the Annual Report for a discussion of the uncertainties, risks and assumptions associated with these statements. Actual results may differ materially from those contained in any forward-looking statements as a result of various factors, including but not limited to, those in “Risk Factors” set forth within the Annual Report.

References to “Ladder,” the “Company,” and “we,” “our” and “us” refer to Ladder Capital Corp, a Delaware corporation incorporated in 2013, and its consolidated subsidiaries.

Ladder Capital Corp is the sole general partner of Ladder Capital Finance Holdings LLLP (“LCFH”) and, as a result of the serialization of LCFH on December 31, 2014, became the sole general partner of Series REIT of LCFH. LC TRS I LLC, a wholly-owned subsidiary of Series REIT of LCFH, is the general partner of Series TRS of LCFH. Ladder Capital Corp has a controlling interest in Series REIT of LCFH, and through such controlling interest, also has a controlling interest in Series TRS of LCFH. Ladder Capital Corp’s only business is to act as the sole general partner of LCFH and Series REIT of LCFH, and, as a result of the foregoing, Ladder Capital Corp directly and indirectly operates and controls all of the business and affairs of LCFH, and each Series thereof, and consolidates the financial results of LCFH, and each Series thereof, into Ladder Capital Corp’s consolidated financial statements.

Overview

Ladder Capital is an internally-managed real estate investment trust (“REIT”) that is a leader in commercial real estate finance. We originate and invest in a diverse portfolio of commercial real estate and real estate-related assets, focusing on senior secured assets. Our investment activities include: (i) our primary business of originating senior first mortgage fixed and floating rate loans collateralized by commercial real estate with flexible loan structures; (ii) investing in investment grade securities secured by first mortgage loans on commercial real estate; and (iii) owning and operating commercial real estate, including net leased commercial properties. We believe that our in-house origination platform, ability to flexibly allocate capital among complementary product lines, credit-centric underwriting approach, access to diversified financing sources, and experienced management team position us well to deliver attractive returns on equity to our shareholders through economic and credit cycles.

Our businesses, including balance sheet lending, conduit lending, securities investments, and real estate investments, provide for a stable base of net interest and rental income. We have originated ~~$26.7~~$27.2 billion of commercial real estate loans from our inception through ~~June~~September 30, 2021. During this timeframe, we also acquired $12.8 billion of predominantly investment grade-rated securities secured by first mortgage loans on commercial real estate and $1.9 billion of selected net leased and other real estate assets.

As part of our commercial mortgage lending operations, we originate conduit loans, which are first mortgage loans on stabilized, income producing commercial real estate properties that we intend to make available for sale in commercial mortgage-backed securities (“CMBS”) securitizations. From our inception in October 2008 through ~~June~~September 30, 2021, we originated ~~$16.7~~$16.8 billion of conduit loans, of which ~~$16.6~~$16.7 billion was sold into 6970 CMBS securitizations, making us, by volume, the second largest non-bank contributor of loans to CMBS securitizations in the United States in such period. Our sales of loans into securitizations are generally accounted for as true sales, not financings, and we generally retain no ongoing interest in loans which we securitize unless we are required to do so as issuer pursuant to the risk retention requirements of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, (the “Dodd-Frank Act”). The securitization of conduit loans enables us to reinvest our equity capital into new loan originations or allocate it to other investments.

As of ~~June~~September 30, 2021, we had ~~$5.6~~$5.4 billion in total assets and $1.5 billion of total equity. Our assets primarily included ~~$2.6~~$2.8 billion of loans, $0.7 billion of securities, $0.9 billion of real estate, and ~~$1.2~~$0.8 billion of unrestricted cash.

We maintain a diversified and flexible financing strategy supporting our investment strategy and overall business operations, including the use of unsecured debt, non-recourse, non-mark-to-market securitizations and committed term financing from leading financial institutions. Refer to “Our Financing Strategies” and “Liquidity and Capital Resources” for further information.

6564

Table of Contents

Ladder was founded in October 2008 and we completed our initial public offering (“IPO”) in February 2014. We are led by a disciplined and highly aligned management team. As of ~~June~~September 30, 2021, our management team and directors held interests in our Company comprising 10.3% of our total equity. On average, our management team members have 25 years of experience in the industry. Our management team includes Brian Harris, Chief Executive Officer; Pamela McCormack, President; Paul J. Miceli, Chief Financial Officer; Robert Perelman, Head of Asset Management; and Kelly Porcella, Chief Administrative Officer & General Counsel. Kevin Moclair, Chief Accounting Officer, is an additional officer of Ladder. As of ~~June~~September 30, 2021, we employed 5964 full-time industry professionals.

COVID-19 Impact on the Organization

On March 11, 2020, the World Health Organization declared the novel strain of coronavirus (“COVID-19”) a global pandemic and recommended containment and mitigation measures worldwide. We continue to actively manage the liquidity and operations of the Company in light of the market disruption and overall financial impact caused by the COVID-19 pandemic across most industries in the United States. In view of the ongoing uncertainty related to the duration of the pandemic, its ultimate impact on our revenues, profitability and financial position is difficult to assess at this time. The Company has disclosed the impact of the COVID-19 global pandemic on our business throughout this Quarterly Report.

6665

Table of Contents

Our Businesses

We invest primarily in loans, securities and other interests in U.S. commercial real estate, with a focus on senior secured assets. Our complementary business segments are designed to provide us with the flexibility to opportunistically allocate capital in order to generate attractive risk-adjusted returns under varying market conditions. The following table summarizes the carrying value of our investment portfolio as reported in our consolidated financial statements as of the dates indicated below ($ in thousands):


		June 30, 2021				December 31, 2020					September 30, 2021				December 31, 2020
Loans	Loans									Loans
Balance sheet loans:	Balance sheet loans:									Balance sheet loans:
Balance sheet first mortgage loans	Balance sheet first mortgage loans	$	2,414,167	42.9	%	$	2,232,749	37.9	%	Balance sheet first mortgage loans	$	2,709,338	50.0	%	$	2,232,749	37.9	%
Other commercial real estate-related loans	Other commercial real estate-related loans	116,881		2.1	%	121,310		2.1	%	Other commercial real estate-related loans	101,803		1.9	%	121,310		2.1	%

Allowance for credit losses	Allowance for credit losses	(35,891)		(0.6)	%	(41,507)		(0.7)	%	Allowance for credit losses	(33,635)		(0.6)	%	(41,507)		(0.7)	%
Total balance sheet loans	Total balance sheet loans	2,495,157		44.4	%	2,312,552		39.3	%	Total balance sheet loans	2,777,506		51.3	%	2,312,552		39.3	%
Conduit first mortgage loans	Conduit first mortgage loans	59,182		1.1	%	30,518		0.5	%	Conduit first mortgage loans	37,513		0.7	%	30,518		0.5	%
Total loans	Total loans	2,554,339		45.5	%	2,343,070		39.8	%	Total loans	2,815,019		52.0	%	2,343,070		39.8	%
Securities	Securities									Securities
CMBS investments	CMBS investments	693,378		12.3	%	1,025,514		17.4	%	CMBS investments	699,206		12.9	%	1,025,514		17.4	%
U.S. Agency securities investments	U.S. Agency securities investments	25,826		0.5	%	32,804		0.6	%	U.S. Agency securities investments	25,551		0.5	%	32,804		0.6	%

Allowance for current expected credit losses	Allowance for current expected credit losses	(20)		—	%	(20)		—	%	Allowance for current expected credit losses	(20)		—	%	(20)		—	%
Total securities	Total securities	719,184		12.8	%	1,058,298		18.0	%	Total securities	724,737		13.4	%	1,058,298		18.0	%
Real Estate	Real Estate									Real Estate
Real estate and related lease intangibles, net	Real estate and related lease intangibles, net	948,448		16.9	%	985,304		16.8	%	Real estate and related lease intangibles, net	914,359		16.9	%	985,304		16.8	%

Total real estate	Total real estate	948,448		16.9	%	985,304		16.8	%	Total real estate	914,359		16.9	%	985,304		16.8	%
Other Investments	Other Investments									Other Investments
Investments in and advances to unconsolidated joint ventures	Investments in and advances to unconsolidated joint ventures	37,819		0.7	%	46,253		0.8	%	Investments in and advances to unconsolidated joint ventures	26,081		0.5	%	46,253		0.8	%

Total other investments	Total other investments	37,819		0.7	%	46,253		0.8	%	Total other investments	26,081		0.5	%	46,253		0.8	%
Total investments	Total investments	4,259,790		76.0	%	4,432,925		75.9	%	Total investments	4,480,196		82.9	%	4,432,925		75.9	%
Cash, cash equivalents and restricted cash	Cash, cash equivalents and restricted cash	1,285,687		22.9	%	1,284,284		21.8	%	Cash, cash equivalents and restricted cash	843,532		15.6	%	1,284,284		21.8	%
Other assets	Other assets	71,332		1.3	%	164,020		2.8	%	Other assets	92,312		1.7	%	164,020		2.8	%
Total assets	Total assets	$	5,616,809	100	%	$	5,881,229	100	%	Total assets	$	5,416,040	100	%	$	5,881,229	100	%

The unique nature of COVID-19 has had a broad impact on commercial real estate, specifically the hotel and retail sectors. Loans on hotel and retail properties comprised approximately ~~11.6%~~11.4% and ~~7.7%~~8.6%, respectively, of our loan portfolio at ~~June~~September 30, 2021. Hotel and retail properties comprised approximately 6.0% and ~~46.0%~~48.0%, respectively, of our real estate portfolio at ~~June~~September 30, 2020; however, the majority of our retail properties are necessity-based businesses and have remained open and stable during the COVID-19 pandemic. We are in regular communication with our borrowers and tenants and are closely monitoring property performance.

Loans

Balance Sheet First Mortgage Loans. We originate and invest in balance sheet first mortgage loans secured by commercial real estate properties that are typically undergoing transition, including lease-up, sell-out, and renovation or repositioning. These mortgage loans are structured to fit the needs and business plans of the property owners, and generally have LIBOR-based floating rates and terms (including extension options) ranging from one to five years. Our loans are directly originated by an internal team that has longstanding and strong relationships with borrowers and mortgage brokers throughout the United States. We follow a rigorous investment process, which begins with an initial due diligence review; continues through a comprehensive legal and underwriting process incorporating multiple internal and external checks and balances; and culminates in approval or disapproval of each prospective investment by our Investment Committee. Balance sheet first mortgage loans in excess of $50.0 million also require the approval of our board of directors’ Risk and Underwriting Committee.

6766

Table of Contents

We generally seek to hold our balance sheet first mortgage loans for investment although we also maintain the flexibility to contribute such loans into a collateralized loan obligation (“CLO”) or similar structure, sell participation interests or “b-notes” in our mortgage loans or sell such mortgage loans as whole loans. Our balance sheet first mortgage loans have been typically repaid at or prior to maturity (including by being refinanced by us into a new conduit first mortgage loan upon property stabilization). As of ~~June~~September 30, 2021, we held a portfolio of 93105 balance sheet first mortgage loans with an aggregate book value of ~~$2.4~~$2.7 billion. Based on the loan balances and the “as-is” third-party Financial Institutions Reform, Recovery and Enforcement Act of 1989 (“FIRREA”) appraised values at origination, the weighted average loan-to-value ratio of this portfolio was ~~68.2%~~67.2% at ~~June~~September 30, 2021.

We continue to actively manage and monitor the credit and liquidity risk associated with the balance sheet first mortgage loan portfolio. Due to the nationwide limitations initially placed on many businesses in response to the COVID-19 pandemic, significant cash flow disruptions have occurred across the economy, which have impacted and likely will continue to impact certain of our borrowers. We have used, and continue to use, a variety of legal and structural options to manage that risk effectively, including forbearance and default provisions, as is generally being utilized throughout the credit lending industries.

Other Commercial Real Estate-Related Loans. We selectively invest in note purchase financings, subordinated debt, mezzanine debt and other structured finance products related to commercial real estate that are generally held for investment. As of ~~June~~September 30, 2021, we held a portfolio of 2321 other commercial real estate-related loans with an aggregate book value of ~~$116.9~~$101.8 million. Based on the loan balance and the “as-is” third-party FIRREA appraised values at origination, the weighted average loan-to-value ratio of the portfolio was ~~67.6%~~68.2% at ~~June~~September 30, 2021.

Conduit First Mortgage Loans. We also originate conduit loans, which are first mortgage loans that are secured by cash-flowing commercial real estate and are available for sale to securitizations. These first mortgage loans are typically structured with fixed interest rates and generally have five- to ten-year terms. Conduit first mortgage loans are originated, underwritten, approved and funded using the same comprehensive legal and underwriting approach, process and personnel used to originate our balance sheet first mortgage loans. Conduit first mortgage loans in excess of $50.0 million also require approval of our board of directors’ Risk and Underwriting Committee.

Although our primary intent is to sell our conduit first mortgage loans to CMBS trusts, we generally seek to maintain the flexibility to keep them on our balance sheet, sell participation interests or “b-notes” in such loans or sell the loans as whole loans. As of ~~June~~September 30, 2021, we held ~~six~~four first mortgage loans that were available for contribution into a securitization with an aggregate book value of ~~$59.2~~$37.5 million. Based on the loan balances and the “as-is” third-party FIRREA appraised values at origination, the weighted average ~~loan- to-value~~loan-to-value ratio of this portfolio was ~~64.4%~~68.6% at ~~June~~September 30, 2021. The Company holds these conduit loans in its taxable REIT subsidiary (“TRS”).

6867

Table of Contents

The following charts set forth our total outstanding balance sheet first mortgage loans, other commercial real estate-related loans, and conduit first mortgage loans as of ~~June~~September 30, 2021 and a breakdown of our loan portfolio by loan size and geographic location and asset type of the underlying real estate.

6968

Table of Contents

Securities

CMBS Investments. We invest in CMBS, including CRE CLOs, secured by first mortgage loans on commercial real estate and own predominantly AAA-rated securities. These investments provide a stable and attractive base of net interest income and help us manage our liquidity. We have significant in-house expertise in the evaluation and trading of these securities, due in part to our experience in originating and underwriting mortgage loans that comprise assets within CMBS trusts, as well as our experience in structuring CMBS transactions. AAA-rated CMBS or U.S. Agency securities investments in excess of $76.0 million and all other investment grade CMBS or U.S. Agency securities investments in excess of $51.0 million, each in any single class of any single issuance, require the approval of our board of directors’ Risk and Underwriting Committee. The Risk and Underwriting Committee also must approve any investments in non-rated or sub-investment grade CMBS or U.S. Agency securities in any single class of any single issuance in excess of the lesser of (x) $21.0 million and (y) 10% of the total net asset value of the respective Ladder investment company.

The Company invests in primarily AAA-rated real estate securities, typically front pay securities, with relatively short duration and significant subordination. The hyperamortization features included in many of the securities positions we own help mitigate potential credit losses even in the current market conditions. At the onset of the COVID-19 pandemic in March 2020, there was a significant decrease in liquidity and trading activity for the real estate securities we own. During the three months ended ~~June~~September 30, 2021, liquidity and trading activity continued to return to the market and the value of our securities portfolio as of ~~June~~September 30, 2021 had an unrealized mark-to-market gain of ~~$8.2~~$7.3 million.

As of ~~June~~September 30, 2021, the estimated fair value of our portfolio of CMBS investments totaled ~~$693.4~~$699.2 million in 8684 CUSIPs ($~~8.1~~8.3 million average investment per CUSIP). As of ~~June~~September 30, 2021, included in the ~~$693.4~~$699.2 million of CMBS securities are $11.6 million of CMBS securities designated as risk retention securities under the Dodd-Frank Act which are subject to transfer restrictions over the term of the securitization trust. The following chart summarizes our securities investments, 99.5% of which were rated investment grade by Standard & Poor’s Ratings Group, Moody’s Investors Service, Inc. or Fitch Ratings Inc. as of ~~June~~September 30, 2021:

In the future, we may invest in CMBS securities or other securities that are unrated. As of ~~June~~September 30, 2021, our CMBS investments had a weighted average duration of ~~2.1~~2.2 years. The commercial real estate collateral underlying our CMBS investment portfolio is located throughout the United States. As of ~~June~~September 30, 2021, by property count and market value, respectively, ~~59.4%~~59.1% and ~~76.3%~~76.0% of the collateral underlying our CMBS investment portfolio was distributed throughout the top 25 metropolitan statistical areas (“MSAs”) in the United States, with ~~11.7%~~8.2% and ~~44.5%~~46.4%, by property count and market value, respectively, of the collateral located in the New York-Newark-Edison MSA, and the concentrations in each of the remaining top 24 MSAs ranging from 0.2% to ~~6.1%~~7% by property count and 0.1% to ~~8.8%~~9.0% by market value.

7069

Table of Contents

Real Estate

Net Leased Commercial Real Estate Properties. As of ~~June~~September 30, 2021, we owned ~~165~~163 single tenant net leased properties with an aggregate book value of ~~$642.5~~$612.8 million. These properties are fully leased on a net basis where the tenant is generally responsible for payment of real estate taxes, property, building and general liability insurance and property and building maintenance expenses. As of ~~June~~September 30, 2021, our net leased properties comprised a total of ~~5.4~~5.2 million square feet, 100% leased with an average age since construction of ~~16.2~~16.5 years and a weighted average remaining lease term of 10.8 years. Commercial real estate investments in excess of $20.0 million require the approval of our board of directors’ Risk and Underwriting Committee. The majority of the net leased properties in our real estate portfolio are necessity-based businesses and have remained open and stable during the COVID-19 pandemic. During the three months ended ~~June~~September 30, 2021, we collected 100% of rent on these properties.

Diversified Commercial Real Estate Properties. As of ~~June~~September 30, 2021, we owned 6261 diversified commercial real estate properties throughout the U.S. During the three months ended ~~June~~September 30, 2021, we collected approximately ~~97.2%~~99.1% of rent on these properties.

The following charts summarize the composition of our real estate investments as of ~~June~~September 30, 2021:

The market conditions due to the COVID-19 pandemic and the resulting economic disruption have broadly impacted the commercial real estate sector. As expected, the net leased commercial real estate properties, which comprise the majority of our portfolio, have remained minimally impacted as the majority of the net leased properties in our real estate portfolio are necessity-based businesses and have remained open and stable during the COVID-19 pandemic. We continue to actively monitor our diversified commercial real estate properties as well to determine the immediate and long-term impacts on the buildings, tenants, business plans and the ability to execute those business plans.

Other Investments

Unconsolidated Joint Venture. In connection with the origination of a loan in April 2012, we received a 25% equity interest with the right to convert upon a capital event. On March 22, 2013, we refinanced the loan, and we converted our equity interest into a 19% limited liability company membership interest in Grace Lake JV, LLC (“Grace Lake LLC”). As of ~~June~~September 30, 2021, Grace Lake LLC owned an office building campus with a carrying value of ~~$49.9~~$50.0 million, which is net of accumulated depreciation of ~~$38.9~~$40.1 million, that is financed by ~~$60.2~~$59.5 million of long-term debt. Debt of Grace Lake LLC is non-recourse to the limited liability company members, except for customary non-recourse carve-outs for certain actions and environmental liability. As of ~~June~~September 30, 2021, the book value of our investment in Grace Lake LLC was ~~$4.6~~$5.1 million.

Unconsolidated Joint Venture. On August 7, 2015, the Company entered into a joint venture, 24 Second Avenue Holdings LLC (“24 Second Avenue”), with an operating partner (the “Operating Partner”) to invest in a ground-up residential/retail condominium development and construction project located at 24 Second Avenue, New York, NY. 24 Second Avenue consists of residential condominium units and one commercial condominium unit. As of ~~June~~September 30, 2021, 24 Second Avenue had sold 2428 residential condominium units for ~~$62.7~~$79.5 million in sales proceeds. As of ~~June~~September 30, 2021, the Company had no remaining additional capital commitment to 24 Second Avenue and the book value of the Company’s investment in 24 Second Avenue was ~~$33.2~~$21.0 million.

Table of Contents

Our Financing Strategies

Our financing strategies are critical to the success and growth of our business. We manage our financing to complement our asset composition and to diversify our exposure across multiple capital markets and counterparties. In addition to cash flow from operations, we fund our operations and investment strategy through a diverse array of funding sources, including:

•Unsecured corporate bonds

•Secured loan and securities repurchase facilities

•CLO transactions

•Non-recourse mortgage debt

•Revolving credit facility

•FHLB financing

•Loan sales and securitizations

•Unencumbered assets available for financing

•Equity

From time to time, we may add financing counterparties that we believe will complement our business, although the agreements governing our indebtedness may limit our ability and the ability of our present and future subsidiaries to incur additional indebtedness. Our amended and restated charter and by-laws do not impose any threshold limits on our ability to use leverage. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources” and Note 7 Debt Obligations, Net in our consolidated financial statements included elsewhere in this Quarterly Report for more information about our financing arrangements.

Unsecured Corporate Bonds

As of ~~June~~September 30, 2021, we had ~~$2.1~~$1.6 billion of unsecured corporate bonds outstanding. These unsecured financings were comprised of ~~$465.9 million in aggregate principal amount of 5.25% senior notes due 2022 (the “2022 Notes”),~~ $348.0 million in aggregate principal amount of 5.25% senior notes due 2025 (the “2025 Notes”) and $651.8 million in aggregate principal amount of 4.25% senior notes due 2027 (the “2027 Notes”) and $650.0 million in aggregate principal amount of 4.75% senior notes due 2029 (the “2029 Notes,” collectively with the ~~2021 Notes, the 2022 Notes, the~~ 2025 Notes and the 2027 Notes, the “Notes”). During the ~~six~~nine months ended ~~June~~September 30, 2021, the Company redeemed in full its remaining $146.7 million 5.875% Senior Notes due ~~2021.~~2021 and its remaining $465.9 million 5.25% Senior Notes due 2022.

Due in large part to devoting such a large portion of the Company’s capital structure to equity and unsecured corporate bond debt, Ladder maintains a ~~$3.3~~$2.8 billion pool of unencumbered assets, comprised primarily of first mortgage loans and unrestricted cash as of ~~June~~September 30, 2021.

Committed Loan Financing Facilities

We are parties to multiple committed loan repurchase agreement facilities, totaling $1.2 billion of credit capacity. As of ~~June~~September 30, 2021, the Company had ~~$218.4~~$146.9 million of borrowings outstanding, with an additional ~~$981.6 million~~$1.1 billion of committed financing available. Assets pledged as collateral under these facilities are generally limited to first mortgage whole mortgage loans, mezzanine loans and certain interests in such first mortgage and mezzanine loans. Our repurchase facilities include covenants covering net worth requirements, minimum liquidity levels, and maximum debt/equity ratios.

We have the option to extend some of our existing facilities subject to a number of customary conditions. The lenders have sole discretion to include collateral in these facilities and to determine the market value of the collateral on a daily basis, and, if the estimated market value of the included collateral declines, the lenders have the right to require additional collateral or a full and/or partial repayment of the facilities (margin call) sufficient to rebalance the facilities. Typically, the lender establishes a maximum percentage of the collateral asset’s market value that can be borrowed. We often borrow at a lower percentage of the collateral asset’s value than the maximum, leaving us with excess borrowing capacity that can be drawn upon at a later date and/or applied against future margin calls so that they can be satisfied on a cashless basis.

7271

Table of Contents

Collateralized Loan Obligation (“CLO”) Debt

On April 27, 2020, a consolidated subsidiary of the Company completed a private single-investor CLO transaction with a major U.S. bank which generated $310.2 million of gross proceeds to Ladder, financing $481.3 million of loans (“Contributed Loans”) at a 64.5% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained a 35.5% subordinate and controlling interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed Loans, including broad discretion in managing these loans, and has the ability to appoint the special servicer under the CLO. The CLO is a Variable Interest Entity (“VIE”) and the Company was the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities.

As of June 30, 2021, the Company had $168.8 million of matched term, non-mark-to-market and non-recourse basis CLO debt included in debt obligations on its consolidated balance sheets. Unamortized debt issuance costs of $0.9 million were included in CLO debt as of June 30, 2021.

On July 13, 2021, a consolidated subsidiary of the Company completed a ~~public~~privately marketed CLO transaction, ~~with a major U.S. bank,~~ which generated $498.2 million of gross proceeds to Ladder, financing $607.5 million of loans (“Contributed Loans”) at an 82% advance rate on a matched term, non-mark-to-market and non-recourse basis. A consolidated subsidiary of the Company retained an 18% subordinate and controlling interest in the CLO. The Company retained control over major decisions made with respect to the administration of the Contributed Loans, including broad discretion in managing these loans, and has the ability to appoint the special servicer under the CLO. The CLO is a VIE and the Company was the primary beneficiary and, therefore, consolidated the VIE - See Note 10, Consolidated Variable Interest Entities.

As of September 30, 2021, the Company had $557.9 million of matched term, non-mark-to-market and non-recourse basis CLO debt included in debt obligations on its consolidated balance sheets. Unamortized debt issuance costs of $5.1 million were included in CLO debt as of September 30, 2021.

Securities Repurchase Facilities

We are a party to a committed term master repurchase agreement with a major U.S. banking institution for CMBS, totaling $400.0 million of credit capacity, or more depending on our utilization of a loan repurchase facility with the same lender. As we do in the case of borrowings under committed loan facilities, we often borrow at a lower percentage of the collateral asset’s value than the maximum, leaving us with excess borrowing capacity that can be drawn upon at a later date and/or applied against future margin calls so that they can be satisfied on a cashless basis. As of ~~June~~September 30, 2021, the Company had ~~$62.9~~$52.3 million borrowings outstanding, with an additional ~~$727.8~~$805.4 million of committed financing available.

Additionally, we are a party to multiple uncommitted master repurchase agreements with several counterparties to finance our investments in CMBS and U.S. Agency securities. The securities that served as collateral for these borrowings are typically AAA-rated CMBS with relatively short duration and significant subordination. The lenders have sole discretion to determine the market value of the collateral on a daily basis, and, if the estimated market value of the collateral declines, the lenders have the right to require additional cash collateral. If the estimated market value of the collateral subsequently increases, we have the right to call back excess cash collateral.

Revolving Credit Facility

The Company’s revolving credit facility (the “Revolving Credit Facility”) provides for an aggregate maximum borrowing amount of $266.4 million, including a $25.0 million sublimit for the issuance of letters of credit. The Revolving Credit Facility is available on a revolving basis to finance the Company’s working capital needs and for general corporate purposes. The Revolving Credit Facility has a final maturity date, assuming all extension options are exercised, of February 2025. The amendment also provided for a reduction in the interest rate to one-month LIBOR plus 3.00% on Eurodollar advances upon the upgrade of the Company’s credit ratings, which occurred in January 2020. As of ~~June~~September 30, 2021, the Company had no outstanding borrowings on the Revolving Credit Facility.

The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries. The Revolving Credit Facility is secured by a pledge of the shares of (or other ownership or equity interests in) certain subsidiaries to the extent the pledge is not restricted under existing regulations, law or contractual obligations.

LCFH is subject to customary affirmative covenants and negative covenants, including limitations on the incurrence of additional debt, liens, restricted payments, sales of assets and affiliate transactions under the Revolving Credit Facility. In addition, under the Revolving Credit Facility, LCFH is required to comply with financial covenants relating to minimum net worth, maximum leverage, minimum liquidity, and minimum fixed charge coverage, consistent with our other credit facilities.

7372

Table of Contents

FHLB Financing

We have maintained membership in the FHLB since 2012 through our subsidiary, Tuebor Captive Insurance Company LLC (“Tuebor”). In 2016, the FHFA adopted a final rule that limited our captive insurance subsidiary’s membership in the FHLB, requiring us to significantly reduce the amounts of FHLB borrowings outstanding by February 2021. The Company has complied with such targeted paydowns. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources - FHLB financing” for further information. As of ~~June~~September 30, 2021, Tuebor had ~~$288.0~~$263.0 million of borrowings outstanding from the FHLB, with terms of overnight to ~~3.3~~3.0 years, interest rates of ~~0.36%~~0.35% to 2.74%, and advance rates of 71.7% to 95.7% on eligible collateral, including cash collateral. As of ~~June~~September 30, 2021, collateral for the borrowings was comprised of ~~$236.1~~$241.4 million of CMBS and U.S. Agency securities, and ~~$83.5~~$52.6 million of cash collateral.

Mortgage Loan Financing

We generally finance our real estate using long-term non-recourse mortgage financing. During the ~~six~~nine months ended ~~June~~September 30, 2021, we did not execute any term debt agreements to finance real estate. All of our mortgage loan financings have fixed rates ranging from 3.75% to 6.16%, mature between 2021-2030 and total ~~$746.0~~$723.4 million as of ~~June~~September 30, 2021. These long-term non-recourse mortgages include net unamortized premiums of ~~$3.9~~$3.3 million at ~~June~~September 30, 2021, representing proceeds received upon financing greater than the contractual amounts due under the agreements. The premiums are being amortized over the remaining life of the respective debt instruments using the effective interest method. We recorded ~~$0.7~~$1.0 million of premium amortization, which decreased interest expense, for the ~~six~~nine months ended ~~June~~September 30, 2021. The loans are collateralized by real estate and related lease intangibles, net, of ~~$874.9~~$863.6 million as of ~~June~~September 30, 2021.

Secured Financing Facility

On April 30, 2020, the Company entered into a strategic financing arrangement (the “Agreement”) with an American multinational corporation (the “Lender”), under which the Lender provided the Company with approximately $206.4 million in senior secured financing (the “Secured Financing Facility”) to fund transitional and land loans. The Secured Financing Facility is secured on a first lien basis on a portfolio of certain of the Company’s loans and will mature on May 6, 2023, and borrowings thereunder bear interest at LIBOR (or a minimum of 0.75% if greater) plus 10.0%, with a minimum interest premium clause, of which approximately ~~$13.9~~$9.3 million remains. The Senior Financing Facility is non-recourse, subject to limited exceptions, and does not contain mark-to-market provisions. Additionally, the Senior Financing Facility provides the Company optionality to modify or restructure loans or forbear in exercising remedies, which maximizes the Company’s financial flexibility.

The Lender has agreed not to sell, transfer, assign, pledge, hypothecate, mortgage, dispose of or in any way encumber the shares acquired as a result of exercising the Purchase Right for a period of time following the exercise date. In connection with the issuance of the Purchase Right, the Company and the Lender entered into a registration rights agreement, pursuant to which the Company has agreed to provide customary demand and piggyback registration rights to the Lender.

As of ~~June~~September 30, 2021, the Company had ~~$152.1~~$154.5 million of borrowings outstanding under the Secured Financing Facility included in debt obligations on its consolidated balance sheets, net unamortized debt issuance costs of ~~$4.5~~$3.2 million and a ~~$4.7~~$3.5 million unamortized discount related to the Purchase Right.

Hedging Strategies

We enter into interest rate and credit spread derivative contracts to mitigate our exposure to changes in interest rates and credit spreads. We generally seek to hedge the interest rate risk on the financing of assets that have a duration longer than five years, including newly-originated conduit first mortgage loans, securities in our CMBS portfolio if long enough in duration, and most of our U.S. Agency securities portfolio. We monitor our asset profile and our hedge positions to manage our interest rate and credit spread exposures, and we seek to match fund our assets according to the liquidity characteristics and expected holding periods of our assets.

Table of Contents

Financial Covenants

We generally seek to maintain a debt-to-equity ratio of approximately 3.0:1.0 or below. We expect this ratio to fluctuate during the course of a fiscal year due to the normal course of business in our conduit lending operations, in which we generally

~~Table of Contents~~

securitize our inventory of conduit loans at intervals, and also because of changes in our asset mix, due in part to such securitizations. We generally seek to match fund our assets according to their liquidity characteristics and expected hold period. We believe that the defensive positioning of our predominantly senior secured assets and our financing strategy has allowed us to maintain financial flexibility to capitalize on an attractive range of market opportunities as they have arisen.

We and our subsidiaries may incur substantial additional debt in the future. However, we are subject to certain restrictions on our ability to incur additional debt in the indentures governing the Notes (the “Indentures”) and our other debt agreements. Under the Indentures, we may not incur certain types of indebtedness unless our consolidated non-funding debt to equity ratio (as defined in the Indentures) is less than or equal to 1.75 to 1.00 or if the unencumbered assets of the Company and its subsidiaries is less than 120% of their unsecured indebtedness, although our subsidiaries are permitted to incur indebtedness where recourse is limited to the assets and/or the general credit of such subsidiary.

Our borrowings under certain financing agreements and our committed repurchase facilities are subject to maximum consolidated leverage ratio limits (either a fixed ratio ranging from 3.50 to 1.00 to 4.00 to 1.00, or a maximum ratio based on our asset composition at the time of determination), minimum net worth requirements (ranging from $400.0 million to $871.4 million), maximum reductions in net worth over stated time periods, minimum liquidity levels (typically $30.0 million of cash or a higher standard that often allows for the inclusion of different percentages of liquid securities in the determination of compliance with the requirement), and a fixed charge coverage ratio of 1.25x, and, in the instance of one lender, an interest coverage ratio of 1.50x, in each case, if certain liquidity thresholds are not satisfied. These restrictions, which would permit us to incur substantial additional debt, are subject to significant qualifications and exceptions.

Further, certain of our financing arrangements and loans on our real property are secured by the assets of the Company, including pledges of the equity of certain subsidiaries or the assets of certain subsidiaries. From time to time, certain of these financing arrangements and loans may prohibit certain of our subsidiaries from paying dividends to the Company, from making distributions on such subsidiary’s capital stock, from repaying to the Company any loans or advances to such subsidiary from the Company or from transferring any of such subsidiary’s property or other assets to the Company or other subsidiaries of the Company.

We are in compliance with all covenants as described in the Company’s Annual Report as of December 31, 2020 and as of ~~June~~September 30, 2021.

7574

Table of Contents

Results of Operations

A discussion regarding our results of operations for the three months ended ~~June~~September 30, 2021 compared to the three months ended ~~June~~September 30, 2020 is presented below.

Three months ended ~~June~~September 30, 2021 compared to the three months ended ~~June~~September 30, 2020

The following table sets forth information regarding our consolidated results of operations ($ in thousands):


		Three Months Ended June 30,				2021 vs		Three Months Ended September 30,		2021 vs
		2021		2020		2020				2021		2020		2020
Net interest income	Net interest income								Net interest income
Interest income	Interest income	$	37,577	$	62,096	$	(24,519)		Interest income	$	46,235	$	54,621	$	(8,386)
Interest expense	Interest expense	45,226		68,425		(23,199)			Interest expense	49,339		56,398		(7,059)
Net interest income	Net interest income	(7,649)		(6,329)		(1,320)			Net interest income	(3,104)		(1,777)		(1,327)
Provision for (release of) loan loss reserves	Provision for (release of) loan loss reserves	(335)		(729)		394			Provision for (release of) loan loss reserves	(2,364)		(2,512)		148
Net interest income (expense) after provision for (release of) loan losses	Net interest income (expense) after provision for (release of) loan losses	(7,314)		(5,600)		(1,714)			Net interest income (expense) after provision for (release of) loan losses	(740)		735		(1,475)
Other income (loss)	Other income (loss)								Other income (loss)
Real estate operating income	Real estate operating income	26,558		23,773		2,785			Real estate operating income	26,603		25,464		1,139

Sale of loans, net	Sale of loans, net	3,392		(744)		4,136			Sale of loans, net	3,293		1,127		2,166
Realized gain (loss) on securities	Realized gain (loss) on securities	15		(14,798)		14,813			Realized gain (loss) on securities	285		(303)		588
Unrealized gain (loss) on equity securities		—		401		(401)

Unrealized gain (loss) on Agency interest-only securities	Unrealized gain (loss) on Agency interest-only securities	(48)		98		(146)			Unrealized gain (loss) on Agency interest-only securities	(19)		9		(28)
Realized gain (loss) on sale of real estate, net	Realized gain (loss) on sale of real estate, net	19,389		(1)		19,390			Realized gain (loss) on sale of real estate, net	17,766		21,588		(3,822)

Fee and other income	Fee and other income	2,451		3,505		(1,054)			Fee and other income	2,687		3,051		(364)
Net result from derivative transactions	Net result from derivative transactions	(3,844)		(813)		(3,031)			Net result from derivative transactions	75		260		(185)
Earnings (loss) from investment in unconsolidated joint ventures	Earnings (loss) from investment in unconsolidated joint ventures	237		471		(234)			Earnings (loss) from investment in unconsolidated joint ventures	533		447		86

Gain (loss) on extinguishment of debt	Gain (loss) on extinguishment of debt	—		19,017		(19,017)			Gain (loss) on extinguishment of debt	—		1,167		(1,167)
Total other income (loss)	Total other income (loss)	48,150		30,909		17,241			Total other income (loss)	51,223		52,810		(1,587)
Costs and expenses	Costs and expenses								Costs and expenses
Salaries and employee benefits	Salaries and employee benefits	8,477		7,001		1,476			Salaries and employee benefits	9,425		7,858		1,567
Operating expenses	Operating expenses	4,216		6,224		(2,008)			Operating expenses	4,418		3,938		480
Real estate operating expenses	Real estate operating expenses	6,345		6,034		311			Real estate operating expenses	6,962		8,060		(1,098)
Fee expense	Fee expense	2,195		1,977		218			Fee expense	1,638		2,476		(838)
Depreciation and amortization	Depreciation and amortization	9,464		9,816		(352)			Depreciation and amortization	9,320		9,817		(497)
Total costs and expenses	Total costs and expenses	30,697		31,052		(355)			Total costs and expenses	31,763		32,149		(386)
Income (loss) before taxes	Income (loss) before taxes	10,139		(5,743)		15,882			Income (loss) before taxes	18,720		21,396		(2,676)
Income tax expense (benefit)	Income tax expense (benefit)	(318)		(550)		232			Income tax expense (benefit)	(212)		14		(226)
Net income (loss)	Net income (loss)	$	10,457	$	(5,193)	$	15,650		Net income (loss)	$	18,932	$	21,382	$	(2,450)

Investment Overview

Activity for the three months ended ~~June~~September 30, 2021 included funding of ~~$714.6~~$546.9 million in principal value of commercial mortgage loans, which was offset by ~~$51.1~~$75.5 million of sales and ~~$158.2~~$219.6 million of principal ~~repayments in the three months ended June 30, 2021.~~repayments. We purchased ~~$61.3~~$63.2 million of securities, sold ~~$10.2~~$25.7 million and had ~~$95.7~~$29.6 million of amortization in the portfolio, which contributed to a net ~~decrease~~increase in our securities portfolio of ~~$44.9~~$5.6 million during the three months ended ~~June~~September 30, 2021. We also received proceeds from the sale of real estate of ~~$38.7~~$64.2 million during the three months ended ~~June~~September 30, 2021.

Activity for the three months ended ~~June~~September 30, 2020 included originating and funding of ~~$20.5~~$8.9 million in principal value of commercial mortgage loans, which was partially offset by ~~$231.8~~$63.5 million of sales and ~~$327.8~~$229.3 million of principal ~~repayments in the three months ended June 30, 2020.~~repayments. We sold ~~$424.7~~$34.0 million of securities and had ~~$9.1~~$42.4 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of ~~$423.9~~$59.1 million during the three months ended ~~June~~September 30, 2020. ~~We also invested $3.9 million in real estate, which includes $3.9 million of real estate acquired via foreclosure, and received proceeds from the sale of real estate of $0.3 million.~~

7675

Table of Contents

Operating Overview

Net income (loss) totaled ~~$10.5~~$18.9 million for the three months ended ~~June~~September 30, 2021, compared to ~~$(5.2)~~$21.4 million for the three months ended ~~June~~September 30, 2020. The most significant drivers of the ~~$15.7~~$2.5 million ~~increase~~decrease are as follows:

•~~an increase~~a decrease in total other income (loss) of ~~$17.2~~$1.6 million, primarily as a result of a ~~$19.4~~$3.8 million ~~increase~~decrease in realized gain on sale of real estate, net, ~~$14.8~~a $0.2 million decrease in net results from derivative transactions, and a $1.2 million decrease in gain (loss) on extinguishment of debt, partially offset by a $0.6 million increase in realized gain on sale of securities, net ~~$4.1~~and a $2.2 million increase in sale of loans, ~~net, partially offset by $3.0 million decrease in net results from derivative transactions, and a $19.0 million decrease in gain (loss) on extinguishment of debt;~~net;

•a decrease in net interest income after provision for loan losses of ~~$1.7~~$1.5 million, primarily as a result of the ~~$24.5~~$8.4 million decrease in interest income and the ~~$23.2~~$7.1 million decrease in interest expense;

•a decrease in total costs and expenses of $0.4 million compared to the prior year, primarily as a result of a ~~$2.0~~$1.1 million decrease in real estate operating expenses, a $0.5 million decrease in depreciation and amortization, and a $0.8 million decrease in fee expense, partially offset by a $0.5 million increase in operating expenses and a ~~$1.5~~$1.6 million increase in salaries and employee benefits; and

•~~an increase~~a decrease in income tax expense (benefit) of $0.2 million compared to the prior year, primarily attributable to an increase in ~~forecasted GAAP income in our TRSs.~~allowable deductions due to current period income.

Income (Loss) Before Taxes

Income (loss) before taxes totaled ~~$10.1~~$18.7 million for the three months ended ~~June~~September 30, 2021, compared to ~~$(5.7)~~$21.4 million for the three months ended ~~June~~September 30, 2020. The significant components of the ~~$15.8~~$2.7 million ~~increase~~decrease in income (loss) before taxes are described in the four bullet points under operating overview above.

~~Distributable Earnings~~

Distributable earnings, a non-GAAP financial measure, totaled $13.4 million for the three months ended June 30, 2021, compared to $12.8 million for the three months ended June 30, 2020. A significant component of the $0.6 million increase in distributable earnings is the $14.8 million increase on gain of securities, $8.1 million increase in gain on sale of real estate, net, $7.4 million increase in net result from derivative transactions, partially offset by a $19.0 million decrease in gain (loss) on extinguishment/defeasance of debt, $1.3 million decrease in net interest income, which includes a $24.5 million decrease in interest income and a $23.2 million decrease in interest expense and $1.1 million decrease in fee and other income.

~~See “—Reconciliation of Non-GAAP Financial Measures” for our definition of distributable earnings and a reconciliation to income (loss) before taxes.~~

~~Net Interest Income~~

The $24.5 million decrease in interest income was primarily attributable to a decrease in our securities and loan portfolios. For the three months ended June 30, 2021, securities investments averaged $0.7 billion and loan investments averaged $2.2 billion. For the three months ended June 30, 2020, securities investments averaged $1.1 billion and loan investments averaged $3.2 billion. There was a $0.4 billion decrease in average securities investments, and a $1.0 billion decrease in average loan investments.

The $23.2 million decrease in interest expense was primarily attributable to the overall reduction in our loan and security repurchase line debt outstanding, given the reduction related to collateral and liquidity needs. The decrease was also driven by a decrease in FHLB interest as a result of prepayment fees incurred in 2020 and a lower debt balance in 2021.

The $1.7 million decrease in net interest income after provision for loan losses was primarily attributable to the decrease in net interest income discussed above, the decrease in interest expense discussed above and the $0.4 million increase in provision for loan losses discussed below.

~~Table of Contents~~

As of June 30, 2021, the weighted average yield on our mortgage loan receivables was 5.8%, compared to 6.7% as of June 30, 2020 as the weighted average yield on new loans originated or funded was lower than the weighted average yield on loans that were securitized or paid off. As of June 30, 2021, the weighted average interest rate on borrowings against our mortgage loan receivables was 5.6%, compared to 4.8% as of June 30, 2020. The increase in the rate on borrowings against our mortgage loan receivables from June 30, 2020 to June 30, 2021 was primarily due to higher borrowing rates on new sources of financing obtained during 2021. As of June 30, 2021, we had outstanding borrowings secured by our mortgage loan receivables equal to 21.1% of the carrying value of our mortgage loan receivables, compared to 32.9% as of June 30, 2020.

As of June 30, 2021, the weighted average yield on our real estate securities was 1.7%, compared to 1.6% as of June 30, 2020, primarily due to lower investment in floating rate CRE CLO securities as of June 30, 2021 compared to June 30, 2020. As of June 30, 2021, the weighted average interest rate on borrowings against our real estate securities was 0.9%, compared to 2.6% as of June 30, 2020. The decrease in the rate on borrowings against our real estate securities from June 30, 2020 to June 30, 2021 was primarily due to lower prevailing market borrowing rates as of June 30, 2021 compared to June 30, 2020. As of June 30, 2021, we had outstanding borrowings secured by our real estate securities equal to 82.8% of the carrying value of our real estate securities, compared to 76.9% as of June 30, 2020.

Our real estate is comprised of non-interest bearing assets; however, interest incurred on mortgage financing collateralized by such real estate is included in interest expense. As of June 30, 2021, the weighted average interest rate on mortgage borrowings against our real estate was 4.8%, compared to 5.0% as of June 30, 2020. As of June 30, 2021, we had outstanding borrowings secured by our real estate equal to 78.7% of the carrying value of our real estate, compared to 77.3% as of June 30, 2020.

~~Provision for Loan Losses~~

On January 1, 2020, the Company recorded a CECL reserve of $11.6 million, which equated to 0.36% of $3.2 billion carrying value of its held for investment loan portfolio. This reserve excluded three loans that previously had an aggregate of $14.7 million of asset-specific reserves and a carrying value of $39.8 million as of January 1, 2020. Upon adoption, the aggregated CECL reserve reduced total shareholder’s equity by $5.8 million.

The change of $335.0 thousand during the three months ended June 30, 2021 is reflected as a decrease to provision for (release of) loan loss reserves of $350.0 thousand, and a decrease in reserve on unfunded commitments of $15.0 thousand during the three months ended June 30, 2021. These decreases are primarily due to the update of the macroeconomic assumptions used in the Company’s CECL evaluation in the current quarter. For additional information, refer to “Allowance for Credit Losses and Non-Accrual Status” in Note 3, Mortgage Loan Receivables to the consolidated financial statements.

As of June 30, 2020, the Company released CECL reserves of $(0.7) million for a total CECL reserve of $29.4 million. This excludes five loans that previously had an aggregate of $20.7 million of asset-specific reserves and a carrying value of $76.9 million as of June 30, 2020. The change of $(0.7) million during the quarter is reflected as a decrease of reserve to provision expense of $(0.3) million, and a decrease in reserve on unfunded commitments of $(0.4) million. These decreases are primarily due to the decrease in the size of our loan portfolio, offset by an update of the macroeconomic assumptions used in the Company’s CECL evaluation in the current quarter.

~~Real Estate Operating Income~~

~~The increase of $2.8 million in real estate operating income was primarily attributable to an increase in operations as a result of the easing of restrictions in place due to COVID-19.~~

~~Sales of Loans, Net~~

Income (loss) from sales of loans, net, includes all loan sales, whether by securitization, whole loan sales or other means. Income from sales of loans, net also includes realized losses on loans related to lower of cost or market adjustments. During the three months ended June 30, 2021, we sold two mortgage loan receivables held for investment, net, at amortized cost, with an aggregate outstanding principal balance of $47.7 million. In the three months ended June 30, 2020, we sold/transferred two loans with an aggregate outstanding principal balance of $68.1 million. We also sold five mortgage loan receivables held for investment, net, at amortized cost, with an aggregate outstanding principal balance of $172.0 million during the three months ended June 30, 2020. During the three months ended June 30, 2021, we recorded no realized losses on loans related to lower of cost or market adjustments. During the three months ended June 30, 2020, we released $7.6 million of realized losses on loans related to lower of cost or market adjustments. Income from sales of loans, net is subject to market conditions impacting timing, size and pricing and as such may vary significantly quarter to quarter.

~~Table of Contents~~

~~Realized Gain (Loss) on Securities~~

We sold $10.2 million of securities for the three months ended June 30, 2021. We sold $424.7 million of securities for the three months ended June 30, 2020. The increase of $14.8 million in realized gain (loss) on securities is a result of more favorable security prices upon exit existing during the three months ended June 30, 2021 security sales as compared to the three months ended June 30, 2020 security sales during the height of the COVID-19 pandemic. Included in realized gain (loss) on securities are $(0.1) million other than temporary impairments on securities for the three months ended June 30, 2020. There were no other than temporary impairments on securities recorded for the three months ended June 30, 2021.

~~Unrealized Gain (Loss) on Equity Securities~~

There was no unrealized gain (loss) on equity securities as of June 30, 2021, compared to $0.4 million as of June 30, 2020. The Company has elected the fair market value option for accounting for these equity securities and changes in fair value are recorded in current period earnings.

~~Unrealized Gain (Loss) on Agency Interest-Only Securities~~

~~The negative change of $146.2 thousand in unrealized gain (loss) on Agency interest-only securities was due to changes in the fair value of the securities.~~

~~Realized Gain (Loss) on Sale of Real Estate, Net~~

~~The increase of $19.4 million in realized gain (loss) on sale of real estate, net was a result of the sale of our retail property in North Dartmouth, MA.~~

~~Fee and Other Income~~

We generate fee and other income from origination fees, exit fees and other fees on the loans we originate and in which we invest and dividend income on our investment in FHLB stock and equity securities. The $1.1 million decrease in fee and other income year-over-year was primarily due to a decrease in exit fees, origination fees and dividend income.

~~Net Result from Derivative Transactions~~

Net result from derivative transactions represented a loss of $3.8 million for the three months ended June 30, 2021, which was comprised of an unrealized loss of $0.6 million and a realized loss of $3.2 million, compared to a loss of $0.8 million for the three months ended June 30, 2020, which was comprised of an unrealized loss of $0.6 million and a realized loss of $0.2 million, resulting in a negative change of $3.0 million. The hedge positions were related to fixed rate conduit loans and securities investments. The derivative positions that generated these results were a combination of interest rate futures that we employed in an effort to hedge the interest rate risk on the financing of our fixed rate assets and the net interest income we earned against the impact of changes in interest rates. The loss in 2021 was primarily related to movement in interest rates during the three months ended June 30, 2021. The total net result from derivative transactions is composed of hedging interest expense, realized gains/losses related to hedge terminations and unrealized gains/losses related to changes in the fair value of asset hedges.

~~Earnings (Loss) from Investment in Unconsolidated Joint Ventures~~

Earnings (loss) from our investment in Grace Lake LLC totaled $0.3 million and $0.3 million for the three months ended June 30, 2021 and 2020, respectively. Earnings (loss) from our investment in 24 Second Avenue totaled $(0.1) million and $0.2 million for the three months ended June 30, 2021 and 2020, respectively. See Note 6, Investment in and Advances to Unconsolidated Joint Ventures for further detail.

~~Table of Contents~~

~~Gain (Loss) on Extinguishment/Defeasance of Debt~~

There was no gain (loss) on extinguishment/defeasance of debt for the three months ended June 30, 2021, and there was a $19.0 million gain (loss) on extinguishment/defeasance of debt totaled for the three months ended June 30, 2020. During the three months ended June 30, 2020, the Company retired $72.8 million of principal of the 2027 Notes for a repurchase price of $61.2 million, recognizing a $10.6 million net gain on extinguishment of debt after recognizing $(1.0) million of unamortized debt issuance costs associated with the retired debt; the Company retired $45.2 million of principal of the 2025 Notes for a repurchase price of $38.5 million, recognizing a $6.2 million net gain on extinguishment of debt after recognizing $(0.4) million of unamortized debt issuance costs associated with the retired debt; the Company retired $14.4 million of principal of the 2022 Notes for a repurchase price of $13.8 million, recognizing a $0.6 million net gain on extinguishment of debt after recognizing $(0.1) million of unamortized debt issuance costs associated with the retired debt; and the Company retired $6.7 million of principal of the 2021 Notes for a repurchase price of $6.5 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing $(16.9) thousand of unamortized debt issuance costs associated with the retired debt.

~~Salaries and Employee Benefits~~

Salaries and employee benefits totaled $8.5 million for the three months ended June 30, 2021, compared to $7.0 million for the three months ended June 30, 2020. Salaries and employee benefits are comprised primarily of salaries, bonuses, equity based compensation and other employee benefits. The increase of $1.5 million in compensation expense was primarily attributable to an increase in bonus accrual attributed to increased employee head count as compared to the three months ended June 30, 2020.

~~Operating Expenses~~

Operating expenses are primarily comprised of professional fees, lease expense and technology expenses. The decrease of $2.0 million was primarily related to a decrease in professional fees during the three months ended June 30, 2021.

~~Real Estate Operating Expenses~~

~~The increase of $0.3 million in real estate operating expenses primarily relates to the acquisition of real estate in 2020 and 2021, partially offset by real estate sales in 2021.~~

~~Fee Expense~~

Fee expense is comprised primarily of custodian fees, financing costs and servicing fees related to loans. The increase of $0.2 million in fee expense was primarily attributable to an increase in other professional fees, partially offset by a decrease in financing cost fees, legal fees paid for loan and real estate assets, and dead deal costs in the three months ended June 30, 2021.

~~Depreciation and Amortization~~

~~The $0.4 million decrease in depreciation and amortization was attributable to the sale of real estate in 2020 and 2021.~~

~~Income Tax (Benefit) Expense~~

Most of our consolidated income tax provision related to the business units held in our TRSs. The increase in income tax expense (benefit) of $0.2 million is primarily attributable to taxable gains related primarily to loan sales in our TRSs.

~~Table of Contents~~

~~Results of Operations~~

~~Six months ended June 30, 2021 compared to the six months ended June 30, 2020~~

~~The following table sets forth information regarding our consolidated results of operations ($ in thousands):~~

Six Months Ended June 30, 2021 2021 vs
2021 2020 2020
Net interest income
Interest income $ 76,865 $ 134,686 $ (57,821)
Interest expense 91,199 119,827 (28,628)
Net interest income (14,334) 14,859 (29,193)
Provision for (release of) loan loss reserves (4,586) 25,852 (30,438)
Net interest income (expense) after provision for (release of) loan losses (9,748) (10,993) 1,245
Other income (loss)
Real estate operating income 50,718 50,101 617
Sale of loans, net 3,392 261 3,131
Realized gain (loss) on securities 594 (11,787) 12,381
Unrealized gain (loss) on equity securities — (132) 132
Unrealized gain (loss) on Agency interest-only securities (68) 174 (242)
Realized gain (loss) on sale of real estate, net 19,389 10,528 8,861
Fee and other income 5,735 5,024 711
Net result from derivative transactions 927 (16,248) 17,175
Earnings (loss) from investment in unconsolidated joint ventures 673 912 (239)
Gain (loss) on extinguishment of debt — 21,077 (21,077)
Total other income (loss) 81,360 59,910 21,450
Costs and expenses
Salaries and employee benefits 18,011 24,023 (6,012)
Operating expenses 8,457 12,018 (3,561)
Real estate operating expenses 12,555 13,981 (1,426)
Fee expense 3,793 3,415 378
Depreciation and amortization 19,000 19,825 (825)
Total costs and expenses 61,816 73,262 (11,446)
Income (loss) before taxes 9,796 (24,345) 34,141
Income tax expense (benefit) (1,096) (5,091) 3,995
Net income (loss) $ 10,892 $ (19,254) $ 30,146

~~Investment Overview~~

Activity for the six months ended June 30, 2021 included originating and funding $872.1 million in principal value of commercial mortgage loans, which was offset by $97.6 million of sales and $533.0 million of principal repayments in the six months ended June 30, 2021. We acquired $101.4 million of new securities, which was offset by $339.2 million of sales and $106.3 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of $339.1 million during the six months ended June 30, 2021. We also invested $43.8 million in real estate, which included $43.8 million of real estate acquired via foreclosure, and received proceeds from the sale of real estate of $82.5 million.

Activity for the six months ended June 30, 2020 included originating and funding $547.2 million in principal value of commercial mortgage loans, which was offset by $421.2 million of sales and $446.4 million of principal repayments in the six months ended June 30, 2020. We acquired $438.3 million of new securities, which was partially offset by $532.2 million of sales and $52.8 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of $214.6 million during the six months ended June 30, 2020. We also invested $31.7 million in real estate, which included $25.4 million of real estate acquired via foreclosure, and received proceeds from the sale of real estate of $30.4 million.

~~Table of Contents~~

~~Operating Overview~~

Net income (loss) totaled $10.9 million for the six months ended June 30, 2021, compared to $(19.3) million for the six months ended June 30, 2020. The most significant drivers of the $30.1 million increase are as follows:

•an increase in net interest income after provision for loan losses of $1.2 million, as a result of the $57.8 million decrease in interest income and a $28.6 million decrease in interest expense. Also contributing was a $30.4 million decrease in provision for loan loss reserves as a result of a release of provision as compared to the initial adoption of and recording of provision expense in connection with CECL for the six months ended June 30, 2020;

•an increase in total other income (loss) of $21.4 million, primarily as a result of a $17.2 million increase in net results from derivative transactions, $12.4 million increase as a result of realized gain on securities, $8.9 million increase in realized gain on sale of real estate, net, and an increase of $3.1 million in sales of loans, partially offset by an increase of $21.1 million of loss on extinguishment of debt;

•a decrease in total costs and expenses of $11.4 million compared to the prior year, primarily attributable to a $6.0 million decrease in salaries and employee benefit, a $1.4 million decrease in real estate operating expenses, and a $3.6 million decrease in operating expenses; and

•~~a ($4.0 million) decrease in income tax expense (benefit) compared to the prior year, primarily attributable to a decrease in forecasted GAAP income in our TRSs.~~

~~Income (Loss) Before Taxes~~

Income (loss) before taxes totaled $9.8 million for the six months ended June 30, 2021, compared to $(24.3) million for the six months ended June 30, 2020. The significant components of the $34.1 million decrease in (loss) before taxes are described in the first four bullet points under operating overview above.

Distributable Earnings

Distributable earnings, a non-GAAP financial measure, totaled ~~$16.6~~$17.0 million for the ~~six~~three months ended ~~June~~September 30, 2021, compared to ~~$43.6~~$19.7 million for the ~~six~~three months ended ~~June~~September 30, 2020. ~~The~~A significant ~~components~~component of the ~~$27.0~~$2.7 million decrease in distributable earnings ~~are a~~is the $9.2 million decrease in gain on sale of ~~$21.2~~real estate, net, $1.3 million decrease in net interest income, ~~after provision for loan losses, an increase~~which includes a $8.4 million decrease in ~~total other~~interest income ~~(loss)~~and a $7.1 million decrease in interest expense and $1.2 million decrease in gain on extinguishment/defeasance of ~~$5.4 million, primarily as a result of~~debt. These decreases are partially offset by an increase of ~~$4.4~~$4.1 million of net (income) loss attributable to noncontrolling interest in consolidated joint ventures, an increase of $2.5 million in sale of loans, net, ana $1.1 million increase ~~of $0.7 million in fee and other income, an increase of $0.6 million~~ in operating lease income, ~~and an~~a $1.6 million increase ~~of $12.4 million in gain (loss) on securities, an increase of $4.6 million in sale of real estate, net, an increase of $3.9 million~~ in net ~~results~~result from derivative transactions ~~a decrease of $21.1 million in gain (loss) on extinguishment of debt~~ and ~~an increase of~~ $0.6 million ~~in salaries and employee benefits.~~increase on gain of securities.

See “—Reconciliation of Non-GAAP Financial Measures” for our definition of distributable earnings and a reconciliation to income (loss) before taxes.

Net Interest Income

The ~~$57.8~~$8.4 million decrease in interest income was primarily attributable to a decrease in our ~~security~~securities and loan ~~portfolio due to paydowns and sales with lower prevailing LIBOR rates.~~portfolios. For the ~~six~~three months ended ~~June~~September 30, 2021, securities investments averaged ~~$0.8~~$0.7 billion and loan investments averaged ~~$2.2~~$2.7 billion. For the ~~six~~three months ended ~~June~~September 30, 2020, securities investments averaged ~~$1.4~~$1.5 billion and loan investments averaged ~~$3.3~~$2.9 billion. There was a ~~$0.6~~$0.8 billion decrease in average securities investments, and a ~~$1.1~~$0.2 billion decrease in average loan investments.

The ~~$28.6~~$7.1 million decrease in interest expense ~~is due~~was primarily attributable to the overall reduction in our loan and security repurchase line and revolving credit facility debt outstanding, given the reduction related to collateral and liquidity needs, partially offset by an increase in interest as a result of the 2029 Notes.

The $1.5 million decrease in net interest income after provision for loan losses was primarily attributable to the decrease in ~~repurchase facility financing and FHLB financing as a result of a~~net interest income discussed above, the decrease in ~~the debt outstanding and a reduction in mortgage loan financing~~ interest expense ~~as a result of paydowns.~~discussed above and the $0.1 million increase in provision for loan losses discussed below.

8276

Table of Contents

~~The decrease in net interest income before provision for loan losses of $29.2 million is explained in the paragraphs above.~~

As of ~~June~~September 30, 2021, the weighted average yield on our mortgage loan receivables was ~~5.8%~~6.0%, compared to ~~6.7%~~6.8% as of ~~June~~September 30, 2020 as the weighted average yield on new loans originated or funded was lower than the weighted average yield on loans that were securitized or paid off. As of ~~June~~September 30, 2021, the weighted average interest rate on borrowings against our mortgage loan receivables was ~~5.6%~~3.7%, compared to ~~4.8%~~5.0% as of ~~June~~September 30, 2020. The increase in the rate on borrowings against our mortgage loan receivables from ~~June~~September 30, 2020 to ~~June~~September 30, 2021 was primarily due to higher borrowing rates on new sources of financing obtained ~~and held~~ during ~~the three months ended June 30,~~ 2021. As of ~~June~~September 30, 2021, we had outstanding borrowings secured by our mortgage loan receivables equal to ~~21.1%~~30.5% of the carrying value of our mortgage loan receivables, compared to ~~32.9%~~33.5% as of ~~June~~September 30, 2020.

As of ~~June~~September 30, 2021, the weighted average yield on our real estate securities was ~~1.7%~~1.8%, compared to 1.6% as of ~~June~~September 30, 2020, primarily due to ~~a reduced position~~lower investment in floating rate CRE CLO securities as of ~~June~~September 30, 2021 compared to ~~June~~September 30, 2020. As of ~~June~~September 30, 2021, the weighted average interest rate on borrowings against our real estate securities was ~~0.9%~~0.8%, compared to ~~2.6%~~1.4% as of ~~June~~September 30, 2020. The decrease in the rate on borrowings against our real estate securities from ~~June~~September 30, 2020 to ~~June~~September 30, 2021 was primarily due to lower prevailing market borrowing rates as of ~~June~~September 30, 2021 compared to ~~June~~September 30, 2020. As of ~~June~~September 30, 2021, we had outstanding borrowings secured by our real estate securities equal to ~~82.8%~~76.3% of the carrying value of our real estate securities, compared to ~~76.9%~~73.6% as of ~~June~~September 30, 2020.

Our real estate is comprised of non-interest bearing assets; however, interest incurred on mortgage financing collateralized by such real estate is included in interest expense. As of ~~June~~September 30, 2021, the weighted average interest rate on mortgage borrowings against our real estate was 4.8%, compared to 5.0% as of ~~June~~September 30, 2020. As of ~~June~~September 30, 2021, we had outstanding borrowings secured by our real estate equal to ~~78.7%~~79.1% of the carrying value of our real estate, compared to ~~77.3%~~77.7% as of September 30, 2020.

Provision for Loan Losses

The change of $(2.4) million during the three months ended September 30, 2021 is reflected as a decrease to provision for (release of) loan loss reserves of $(2.3) million, and a decrease in reserve on unfunded commitments of $(0.1) million during the three months ended September 30, 2021. These decreases are primarily due to the update of the macroeconomic assumptions used in the Company’s CECL evaluation in the current quarter. For additional information, refer to “Allowance for Credit Losses and Non-Accrual Status” in Note 3, Mortgage Loan Receivables to the consolidated financial statements.

The change of $(2.5) million during the three months ended September 30, 2020 is reflected as a decrease of reserve to provision expense of $(2.0) million, and a decrease in reserve on unfunded commitments of $(0.5) million. These decreases are primarily due to the decrease in the size of our loan portfolio, offset by an update of the macroeconomic assumptions used in the Company’s CECL evaluation in the current quarter.

Real Estate Operating Income

The increase of $1.1 million in real estate operating income was primarily attributable to an increase in operations as a result of the easing of restrictions in place due to COVID-19.

Sales of Loans, Net

Income (loss) from sales of loans, net, includes all loan sales, whether by securitization, whole loan sales or other means. Income from sales of loans, net also includes realized losses on loans related to lower of cost or market adjustments. During the three months ended September 30, 2021, we securitized six mortgage loan receivables held for investment, net, at amortized cost, with an aggregate outstanding principal balance of $72.2 million for a realized gain of $3.3 million. In the three months ended September 30, 2020, we sold/transferred eight loans with an aggregate outstanding principal balance of $60.3 million. We also sold one mortgage loan receivable held for investment, net, at amortized cost, with an aggregate outstanding principal balance of $7.0 million during the three months ended September 30, 2020. During the three months ended September 30, 2021 and September 30, 2020 we recorded no realized losses on loans related to lower of cost or market adjustments. Income from sales of loans, net is subject to market conditions impacting timing, size and pricing and as such may vary significantly quarter to quarter.

Table of Contents

Realized Gain (Loss) on Securities

We sold $25.7 million of securities for the three months ended September 30, 2021. We sold $34.0 million of securities for the three months ended September 30, 2020. The increase of $0.6 million in realized gain (loss) on securities is a result of more favorable security prices upon exit during the three months ended September 30, 2021 security sales as compared to the three months ended September 30, 2020 security sales. There were no other than temporary impairments on securities recorded for the three months ended September 30, 2021 and September 30, 2020.

Unrealized Gain (Loss) on Agency Interest-Only Securities

The negative change of $28.4 thousand in unrealized gain (loss) on Agency interest-only securities was due to changes in the fair value of the securities.

Realized Gain (Loss) on Sale of Real Estate, Net

The decrease of $3.8 million in realized gain (loss) on sale of real estate, net was a result of larger gains on the sale of three properties for the three months ended September 30, 2020 as compared to the sale of three properties for the three months ended September 30, 2021.

Fee and Other Income

We generate fee and other income from origination fees, exit fees and other fees on the loans we originate and in which we invest and dividend income on our investment in FHLB stock and equity securities. The $0.4 million decrease in fee and other income year-over-year was primarily due to a decrease in exit fees, origination fees and dividend income.

Net Result from Derivative Transactions

Net result from derivative transactions represented a gain of $0.1 million for the three months ended September 30, 2021, which was comprised of an unrealized gain of $0.5 million and a realized loss of $0.4 million, compared to a gain of $0.3 million for the three months ended September 30, 2020, which was comprised of an unrealized gain of $0.1 million and a realized gain of $0.2 million, resulting in a negative change of $0.2 million. The hedge positions were related to fixed rate conduit loans and securities investments. The derivative positions that generated these results were a combination of interest rate futures that we employed in an effort to hedge the interest rate risk on the financing of our fixed rate assets and the net interest income we earned against the impact of changes in interest rates. The gain in 2021 was primarily related to movement in interest rates during the three months ended September 30, 2021. The total net result from derivative transactions is composed of hedging interest expense, realized gains/losses related to hedge terminations and unrealized gains/losses related to changes in the fair value of asset hedges.

Earnings (Loss) from Investment in Unconsolidated Joint Ventures

Earnings (loss) from our investment in Grace Lake LLC totaled $0.4 million and $0.2 million for the three months ended September 30, 2021 and 2020, respectively. Earnings (loss) from our investment in 24 Second Avenue totaled $0.1 million and $0.2 million for the three months ended September 30, 2021 and 2020, respectively. See Note 6, Investment in and Advances to Unconsolidated Joint Ventures for further detail.

Gain (Loss) on Extinguishment/Defeasance of Debt

There was no gain (loss) on extinguishment/defeasance of debt for the three months ended September 30, 2021. There was a $1.2 million gain (loss) on extinguishment/defeasance of debt for the three months ended September 30, 2020. During the three months ended September 30, 2020, the Company retired $6.2 million of principal of the 2027 Notes for a repurchase price of $5.5 million, recognizing a $0.6 million net gain on extinguishment of debt after recognizing $(80.3) thousand of unamortized debt issuance costs associated with the retired debt, the Company retired $2.8 million of principal of the 2025 Notes for a repurchase price of $2.6 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing $(24.6) thousand of unamortized debt issuance costs associated with the retired debt, the Company retired $19.7 million of principal of the 2022 Notes for a repurchase price of $19.4 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing $(0.1) million of unamortized debt issuance costs associated with the retired debt and the Company retired $7.2 million of principal of the 2021 Notes for a repurchase price of $7.1 million, recognizing a $3.2 thousand net gain on extinguishment of debt after recognizing $(13.9) thousand of unamortized debt issuance costs associated with the retired debt.

Table of Contents

Salaries and Employee Benefits

Salaries and employee benefits totaled $9.4 million for the three months ended September 30, 2021, compared to $7.9 million for the three months ended September 30, 2020. Salaries and employee benefits are comprised primarily of salaries, bonuses, equity based compensation and other employee benefits. The increase of $1.6 million in compensation expense was due to an increase in bonus accrual offset by a decrease in salaries and other employee expenses and a decrease in equity based compensation as compared to the three months ended September 30, 2020.

Operating Expenses

Operating expenses are primarily comprised of professional fees, lease expense and technology expenses. The increase of $0.5 million was primarily related to an increase in professional and information technology fees during the three months ended September 30, 2021.

Real Estate Operating Expenses

The decrease of $1.1 million in real estate operating expenses is primarily due to property sales offset by increased hotel operations and the acquisition of real estate during the three months ended September 30, 2021.

Fee Expense

Fee expense is comprised primarily of custodian fees, financing costs and servicing fees related to loans. The decrease of $0.8 million in fee expense was primarily attributable to an increase in other professional fees, partially offset by a decrease in financing cost fees, legal fees paid for loan and real estate assets, and dead deal costs in the three months ended September 30, 2021.

Depreciation and Amortization

The $0.5 million decrease in depreciation and amortization was attributable to the sale of real estate in 2020 and 2021.

Income Tax (Benefit) Expense

Most of our consolidated income tax provision related to the business units held in our TRSs. The decrease in income tax expense (benefit) of $0.2 million is primarily attributable to an increase in allowable deductions due to current period income.

Table of Contents

Results of Operations

Nine months ended September 30, 2021 compared to the nine months ended September 30, 2020

The following table sets forth information regarding our consolidated results of operations ($ in thousands):


	Nine Months Ended September 30, 2021			2021 vs
		2021		2020		2020

Net interest income
Interest income		$	123,099	$	189,306	$	(66,207)
Interest expense		140,538		176,225		(35,687)
Net interest income		(17,439)		13,081		(30,520)
Provision for (release of) loan loss reserves		(6,950)		23,340		(30,290)
Net interest income (expense) after provision for (release of) loan losses		(10,489)		(10,259)		(230)
Other income (loss)
Real estate operating income		77,320		75,565		1,755


Sale of loans, net		6,685		1,387		5,298
Realized gain (loss) on securities		879		(12,089)		12,968
Unrealized gain (loss) on equity securities		—		(132)		132
Unrealized gain (loss) on Agency interest-only securities		(87)		183		(270)
Realized gain (loss) on sale of real estate, net		37,155		32,116		5,039

Fee and other income		8,422		8,075		347
Net result from derivative transactions		1,002		(15,988)		16,990
Earnings (loss) from investment in unconsolidated joint ventures		1,206		1,359		(153)

Gain (loss) on extinguishment of debt		—		22,244		(22,244)
Total other income (loss)		132,582		112,720		19,862
Costs and expenses
Salaries and employee benefits		27,436		31,880		(4,444)
Operating expenses		12,875		15,957		(3,082)
Real estate operating expenses		19,518		22,041		(2,523)
Fee expense		5,431		5,892		(461)
Depreciation and amortization		28,320		29,642		(1,322)
Total costs and expenses		93,580		105,412		(11,832)
Income (loss) before taxes		28,513		(2,951)		31,464
Income tax expense (benefit)		(1,308)		(5,078)		3,770
Net income (loss)		$	29,821	$	2,127	$	27,694

Investment Overview

Activity for the nine months ended September 30, 2021 included originating and funding $1.4 billion in principal value of commercial mortgage loans, which was offset by $173.2 million of sales and $752.6 million of principal repayments. We acquired $164.5 million of new securities, which was offset by $365.0 million of sales and $135.8 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of $333.6 million during the nine months ended September 30, 2021. We also invested $64.2 million in real estate, which included $43.8 million of real estate acquired via foreclosure, and received proceeds from the sale of real estate of $146.7 million.

Activity for the nine months ended September 30, 2020 included originating and funding $556.1 million in principal value of commercial mortgage loans, which was offset by $484.7 million of sales and $675.7 million of principal repayments. We acquired $439.4 million of new securities, which was partially offset by $566.2 million of sales and $95.2 million of amortization in the portfolio, which partially contributed to a net decrease in our securities portfolio of $273.7 million during the nine months ended September 30, 2020. We also invested $31.7 million in real estate, which included $25.4 million of real estate acquired via foreclosure, and received proceeds from the sale of real estate of $94.2 million.

Table of Contents

Operating Overview

Net income (loss) totaled $29.8 million for the nine months ended September 30, 2021, compared to $2.1 million for the nine months ended September 30, 2020. The most significant drivers of the $27.7 million increase are as follows:

•an increase in total other income (loss) of $19.9 million, primarily as a result of a $17.0 million increase in net results from derivative transactions, a $13.0 million increase as a result of realized gain on securities, a $5.0 million increase in realized gain on sale of real estate, net, and an increase of $5.3 million in sales of loans, partially offset by a decrease of $22.2 million of gain on extinguishment of debt;

•a decrease in total costs and expenses of $11.8 million compared to the prior year, primarily attributable to a $4.4 million decrease in salaries and employee benefit, a $3.1 million increase in operating expenses and a $2.5 million decrease in real estate operating expenses;

•a decrease in net interest income after provision for loan losses of $0.2 million, as a result of the $66.2 million decrease in interest income and a $35.7 million decrease in interest expense, offset by a $30.3 million decrease in provision for loan loss reserves as a result of a release of provision as compared to the initial adoption of and recording of provision expense in connection with CECL for the nine months ended September 30, 2020; and

•a ($3.8 million) decrease in income tax expense (benefit) compared to the prior year is primarily related to an increase in income due to decreased interest expense as well as a decrease to hedging losses in 2021.

Income (Loss) Before Taxes

Income (loss) before taxes totaled $28.5 million for the nine months ended September 30, 2021, compared to $(3.0) million for the nine months ended September 30, 2020. The significant components of the $31.5 million increase in income before taxes are described in the first four bullet points under operating overview above.

Distributable Earnings

Distributable earnings, a non-GAAP financial measure, totaled $33.6 million for the nine months ended September 30, 2021, compared to $46.4 million for the nine months ended September 30, 2020. The significant components of the $12.8 million decrease in distributable earnings are a decrease of $22.5 million in net interest income after provision for loan losses, an increase in total other income (loss) of $0.6 million, primarily as a result of an increase of $13.0 million of realized gain (loss) on securities, an increase of $6.9 million in sale of loans, net, an increase of $5.5 million in net results from derivative transactions, and an increase of $1.8 million in operating lease income partially offset by a decrease of $22.2 million in gain (loss) on extinguishment of debt and a decrease of $4.6 million in sale of real estate, net. In addition, total costs and expenses decreased by $4.2 million primarily as a result of a decrease of $3.1 million in operating expenses and a decrease of $2.5 million to real estate operating expenses partially offset by an increase of $3.2 million in salaries and employee benefits.

Our results of operations in the second quarter of 2020 were significantly impacted by the actions we took to generate liquidity and pay down mark-to-market debt in direct response to the highly volatile market conditions that occurred due to the COVID-19 pandemic. The actions taken by management had multiple impacts on distributable earnings for the three months ended June 30, 2020. In late March of 2020, as the COVID-19 crisis continued to unfold, the ability of repurchase financing counterparties to determine the value of collateral in the form of CMBS was impaired as trading volumes in the commercial real estate (“CRE”) securities market were at depressed levels characterized by very few buyers and very few, typically distressed, sellers. As a result, the Company received margin calls on its securities repurchase financing, all of which were successfully satisfied by the Company in cash in a timely manner. Management and the board of directors, as stockholders owning over 10% of the Company and as accountable stewards of all stockholders’ capital, elected to strategically position the Company for potential long-term volatility due to the COVID-19 pandemic. The Company therefore took decisive defensive actions, including halting new investment activity, selling performing loans and highly rated securities, paying down debt, including mark-to-market debt that was otherwise not due, as well as hiring professional service firms. These actions were significant strategic shifts to position the Company defensively against highly volatile market conditions caused by the COVID-19 pandemic.

Table of Contents

The financial impact of such actions aggregated to a $16.9 million net reduction to distributable earnings for the three months ended June 30, 2020. The reduction included $34.5 million of losses comprised of (i) $6.7 million of losses from sales of performing first mortgage loans included in sale of loans, net; (ii) $15.4 million of losses from sales of CMBS; (iii) $3.7 million of losses from conduit loan sales; (iv) $6.5 million of prepayment penalties related to pay downs of mark-to-market debt included in interest expense; (v) $2.1 million of professional fee expenses included in operating expenses primarily for advisory fees related to increasing liquidity and paying down debt with $20 thousand in fees related to employee health and safety, compliance with local, state and national guidelines, and head count reduction; and (vi) $0.2 million of severance costs included in salaries and employee benefits. The losses were partially offset by (vii) $19.0 million of gains from the repurchase of, and extinguishment of, unsecured corporate bond debt at a discount from par, net of (viii) $1.5 million of accelerated premium amortization included in interest expense.

See “—Reconciliation of Non-GAAP Financial Measures” for our definition of distributable earnings and a reconciliation to income (loss) before taxes.

Net Interest Income

The $66.2 million decrease in interest income was primarily attributable to a decrease in our securities and loan portfolios due to paydowns and sales with lower prevailing LIBOR rates. For the nine months ended September 30, 2021, securities investments averaged $0.8 billion and loan investments averaged $2.3 billion. For the nine months ended September 30, 2020, securities investments averaged $1.7 billion and loan investments averaged $3.2 billion. There was a $0.9 billion decrease in average securities, and a $0.9 billion decrease in average loan investments.

The $35.7 million decrease in interest expense is primarily due to the decrease in financing from repurchase facilities, the FHLB, and our revolving credit facility as a result of a decrease in the debt outstanding and a reduction in mortgage loan financing interest expense as a result of paydowns.

The decrease in net interest income before provision for loan losses of $30.5 million is explained in the paragraphs above.

As of September 30, 2021, the weighted average yield on our mortgage loan receivables was 6.0%, compared to 6.8% as of September 30, 2020 as the weighted average yield on new loans originated was lower than the weighted average yield on loans that were securitized or paid off. As of September 30, 2021, the weighted average interest rate on borrowings against our mortgage loan receivables was 3.7%, compared to 5.0% as of September 30, 2020. The decrease in the rate on borrowings against our mortgage loan receivables from September 30, 2020 to September 30, 2021 was primarily due to the utilization of new sources of financing at lower borrowing rates obtained and held during the three and nine months ended September 30, 2021. As of September 30, 2021, we had outstanding borrowings secured by our mortgage loan receivables equal to 30.5% of the carrying value of our mortgage loan receivables, compared to 33.5% as of September 30, 2020.

As of September 30, 2021, the weighted average yield on our real estate securities was 1.8%, compared to 1.6% as of September 30, 2020, primarily due to a reduced position in floating rate CRE CLO securities as of September 30, 2021 compared to September 30, 2020. As of September 30, 2021, the weighted average interest rate on borrowings against our real estate securities was 0.8%, compared to 1.4% as of September 30, 2020. The decrease in the rate on borrowings against our real estate securities from September 30, 2020 to September 30, 2021 was primarily due to lower prevailing market borrowing rates as of September 30, 2021 compared to September 30, 2020. As of September 30, 2021, we had outstanding borrowings secured by our real estate securities equal to 76.3% of the carrying value of our real estate securities, compared to 73.6% as of September 30, 2020.

Our real estate is comprised of non-interest bearing assets; however, interest incurred on mortgage financing collateralized by such real estate is included in interest expense. As of September 30, 2021, the weighted average interest rate on mortgage borrowings against our real estate was 4.8%, compared to 5.0% as of September 30, 2020. As of September 30, 2021, we had outstanding borrowings secured by our real estate equal to 79.1% of the carrying value of our real estate, compared to 77.7% as of September 30, 2020.

Provision for (release of) Loan Loss Reserves

Table of Contents

The total change in reserve for provision for the ~~six~~nine months ended ~~June~~September 30, 2021 was a release of ~~$4.6~~$7.0 million. The release represents a decline in the general reserve of loans held for investment of ~~$4.5~~$6.8 million and the release on unfunded loan commitments of ~~$0.1~~$0.2 million. The release during the year is primarily due to an improvement in macroeconomic assumptions. For additional information, refer to “Allowance for Credit Losses and Non-Accrual Status” in Note 3, Mortgage Loan Receivables, to the consolidated financial statements. The total change in reserve for provision for the ~~six~~nine months ended ~~June~~September 30, 2020 was an addition of ~~$17.9~~$15.3 million. The increase represents an increase in the general reserve of loans held for investment of ~~$17.6~~$15.6 million ~~and an addition~~decrease of ~~reserve of $0.2~~$0.3 million for unfunded loan commitments primarily as a result of the use of a recessionary macroeconomic scenario.

Real Estate Operating Income

The increase of ~~$0.6~~$1.8 million in real estate operating income was primarily attributable to an increase in operations as a result of the easing of restrictions in place due to COVID-19.

Sale of Loans, Net

Income (loss) from sale of loans, net, includes all loan sales, whether by securitization, whole loan sales or other means. Income (loss) from sale of loans, net also includes realized losses on loans related to lower of cost or market adjustments. During the ~~six~~nine months ended ~~June~~September 30, 2021, we sold/transferred ~~three~~eight loans with an aggregate outstanding principal balance of ~~$94.2~~$119.9 million resulting in a gain of ~~$3.4~~$6.7 million. During the ~~six~~nine months ended ~~June~~September 30, 2021, we recorded no realized losses on loans related to lower of cost or market adjustments. During the ~~six~~nine months ended ~~June~~September 30, 2020, we sold/transferred 2230 loans with an aggregate outstanding principal balance of ~~$253.5~~$313.7 million. During the ~~six~~nine months ended ~~June~~September 30, 2020, we recorded ~~$2.0 thousand~~no realized losses on loans related to lower of cost or market adjustments. Income from sales of loans, net is subject to market conditions impacting timing, size and pricing and as such may vary significantly quarter to quarter.

~~Table of Contents~~

Realized Gain (Loss) on Securities

The ~~change in~~ realized gain (loss) on securities for the ~~six~~nine months ended ~~June~~September 30, 2021 was $0.9 million compared to ~~June~~a realized loss of $(12.1) million for September 30, 2020, which resulted in ~~an increase~~a net positive change of ~~$12.4~~$13.0 million. For the ~~six~~nine months ended ~~June~~September 30, 2021, we sold ~~$339.2~~$365.0 million of securities, comprised of ~~$333.3~~$359.0 million of CMBS and ~~$5.9~~$6.0 million of Agency securities. For the ~~six~~nine months ended ~~June~~September 30, 2020, we sold ~~$532.2~~$566.2 million of securities, comprised of ~~$513.5~~$547.7 million of CMBS, $4.0 million of corporate bonds and ~~$14.7~~$14.5 million of equity securities. Other than temporary impairments on securities of $(0.1) million are included in realized gain (loss) on securities for the ~~six~~nine months ended ~~June~~September 30, 2021, compared to $(0.3) million for the ~~six~~nine months ended ~~June~~September 30, 2020.

Unrealized Gain (Loss) on Equity Securities

The Company had no equity security activity during the ~~six~~nine months ended ~~June~~September 30, 2021, compared to unrealized gain (loss) of $(0.1) million for the ~~six~~nine months ended ~~June~~September 30, 2020. The Company has elected the fair market value option for accounting for these equity securities and changes in fair value are recorded in current period earnings.

Realized Gain (Loss) on Sale of Real Estate, Net

~~We had sold one retail property which resulted in a $19.4 million gain (loss) for the six months ended June 30, 2021. The~~There was an increase of ~~$8.9~~$5.0 million in realized gain (loss) on the sale of real ~~estate, net~~estate. The increase was primarily as a result of the sale of ~~eight~~three retail properties for $33.2 million and one apartment property for $4.0 million which resulted in a $37.2 million gain (loss) for the nine months ended September 30, 2021. The realized gain (loss) of $32.1 million for the nine months ended September 30, 2020 consisted primarily of gains on the sale of ten diversified commercial real estate properties ~~resulting in a~~and one net ~~gain (loss) on sale~~lease property of ~~$10.5~~$27.7 million ~~for the six months ended June 30, 2020.~~and $4.4 million, respectively.

Fee and Other Income

We generated fee income from origination fees, exit fees and other fees on the loans we originate and in which we invest, and dividend income on our equity securities. The ~~$0.7~~$0.3 million increase in fee and other income year-over-year was primarily due to a increase in exit fees, offset by a decrease in origination fees and dividend income.

Table of Contents

Net Result from Derivative Transactions

Net result from derivative transactions of ~~$0.9~~$1.0 million is composed of a realized gain of ~~$1.6~~$1.2 million and an unrealized loss of ~~$0.7~~$0.2 million for the ~~six~~nine months ended ~~June~~September 30, 2021, compared to a loss of ~~$16.2~~$16.0 million for the ~~six~~nine months ended ~~June~~September 30, 2020, which was comprised of an unrealized loss of ~~$0.2~~$0.1 million and a realized loss of ~~$16.0~~$15.9 million resulting in a positive change of ~~$17.2~~$17.0 million. The hedge positions were related to fixed rate conduit loans and securities investments. The derivative positions that generated these results were a combination of interest rate futures that we employed in an effort to hedge the interest rate risk on the financing of our fixed rate assets and the net interest income we earn against the impact of changes in interest rates. The gain in 2021 was primarily related to movement in interest rates during the ~~six~~nine months ended ~~June~~September 30, 2021. The total net result from derivative transactions is comprised of hedging interest expense, realized gains/losses related to hedge terminations and unrealized gains/losses related to changes in the fair value of asset hedges.

Earnings (Loss) from Investment in Unconsolidated Joint Ventures

Earnings from our investment in Grace Lake LLC totaled ~~$0.6~~$1.1 million, and ~~$0.3~~$0.7 million for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively. Earnings (loss) from our investment in 24 Second Avenue totaled $0.1 million and ~~$0.5~~$0.7 million for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020, respectively. See Note 6, Investment in and Advances to Unconsolidated Joint Ventures, for further detail.

~~Table of Contents~~

Gain (Loss) on Extinguishment

We had no gain (loss) on extinguishment/defeasance of debt for the ~~six~~nine months ended ~~June~~September 30, 2021. During the ~~six~~nine months ended ~~June~~September 30, 2021, the Company redeemed $146.7 million of principal of the 2021 Notes at par and $465.9 million of principal of the 2022 Notes at par. Gain (loss) on extinguishment/defeasance of debt totaled ~~$21.1~~$22.2 million for the ~~six~~nine months ended ~~June~~September 30, 2020. During the ~~six~~nine months ended ~~June~~September 30, 2020, the Company retired ~~$92.0~~$98.2 million of principal of the 2027 Notes for a repurchase price of ~~$78.4~~$83.9 million, recognizing a ~~$12.3~~$12.9 million net gain on extinguishment of debt after recognizing $(1.3) million of unamortized debt issuance costs associated with the retired ~~debt;~~debt, the Company retired ~~$49.2~~$52.0 million of principal of the 2025 Notes for a repurchase price of ~~$42.6~~$45.1 million, recognizing a ~~$6.2~~$6.4 million net gain on extinguishment of debt after recognizing $(0.5) million of unamortized debt issuance costs associated with the retired ~~debt;~~debt, the Company retired ~~$14.4~~$34.2 million of principal of the 2022 Notes for a repurchase price of ~~$13.8~~$33.2 million, recognizing a ~~$0.6~~$0.7 million net gain on extinguishment of debt after recognizing ~~$(0.1)~~$(0.2) million of unamortized debt issuance costs associated with the retired debt ~~and;~~and, the Company retired ~~$7.7~~$14.9 million of principal of the 2021 Notes for a repurchase price of ~~$7.5~~$14.6 million, recognizing a $0.2 million net gain on extinguishment of debt after recognizing ~~$(20.0)~~$(34.0) thousand of unamortized debt issuance costs associated with the retired debt.

Salaries and Employee Benefits

Salaries and employee benefits are comprised primarily of salaries, bonuses, equity based compensation and other employee benefits. The decrease of ~~$6.0~~$4.4 million in compensation expense was primarily attributable to a reduction in compensation expense resulting from the timing of the payment of equity based compensation for the ~~six~~nine months ended ~~June~~September 30, 2021 compared to the ~~six~~nine months ended ~~June~~September 30, 2020 along with a reduction in head count for ~~June~~September 30, 2021 as compared to ~~June~~September 30, 2020.

Operating Expenses

Operating expenses are primarily composed of professional fees, lease expense and technology expenses. The decrease of ~~$3.6~~$3.1 million was primarily related to a decrease in professional fees.

Real Estate Operating Expenses

The decrease of ~~$1.4~~$2.5 million is primarily the result of real estate sales throughout 2020.

Fee Expense

Fee expense is comprised primarily of custodian fees, financing costs and servicing fees related to loans. The ~~increase~~decrease of ~~$0.4~~$0.5 million in fee expense was primarily attributable to ~~an increase~~decreased servicer fees as a result of a decrease in ~~legal fees related to mortgage~~the loan ~~receivables and real estate.~~portfolio.

Table of Contents

Depreciation and Amortization

The ~~$0.8~~$1.3 million decrease in depreciation and amortization is primarily attributable to the timing of the real estate sales or acquisitions during each quarter.

Income Tax (Benefit) Expense

Most of our consolidated income tax provision ~~relates~~related to the business units held in our TRSs. The decrease in benefit of ~~$4.0~~$3.8 million is primarily a result of ~~taxable gains~~an increase in ~~our TRSs.~~income due to decreased interest expense as well as a decrease to hedging losses in 2021.

~~Table of Contents~~

Liquidity and Capital Resources

The management of our liquidity and capital diversity and allocation strategies is critical to the success and growth of our business. We manage our sources of liquidity to complement our asset composition and to diversify our exposure across multiple capital markets and counterparties.

We require substantial amounts of capital to support our business. The management team, in consultation with our board of directors, establishes our overall liquidity and capital allocation strategies. A key objective of those strategies is to support the execution of our business strategy while maintaining sufficient ongoing liquidity throughout the business cycle to service our financial obligations as they become due. When making funding and capital allocation decisions, members of our senior management consider business performance; the availability of, and costs and benefits associated with, different funding sources; current and expected capital markets and general economic conditions; our asset composition and capital structure; and our targeted liquidity profile and risks relating to our funding needs.

To ensure that Ladder Capital can effectively address the funding needs of the Company on a timely basis, we maintain a diverse array of liquidity sources including (1) cash and cash equivalents; (2) cash generated from operations; (3) proceeds from the issuance of the unsecured bonds; (4) borrowings under repurchase agreements; (5) principal repayments on investments including mortgage loans and securities; (6) borrowings under our revolving credit facility; (7) proceeds from securitizations and sales of loans; (8) proceeds from the sale of securities; (9) proceeds from the sale of real estate; (10) proceeds from the issuance of CLO debt and other non-mark-to-market loan financing; (11) a significant and financeable unencumbered asset base; and (12) proceeds from the issuance of equity capital. We use these funding sources to meet our obligations on a timely basis.

Our primary uses of liquidity are for (1) the funding of loan and real estate-related investments; (2) the repayment of short-term and long-term borrowings and related interest; (3) the funding of our operating expenses; and (4) distributions to our equity investors to comply with the REIT distribution requirements. We require short-term liquidity to fund loans that we originate and hold on our consolidated balance sheet pending sale, including through whole loan sale, participation, or securitization. We generally require longer-term funding to finance the loans and real estate-related investments that we hold for investment. We have historically used the aforementioned funding sources to meet the operating and investment needs as they have arisen and have been able to do so by applying a rigorous approach to long and short-term cash and debt forecasting.

In addition, as a REIT, we are also required to make sufficient dividend payments to our shareholders in amounts at least sufficient to maintain our REIT status. Under IRS guidance, we may elect to pay a portion of our dividends in stock, subject to a cash/stock election by our shareholders, to optimize our level of capital retention. Accordingly, our cash requirement to pay dividends to maintain REIT status could be substantially reduced at the discretion of the board.

Our principal debt financing sources include: (1) long-term senior unsecured notes in the form of corporate bonds; (2) borrowings on both a short- and long-term committed basis, made by Tuebor from the FHLB; (3) long term non-recourse mortgage financing; (4) committed secured funding provided by banks and other lenders; and (5) uncommitted secured funding sources, including asset repurchase agreements with a number of banks.

In the future, we may also use other sources of financing to fund the acquisition of our assets, including credit facilities, warehouse facilities, repurchase facilities and other secured and unsecured forms of borrowing. These financings may be collateralized or non-collateralized, may involve one or more lenders and may accrue interest at either fixed or floating rates. We may also seek to raise further equity capital or issue debt securities in order to fund our future investments.

Refer to “Financial Covenants” and “Our Financing Strategies” for further disclosure of our diverse financing sources and, for a summary of our financial obligations, refer to the Contractual Obligations table below. All of our existing financial obligations

Table of Contents

due within the following year can be extended for one or more additional years at our discretion, refinanced or repaid at maturity or incurred in the normal course of business (i.e., interest payments/loan funding obligations).

Cash, Cash Equivalents and Restricted Cash

We held cash, cash equivalents and restricted cash of ~~$1.3 billion~~$843.5 million at ~~June~~September 30, 2021, of which ~~$1.2 billion~~$758.1 million was unrestricted cash and cash equivalents and ~~$115.8~~$85.5 million was restricted cash. We held cash and cash equivalents of $1.3 billion and restricted cash of $29.9 million as of December 31, 2020. As the COVID-19 crisis evolved, management implemented a plan to mitigate the uncertainty in financial markets by increasing liquidity and obtaining additional non-recourse and non-mark-to-market financing.

~~Table of Contents~~

Cash Flows

The following table provides a breakdown of the net change in our cash, cash equivalents, and restricted cash ($ in thousands):


		Six Months Ended June 30,				Nine Months Ended September 30,
		2021		2020				2021		2020
Net cash provided by (used in) operating activities	Net cash provided by (used in) operating activities	$	(9,748)	$	43,453		Net cash provided by (used in) operating activities	$	25,863	$	88,009
Net cash provided by (used in) investing activities	Net cash provided by (used in) investing activities	310,302		433,309			Net cash provided by (used in) investing activities	67,320		690,478
Net cash provided by (used in) financing activities	Net cash provided by (used in) financing activities	(299,151)		41,496			Net cash provided by (used in) financing activities	(533,935)		(216,497)
Net increase (decrease) in cash, cash equivalents and restricted cash	Net increase (decrease) in cash, cash equivalents and restricted cash	$	1,403	$	518,258		Net increase (decrease) in cash, cash equivalents and restricted cash	$	(440,752)	$	561,990

We experienced a net decrease in cash, cash equivalents and restricted cash of $(440.8) million for the nine months ended September 30, 2021 reflecting cash used in operating activities of $25.9 million, cash provided by investing activities of $67.3 million and cash used in finance activities of $(533.9) million.

Net cash provided by operating activities of $25.9 million was primarily driven by $(127.0) million of originations of mortgage loans held for sale and $(37.2) million of realized gain on sale of real estate, partially offset by $126.6 million of proceeds from sales of mortgage loans held for sale and depreciation and amortization of $28.3 million.

Net cash provided by investing activities of $67.3 million was driven by $797.8 million of repayment from mortgage loan receivables, $365.0 million of proceeds from sale of real estate securities, $135.8 million in repayments on securities, $135.1 million proceeds from the sale of real estate, and $46.6 million of proceeds from the sale of mortgage loan receivables held for investment, partially offset by $(1.3) billion of origination of mortgage loans held for investment, $(143.9) million in purchases of real estate securities, and $(20.5) million in purchases of real estate.

Net cash used in financing activities of $(533.9) million was primarily as a result of net borrowings of $(442.8) million, $(75.9) million of dividends payments, $(2.8) million in deferred financing costs, $(8.9) million in purchase of treasury shares, and $(4.5) million of shares acquired to satisfy minimum federal and state tax withholdings on restricted stock.

We experienced a net increase in cash, cash equivalents and restricted cash of ~~$1.4~~$562.0 million for the ~~six~~nine months ended ~~June 30, 2021 reflecting cash used in operating activities of $(9.7) million, cash provided by investing activities of $310.3 million and cash used in finance activities of $(299.2) million.~~

Net cash used in operating activities of $(9.7) million was primarily driven by $(76.4) million of originations of mortgage loans held for sale, partially offset by $51.1 million of proceeds from sales of mortgage loans held for sale and depreciation $19.0 million.

Net cash provided by investing activities of $310.3 million was driven by $603.0 million of repayment from mortgage loan receivables, $339.2 million of proceeds from sale of real estate securities, $46.6 million of proceeds from the sale of mortgage loan receivables held for investment and $82.5 million proceeds from the sale of real estate, partially offset by $(101.4) million in purchases of real estate securities and $(795.7) million of origination of mortgage loans held for investment.

Net cash used in financing activities of $(299.2) million was primarily as a result of net borrowings of $(232.0) million, $(51.1) million of dividends payments, $(4.4) million of shares acquired to satisfy minimum federal and state tax withholdings on restricted stock and $(10.1) million in deferred financing costs.

~~We experienced a net increase in cash, cash equivalents and restricted cash of $518.3 million for the six months ended June~~September 30, 2020. During the ~~six~~nine months ended ~~June~~September 30, 2020, we received (i) ~~$437.8~~$568.5 million of proceeds from repayment of mortgage loans receivable, (ii) ~~$421.2~~$484.7 million of proceeds from the sales of loans, (iii) ~~$532.5~~$566.5 million of proceeds from the sales of real estate securities, (iv) ~~$63.0~~$105.4 million of repayment of real estate securities and (v) ~~$144.4~~$(85.0) million net borrowings under debt obligations.

Unencumbered Assets

As of ~~June~~September 30, 2021, we held unencumbered cash of ~~$1.2~~$0.8 billion, unencumbered loans of ~~$1.7~~$1.5 billion, unencumbered securities of ~~$128.4~~$130.4 million, unencumbered real estate of ~~$74.8~~$70.8 million and ~~$236.9~~$337.5 million of other assets not secured by any portion of secured indebtedness.

Stock Repurchases

On ~~October 30, 2014,~~August, 4, 2021, the board of directors authorized the ~~Company to~~ repurchase ~~up to~~of $50.0 million of the Company’s Class A common stock from time to time without further approval. This authorization voided the remaining unused buyback capacity per the October 30, 2014 authorization, and increased the remaining authorization at the time of $35.0 million to $50.0 million. Stock repurchases by the Company are generally made for cash in open market transactions at prevailing market prices but may also

Table of Contents

be made in privately negotiated transactions or otherwise. The timing and amount of purchases are determined based upon prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. As of ~~June~~September 30, 2021, the Company has a remaining amount available for repurchase of ~~$36.8~~$44.2 million, which represents ~~2.5%~~3.2% in the aggregate of its outstanding Class A common stock, based on the closing price of ~~$11.54~~$11.05 per share on such date.

~~Table of Contents~~

~~The following table is a summary~~ Refer to Item 1—“Financial Statements—Note 11, Equity Structure and Accounts” for disclosure of the Company’s repurchase ~~activity of its Class A common stock during the six months ended June 30, 2021 ($ in thousands):~~

Shares Amount(1)
Authorizations remaining as of December 31, 2020 $ 38,102
Additional authorizations —
Repurchases paid 120,000 (1,312)
Repurchases unsettled —
Authorizations remaining as of June 30, 2021 $ 36,790

~~(1)Amount excludes commissions paid associated with share repurchases.~~activity.

Dividends

In order for the Company to maintain its qualification as a REIT under the Code, it must annually distribute at least 90% of its taxable income. The Company has paid and in the future intends to declare regular quarterly distributions to its shareholders in aggregating to an amount approximating at least 90% of the REIT’s annual net taxable income. Refer to Item 1 —“Financial Statements and Supplemental Data—Note 11, Equity Structure and Accounts” for disclosure of dividends declared.

Principal repayments on investments

We receive principal amortization on our loans and securities as part of the normal course of our business. Repayment of mortgage loan receivables provided net cash of ~~$603.1~~$797.9 million for the ~~six~~nine months ended ~~June~~September 30, 2021 and ~~$437.8~~$568.5 million for the ~~six~~nine months ended ~~June~~September 30, 2020. Repayment of real estate securities provided net cash of ~~$106.3~~$135.8 million for the ~~six~~nine months ended ~~June~~September 30, 2021 and ~~$63.0~~$105.4 million for the ~~six~~nine months ended ~~June~~September 30, 2020.

Proceeds from securitizations and sales of loans

We sell our conduit mortgage loans to securitization trusts and to other third parties as part of our normal course of ~~business.~~business and from time to time will sell balance sheet mortgage loans. There were ~~$97.6~~$173.2 million of proceeds from sales of mortgage loans for the ~~six~~nine months ended ~~June~~September 30, 2021 and ~~$421.2~~$484.7 million of sales of mortgage loans for the ~~six~~nine months ended ~~June~~September 30, 2020.

Proceeds from the sale of securities

We sell our investments in CMBS, U.S. Agency securities, corporate bonds and equity securities as a part of our normal course of business. Proceeds from sales of securities provided net cash of ~~$339.2~~$365.0 million for the ~~six~~nine months ended ~~June~~September 30, 2021 and ~~$532.5~~$566.5 million for the ~~six~~nine months ended ~~June~~September 30, 2020.

Proceeds from the sale of real estate

Proceeds from sales of real estate provided net cash of ~~$82.5~~$135.1 million for the ~~six~~nine months ended ~~June~~September 30, 2021 and ~~$11.4~~$62.6 million for the ~~six~~nine months ended ~~June~~September 30, 2020.

Other potential sources of financing

8887

Table of Contents

Contractual obligations

Contractual obligations as of ~~June~~September 30, 2021 were as follows ($ in thousands):


		Contractual Obligations												Contractual Obligations (1)
		Less than 1 Year			1-3 Years		3-5 Years		More than 5 Years		Total			Less than 1 Year		1-3 Years		3-5 Years		More than 5 Years		Total
Secured financings(2)	Secured financings(2)	$	631,068	(1)	$	606,120	$	417,234	$	232,840	$	1,887,262	Secured financings(2)	$	312,620	$	629,035	$	405,677	$	233,687	$	1,581,019

Senior unsecured notes	Senior unsecured notes	465,850					347,956		1,301,838		2,115,644		Senior unsecured notes	—		—		347,956		1,301,838		1,649,794
Interest payable~~(2)~~(3)	Interest payable~~(2)~~(3)	136,698			208,037		176,845		137,078		658,658		Interest payable~~(2)~~(3)	90,285		191,111		173,527		134,479		589,402
Other funding obligations~~(3)~~(4)	Other funding obligations~~(3)~~(4)	15,539			—		—		—		15,539		Other funding obligations~~(3)~~(4)	18,503		—		—		—		18,503

Operating lease obligations	Operating lease obligations	590			98		—		—		688		Operating lease obligations	885		984		—		—		1,869
Total	Total	$	1,249,745		$	814,255	$	942,035	$	1,671,756	$	4,677,791	Total	$	422,293	$	821,130	$	927,160	$	1,670,004	$	3,840,587

(1) As more fully disclosed in Note 7, Debt Obligations, Net, ~~these obligations are subject to existing Company controlled~~the allocation of repayments under our committed loan repurchase facilities and Secured Financing Facility is based on the earlier of (i) the maturity date of each agreement, or (ii) the maximum maturity date of the collateral loans, assuming all extension options ~~for one or more additional one-year periods or could be refinanced~~are exercised by ~~other existing facilities.~~the borrower.

(2) Total does not include $563.0 million of consolidated CLO debt obligations and the related debt issuance costs of $5.1 million, as the satisfaction of these liabilities will not require cash outlays from us.

(3) Composed of interest on secured financings and on senior unsecured notes. For borrowings with variable interest rates, we used the rates in effect as of ~~June~~September 30, 2021 to determine the future interest payment obligations.

~~(3)~~(4) Comprised primarily of our off-balance sheet unfunded commitment to provide additional first mortgage loan financing as of ~~June~~September 30, 2021.

The table above does not include amounts due under our derivative agreements as those contracts do not have fixed and determinable payments. Our contractual obligations will be refinanced and/or repaid from earnings as well as amortization and sales of our liquid collateral.

Off-Balance Sheet Arrangements

We have made investments in various unconsolidated joint ventures. See Note 6, Investment in and Advances to Unconsolidated Joint Ventures, for further details about our unconsolidated investments. Our maximum exposure to loss from these investments is limited to the carrying value of our investments.

Unfunded Loan Commitments

We may be a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of our borrowers. These commitments are not reflected on the consolidated balance sheets. As of ~~June~~September 30, 2021, our off-balance sheet arrangements consisted of ~~$245.1~~$319.9 million of unfunded commitments of mortgage loan receivables held for investment, ~~59%~~57% of which additional funds relate to the occurrence of certain “good news” events, such as the owner concluding a lease agreement with a major tenant in the building or reaching some pre-determined net operating income. As of December 31, 2020, our off-balance sheet arrangements consisted of $148.8 million of unfunded commitments of mortgage loan receivables held for investment to provide additional first mortgage loan financing. Such commitments are subject to our borrowers’ satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets. Commitments are subject to our loan borrowers’ satisfaction of certain financial and nonfinancial covenants and may or may not be funded depending on a variety of circumstances including timing, credit metric hurdles, and other nonfinancial events occurring. The COVID-19 pandemic has impacted the progress of work generally and, depending on specific property locations, the progress of capital expenditures, construction, and leasing, which have been delayed and/or slower paced than originally anticipated. The progress of those particular projects located in states or local municipalities with continuing restrictions on such activities is anticipated to remain slower to complete than otherwise expected, and the pace of future funding relating to these capital needs has been, and may continue to be, commensurately slower.

Table of Contents

Critical Accounting Policies

See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Estimates” within the Annual Report for a full discussion of our critical accounting policies. Other than as disclosed in Note 2, Significant Accounting Policies, our critical accounting policies have not materially changed since December 31, 2020.

Recently Adopted Accounting Pronouncements and Recent Accounting Pronouncements Pending Adoption

~~Table of Contents~~

Our recently adopted accounting pronouncements and recent accounting pronouncements pending adoption are described in Item 1—“Financial Statements and Supplemental Data—Note 2. Significant Accounting Policies.”

Reconciliation of Non-GAAP Financial Measures

Distributable earnings

For the fourth quarter of 2020, the Company began utilizing distributable earnings, a non-GAAP financial measure, as a supplemental measure of our operating performance. We believe distributable earnings assists investors in comparing our operating performance and our ability to pay dividends across reporting periods on a more relevant and consistent basis by excluding from GAAP measures certain non-cash expenses and unrealized results as well as eliminating timing differences related to securitization gains and changes in the values of assets and derivatives. In addition, we use distributable earnings: (i) to evaluate our earnings from operations because management believes that it may be a useful performance measure for us and (ii) because our board of directors considers distributable earnings in determining the amount of quarterly dividends. Distributable earnings replaced our prior presentation of core earnings, and core earnings presentations from prior reporting periods have been recast as distributable earnings.

We define distributable earnings as income before taxes adjusted for: (i) real estate depreciation and amortization; (ii) the impact of derivative gains and losses related to the hedging of assets on our balance sheet as of the end of the specified accounting period; (iii) unrealized gains/(losses) related to our investments in fair value securities and passive interest in unconsolidated joint ventures; (iv) economic gains on loan sales not recognized under GAAP accounting for which risk has substantially transferred during the period and the exclusion of resultant GAAP recognition of the related economics during the subsequent periods; (v) unrealized provision for loan losses and unrealized real estate impairment; (vi) realized provisions for loan losses and realized real estate impairment; (vii) non-cash stock-based compensation; and (viii) certain transactional items. For the purpose of computing distributable earnings, management recognizes loan and real estate losses as being realized generally in the period in which the asset is sold or the Company determines a decline in value to be non-recoverable and the loss to be nearly certain.

For distributable earnings, we include adjustments for economic gains on loan sales not recognized under GAAP accounting for which risk has substantially transferred during the period and exclude the resultant GAAP recognition of the related economics during the subsequent periods. This adjustment is reflected in distributable earnings when there is a true risk transfer on the mortgage loan transfer and settlement. Historically, this adjustment has represented the impact of economic gains/(discounts) on intercompany loans secured by our own real estate which we had not previously recognized because such gains were eliminated in consolidation. Conversely, if the economic risk was not substantially transferred, no adjustments to net income would be made relating to those transactions for distributable earnings purposes. Management believes recognizing these amounts for distributable earnings purposes in the period of transfer of economic risk is a reasonable supplemental measure of our performance.

As discussed in Note 2 to the consolidated financial statements included elsewhere in this Quarterly Report, we do not designate derivatives as hedges to qualify for hedge accounting and therefore any net payments under, or fluctuations in the fair value of, our derivatives are recognized currently in our GAAP income statement. However, fluctuations in the fair value of the related assets are not included in our income statement. We consider the gain or loss on our hedging positions related to assets that we still own as of the reporting date to be “open hedging positions.” While recognized for GAAP purposes, we exclude the results on the hedges from distributable earnings until the related asset is sold and the hedge position is considered “closed,” whereupon they would then be included in distributable earnings in that period. These are reflected as “Adjustments for unrecognized derivative results” for purposes of computing distributable earnings for the period. We believe that excluding these specifically identified gains and losses associated with the open hedging positions adjusts for timing differences between when we recognize changes in the fair values of our assets and changes in the fair value of the derivatives used to hedge such assets.

Table of Contents

As more fully discussed in Note 2 to the consolidated financial statements included elsewhere in this Quarterly Report, our investments in Agency interest-only securities and equity securities are recorded at fair value with changes in fair value recorded in current period earnings. We believe that excluding these specifically identified gains and losses associated with the fair value securities adjusts for timing differences between when we recognize changes in the fair values of our assets. With regard to securities valuation, distributable earnings includes a decline in fair value deemed to be an other-than-temporary impairment for GAAP purposes only if the decline is determined to be nearly certain to be eventually realized. In those cases, an impairment is included in distributable earnings for the period in which such determination was made.

~~Table of Contents~~

Set forth below is an unaudited reconciliation of income (loss) before taxes to distributable earnings ($ in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,							Three Months Ended September 30,	Nine Months Ended September 30,
			2021			2020		2021		2020				2021		2020		2021		2020
Income (loss) before taxes	Income (loss) before taxes		$	10,139		$	(5,743)	$	9,796	$	(24,345)	Income (loss) before taxes		$	18,720	$	21,396	$	28,513	$	(2,951)
Net (income) loss attributable to noncontrolling interests in consolidated joint ventures (GAAP)(1)	Net (income) loss attributable to noncontrolling interests in consolidated joint ventures (GAAP)(1)		(163)			246		(403)		(1,276)		Net (income) loss attributable to noncontrolling interests in consolidated joint ventures (GAAP)(1)		(5)		(4,153)		(408)		(5,429)
Our share of real estate depreciation, amortization and gain adjustments (2)	Our share of real estate depreciation, amortization and gain adjustments (2)		(2,430)			8,875		5,994		10,248		Our share of real estate depreciation, amortization and gain adjustments (2)		(838)		4,534		5,155		14,782
Adjustments for unrecognized derivative results (3)	Adjustments for unrecognized derivative results (3)		1,800			(8,630)		(4,296)		8,959		Adjustments for unrecognized derivative results (3)		(2,427)		(4,222)		(6,723)		4,737
Unrealized (gain) loss on fair value securities	Unrealized (gain) loss on fair value securities		48			(1,649)		68		(137)		Unrealized (gain) loss on fair value securities		19		(9)		87		(146)
Adjustment for economic gain on loan sales not recognized under GAAP for which risk has been substantially transferred, net of reversal/amortization	Adjustment for economic gain on loan sales not recognized under GAAP for which risk has been substantially transferred, net of reversal/amortization		781			189		1,197		(45)		Adjustment for economic gain on loan sales not recognized under GAAP for which risk has been substantially transferred, net of reversal/amortization		863		547		2,060		502
Adjustment for impairment (4)	Adjustment for impairment (4)		(335)			(729)		(4,586)		17,852		Adjustment for impairment (4)		(2,364)		(2,512)		(6,950)		15,340
Non-cash stock-based compensation	Non-cash stock-based compensation		3,524			3,272		8,823		15,431		Non-cash stock-based compensation		3,072		4,125		11,895		19,557
Transactional adjustments (response to COVID-19) (5)			—		—	16,939		—		16,939

Distributable earnings	Distributable earnings		$	13,364		$	12,770	$	16,593	$	43,626	Distributable earnings		$	17,040	$	19,706	$	33,629	$	46,392	(5)

(1) Prior to the final exchanges of the Continuing LCFH Limited Partners into Class A shares in the third quarter of 2020, we considered the Class A common shareholders of the Company and Continuing LCFH Limited Partners to have had fundamentally equivalent interests in our pre-tax earnings. Accordingly, for purposes of computing distributable earnings we start with pre-tax earnings and adjust for other noncontrolling interests in consolidated joint ventures, but we did not adjust for amounts attributable to noncontrolling interest held by Continuing LCFH Limited Partners. As of ~~June~~September 30, 2021, there are no remaining Continuing LCFH Limited Partners. For the three and ~~six~~nine months ended ~~June~~September 30, 2021, ~~$3.9~~$4 thousand and ~~$7.8~~$12 thousand was included within net (income) loss attributable to noncontrolling interests in consolidated joint ventures on the consolidated statements of income, respectively. For the three and ~~six~~nine months ended ~~June~~September 30, 2020, ~~$3.9~~$4 thousand and ~~$7.0~~$12 thousand of net income was included within net (income) loss attributable to noncontrolling interests in Operating Partnership on the consolidated statements of income, respectively.

(2) The following is a reconciliation of GAAP depreciation and amortization to our share of real estate depreciation, amortization and gain adjustments presented in the computation of distributable earnings in the preceding table ($ in thousands):

Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Total GAAP depreciation and amortization $ 9,464 $ 9,816 $ 19,000 $ 19,825
Less: Depreciation and amortization related to non-rental property fixed assets (25) (25) (50) (50)
Less: Non-controlling interests in consolidated joint ventures’ share of accumulated depreciation and amortization and unrecognized passive interest in unconsolidated joint ventures (633) (349) (1,241) (941)
Our share of real estate depreciation and amortization 8,806 9,442 17,709 18,834
Realized gain from accumulated depreciation and amortization on real estate sold (refer to below) (10,752) (40) (10,752) (9,679)
Less: Non-controlling interests in consolidated joint ventures’ share of accumulated depreciation and amortization on real estate sold — — — 2,147
Our share of accumulated depreciation and amortization on real estate sold (a) (10,752) (40) (10,752) (7,532)
Less: Operating lease income on above/below market lease intangible amortization (484) (527) (963) (1,054)
Our share of real estate depreciation, amortization and gain adjustments $ (2,430) $ 8,875 $ 5,994 $ 10,248




	Three Months Ended September 30,			Nine Months Ended September 30,
		2021		2020		2021		2020
Total GAAP depreciation and amortization		$	9,320	$	9,817	$	28,320	$	29,642
Less: Depreciation and amortization related to non-rental property fixed assets		(25)		(25)		(74)		(74)
Less: Non-controlling interests in consolidated joint ventures’ share of accumulated depreciation and amortization and unrecognized passive interest in unconsolidated joint ventures		(744)		(348)		(1,986)		(1,290)
Our share of real estate depreciation and amortization		8,551		9,444		26,260		28,278

Table of Contents


	Realized gain from accumulated depreciation and amortization on real estate sold (refer to below)		(8,912)		(4,897)		(19,664)		(14,576)
	Less: Non-controlling interests in consolidated joint ventures’ share of accumulated depreciation and amortization on real estate sold		—		520		—		2,667
	Our share of accumulated depreciation and amortization on real estate sold (a)		(8,912)		(4,377)		(19,664)		(11,909)
	Less: Operating lease income on above/below market lease intangible amortization		(477)		(533)		(1,441)		(1,587)
	Our share of real estate depreciation, amortization and gain adjustments		$	(838)	$	4,534	$	5,155	$	14,782

	(a) GAAP gains/losses on sales of real estate include the effects of previously recognized real estate depreciation and amortization. For purposes of distributable earnings, our share of real estate depreciation and amortization is eliminated and, accordingly, the resultant gain/losses also must be adjusted. Following is a reconciliation of the related consolidated GAAP amounts to the amounts reflected in distributable earnings ($ in thousands):

		Three Months Ended September 30,			Nine Months Ended September 30,
			2021		2020		2021		2020
	GAAP realized gain (loss) on sale of real estate, net		$	17,766	$	21,588	$	37,155	$	32,116
	Adjusted gain/loss on sale of real estate for purposes of distributable earnings		(8,854)		(17,211)		(17,491)		(20,207)
	Our share of accumulated depreciation and amortization on real estate sold		$	8,912	$	4,377	$	19,664	$	11,909



(3)	The following is a reconciliation of GAAP net results from derivative transactions to our unrecognized derivative result presented in the computation of distributable earnings in the preceding table ($ in thousands):

		Three Months Ended September 30,			Nine Months Ended September 30,
			2021		2020		2021		2020
	Net results from derivative transactions		$	75	$	260	$	1,002	$	(15,988)
	Hedging interest expense		1,140		1,346		3,426		1,028
	Hedging realized result		1,212		2,616		2,295		10,223
	Adjustments for unrecognized derivative results		$	2,427	$	4,222	$	6,723	$	(4,737)

Table of Contents

(a) GAAP gains/losses on sales of real estate include the effects of previously recognized real estate depreciation and amortization. For purposes of distributable earnings, our share of real estate depreciation and amortization is eliminated and, accordingly, the resultant gain/losses also must be adjusted. Following is a reconciliation of the related consolidated GAAP amounts to the amounts reflected in distributable earnings ($ in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
GAAP realized gain (loss) on sale of real estate, net $ 19,389 $ (1) $ 19,389 $ 10,528
Adjusted gain/loss on sale of real estate for purposes of distributable earnings (8,637) 41 (8,637) (2,996)
Our share of accumulated depreciation and amortization on real estate sold $ 10,752 $ 40 $ 10,752 $ 7,532
(3) The following is a reconciliation of GAAP net results from derivative transactions to our unrecognized derivative result presented in the computation of distributable earnings in the preceding table ($ in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2021 2020 2021 2020
Net results from derivative transactions $ (3,844) $ (813) $ 927 $ (16,248)
Hedging interest expense 1,289 (843) 2,287 (311)
Hedging realized result 755 10,286 1,082 7,600
Adjustments for unrecognized derivative results $ (1,800) $ 8,630 $ 4,296 $ (8,959)
(4) For the six months ended June 30, 2020, the Company recorded CECL provision for loan loss of $25.9 million of which $8.0 million was determined to be non-recoverable. The adjustments reflect the portion of such loan loss provision that management has determined to be recoverable, and therefore both additional provisions and releases of those provisions are excluded from distributable earnings.
(5) The impact from COVID-19 included adjustments related to the unusual market conditions and actions taken by management in the second quarter of 2020 including: (i) $6.7 million of losses from sales of performing first mortgage loans included in sale of loans, net; (ii) $15.4 million of losses from sales of CMBS; (iii) $3.7 million of loss from conduit loan sales; (iv) $6.5 million of prepayment penalties related to pay downs of mark-to-market debt included in interest expense; (v) $2.1 million of professional fee expenses included in operating expenses and (vi) $0.2 million of severance costs included in salaries and employee benefits. The $34.5 million total of the preceding amounts was partially offset by (vii) $19.0 million of gains from the repurchase of, and extinguishment of, unsecured corporate bond debt at a discount from par, net of (viii) $1.5 million of accelerated premium amortization included in interest expense.

~~Table of Contents~~

~~(b)Set forth below is a reconciliation of the COVID-19 losses from sales of highly rated, relatively short duration CMBS in the second quarter of 2020 as referenced in (5) above ($ in thousands):~~

~~Three and Six Months Ended June 30,~~

~~2020~~

~~Loss on sale of securities - COVID-19 related~~

~~(14,670)~~

~~Hedge (loss) related to sale of securities, included in net results from derivative transactions~~

~~(698)~~

~~Losses from sales of CMBS~~

~~(15,368)~~

~~(c)Set forth below is a reconciliation of the COVID-19 loss from conduit loan sales in the second quarter of 2020 as referenced in (5) above ($ in thousands):~~

(4)

For the nine months ended September 30, 2020, the Company recorded CECL provision for loan loss of $23.3 million of which $8.0 million was determined to be non-recoverable. The adjustments reflect the portion of such loan loss provision that management has determined to be recoverable, and therefore both additional provisions and releases of those provisions are excluded from distributable earnings.

(5)

~~Three~~Our results of operations in the second quarter of 2020 were significantly impacted by the actions we took to generate liquidity and ~~Six Months Ended~~pay down mark-to-market debt in direct response to the highly volatile market conditions that occurred due to the COVID-19 pandemic. The actions taken by management had multiple impacts on distributable earnings for the three months ended June 30, 2020. In late March of 2020, as the COVID-19 crisis continued to unfold, the ability of repurchase financing counterparties to determine the value of collateral in the form of CMBS was impaired as trading volumes in the CRE securities market were at depressed levels characterized by very few buyers and very few, typically distressed, sellers. As a result, the Company received margin calls on its securities repurchase financing, all of which were successfully satisfied by the Company in cash in a timely manner. Management and the board of directors, as stockholders owning over 10% of the Company and as accountable stewards of all stockholders’ capital, elected to strategically position the Company for potential long-term volatility due to the COVID-19 pandemic. The Company therefore took decisive defensive actions, including halting new investment activity, selling performing loans and highly rated securities, paying down debt, including mark-to-market debt that was otherwise not due, as well as hiring professional service firms. These actions were significant strategic shifts to position the Company defensively against highly volatile market conditions caused by the COVID-19 pandemic. The financial impact of such actions aggregated to a $16.9 million net reduction to distributable earnings for the three months ended June 30, 2020. The reduction included $34.5 million of losses comprised of (i) $6.7 million of losses from sales of performing first mortgage loans included in sale of loans, net; (ii) $15.4 million of losses from sales of CMBS; (iii) $3.7 million of losses from conduit loan sales; (iv) $6.5 million of prepayment penalties related to pay downs of mark-to-market debt included in interest expense; (v) $2.1 million of professional fee expenses included in operating expenses primarily for advisory fees related to increasing liquidity and paying down debt with $20 thousand in fees related to employee health and safety, compliance with local, state and national guidelines, and head count reduction; and (vi) $0.2 million of severance costs included in salaries and employee benefits. The losses were partially offset by $19.0 million of gains from the repurchase of, and extinguishment of, unsecured corporate bond debt at a discount from par, net of $1.5 million of accelerated premium amortization included in interest expense.

~~2020~~

~~Income from sales of loans, net - COVID-19 related~~

~~(1,680)~~

~~Hedge (loss) related to sales of loans, included in net results from derivative transactions~~

~~(1,994)~~

~~Losses from conduit loan sales~~

~~(3,674)~~

Distributable earnings has limitations as an analytical tool. Some of these limitations are:

•Distributable earnings does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations and is not necessarily indicative of cash necessary to fund cash needs; and

•Other companies in our industry may calculate distributable earnings differently than we do, limiting its usefulness as a comparative measure.

Because of these limitations, distributable earnings should not be considered in isolation or as a substitute for net income (loss) attributable to shareholders or any other performance measures calculated in accordance with GAAP, or as an alternative to cash flows from operations as a measure of our liquidity.

In addition, distributable earnings should not be considered to be the equivalent to REIT taxable income calculated to determine the minimum amount of dividends the Company is required to distribute to shareholders to maintain REIT status. In order for the Company to maintain its qualification as a REIT under the Code, we must annually distribute at least 90% of our REIT taxable income. The Company has declared, and intends to continue declaring, regular quarterly distributions to its shareholders in an amount approximating the REIT’s net taxable income.

In the future we may incur gains and losses that are the same as or similar to some of the adjustments in this presentation. Our presentation of distributable earnings should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.

Table of Contents

Adjusted Leverage

We present adjusted leverage, which is a non-GAAP financial measure, as a supplemental measure of our performance. We define adjusted leverage as the ratio of (i) debt obligations, net of deferred financing costs, adjusted for non-recourse indebtedness related to securitizations that is consolidated on our GAAP balance sheet and liability for transfers not considered sales to (ii) GAAP total equity. We believe adjusted leverage assists investors in comparing our leverage across reporting periods on a consistent basis by excluding non-recourse debt related to securitized loans. In addition, adjusted leverage is used to determine compliance with financial covenants. (Refer to “Financial Covenants” for further discussion about our compliance with covenants.)

Set forth below is an unaudited computation of adjusted leverage ($ in thousands):


		June 30, 2021		December 31, 2020			September 30, 2021		December 31, 2020

Debt obligations, net	Debt obligations, net	$	3,975,715	$	4,209,864	Debt obligations, net	$	3,765,779	$	4,209,864

Less: CLO debt(1)	Less: CLO debt(1)	(168,843)		(276,516)		Less: CLO debt(1)	(557,932)		(276,516)

Adjusted debt obligations	Adjusted debt obligations	3,806,872		3,933,348		Adjusted debt obligations	3,207,847		3,933,348
Total equity	Total equity	1,519,865		1,548,425		Total equity	1,509,550		1,548,425
Adjusted leverage	Adjusted leverage	2.5		2.5		Adjusted leverage	2.1		2.5

(1)As more fully discussed in Note 7 to our consolidated financial statements, we contributed ~~$481.3 million~~$1.1 billion of balance sheet loans into ~~one~~two CLO ~~securitization~~securitizations that remains on our balance sheet for accounting purposes but is excluded from debt obligations for adjusted leverage calculation purposes.

9493

Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk

For a discussion of current market conditions resulting from the COVID-19 pandemic, refer to Part I, Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and to Part II, Item 1A. “Risk Factors.”

Interest Rate Risk

The nature of the Company’s business exposes it to market risk arising from changes in interest rates. Changes, both increases and decreases, in the rates the Company is able to charge its borrowers, the yields the Company is able to achieve in its securities investments, and the Company’s cost of borrowing directly impacts its net income. The Company’s net interest income includes interest from both fixed and floating-rate debt. The percentage of the Company’s assets and liabilities bearing interest at fixed and floating rates may change over time, and asset composition may differ materially from debt composition. Another component of interest rate risk is the effect changes in interest rates will have on the market value of the assets the Company acquires. The Company faces the risk that the market value of its assets will increase or decrease at different rates than that of its liabilities, including its hedging instruments. The Company mitigates interest rate risk through utilization of hedging instruments, primarily interest rate swap and futures agreements. Interest rate swap and futures agreements are utilized to hedge against future interest rate increases on the Company’s borrowings and potential adverse changes in the value of certain assets that result from interest rate changes. The Company generally seeks to hedge assets that have a duration longer than five years, including newly originated conduit first mortgage loans, securities in the Company’s CMBS portfolio if long enough in duration, and most of its U.S. Agency securities portfolio.

The following table summarizes the change in net income for a 12-month period commencing ~~June~~September 30, 2021 and the change in fair value of our investments and indebtedness assuming an increase or decrease of 100 basis points in the LIBOR interest rate on ~~June~~September 30, 2021, both adjusted for the effects of our interest rate hedging activities ($ in thousands):


		Projected change in net income(1)	Projected change in portfolio value			Projected change in net income(1)	Projected change in portfolio value

Change in interest rate:	Change in interest rate:				Change in interest rate:
Decrease by 1.00%	Decrease by 1.00%	(1,896)	$	4,513	Decrease by 1.00%	(2,470)	$	2,981
Increase by 1.00%	Increase by 1.00%	18,782	(3,533)		Increase by 1.00%	17,785	(3,161)

(1) Subject to limits for floors on our floating rate investments and indebtedness.

Market Risk

As market volatility increases or liquidity decreases, the market value of the Company’s assets may be adversely impacted.

The Company’s securities investments are reflected at their estimated fair value. The change in estimated fair value of securities available-for-sale is reflected in accumulated other comprehensive income. The change in estimated fair value of Agency interest-only securities is recorded in current period earnings. The estimated fair value of these securities fluctuates primarily due to changes in interest rates and other factors. Generally, in a rising interest rate environment, the estimated fair value of these securities would be expected to decrease; conversely, in a decreasing interest rate environment, the estimated fair value of these securities would be expected to increase. We continue to actively monitor the impacts of COVID-19 on our securities portfolio.

The Company’s fixed rate mortgage loan portfolio is subject to the same risks. However, to the extent those loans are classified as held for sale, they are reflected at the lower of cost or market. Otherwise, held for investment mortgage loans are reflected at values equal to the unpaid principal balances net of certain fees, costs and loan loss allowances.

Concentrations of market risk may exist with respect to the Company’s investments. Market risk is a potential loss the Company may incur as a result of change in the fair values of its investments. The Company may also be subject to risk associated with concentrations of investments in geographic regions and industries.

9594

Table of Contents

Liquidity Risk

Market disruptions may lead to a significant decline in transaction activity in all or a significant portion of the asset classes in which the Company invests and may at the same time lead to a significant contraction in short-term and long-term debt and equity funding sources. A decline in liquidity of real estate and real estate-related investments, as well as a lack of availability of observable transaction data and inputs, may make it more difficult to sell the Company’s investments or determine their fair values. As a result, the Company may be unable to sell its investments, or only be able to sell its investments at a price that may be materially different from the fair values presented. Also, in such conditions, there is no guarantee that the Company’s borrowing arrangements or other arrangements for obtaining leverage will continue to be available or, if available, will be available on terms and conditions acceptable to the Company. In addition, a decline in market value of the Company’s assets may have particular adverse consequences in instances where it borrowed money based on the fair value of its assets. A decrease in the market value of the Company’s assets may result in the lender requiring it to post additional collateral or otherwise sell assets at a time when it may not be in the Company’s best interest to do so. The Company’s captive insurance company subsidiary, Tuebor, is subject to state regulations which require that dividends may only be made with regulatory approval, limiting the Company’s ability to utilize cash held by Tuebor.

Credit Risk

The Company is subject to varying degrees of credit risk in connection with its investments. The Company seeks to manage credit risk by performing deep credit fundamental analyses of potential assets and through ongoing asset management. The Company’s investment guidelines do not limit the amount of its equity that may be invested in any type of its assets; however, investments greater than a certain size are subject to approval by the Risk and Underwriting Committee of the board of directors.

The continuing COVID-19 pandemic has significantly impacted the commercial real estate markets, causing reduced occupancy, requests from tenants for rent deferral or abatement, and delays in property renovations currently planned or underway. These negative conditions, which have subsided recently, may occur again in the future as a result of COVID-19 variants and the governmental responses thereto, and impair borrowers’ ability to pay principal and interest due under our loan agreements. We maintain robust asset management relationships with our borrowers and have utilized these relationships to address the ongoing impacts of the COVID-19 pandemic on our loans. Our portfolio’s low weighted-average LTV of ~~68.1%~~67.2% as of ~~June~~September 30, 2021 reflects significant equity value that our sponsors are motivated to protect through periods of cyclical disruption. While we believe the principal amounts of our loans are generally adequately protected by underlying collateral value, there is a risk that we will not realize the entire principal value of certain investments.

Credit Spread Risk

Credit spread risk is the risk that interest rate spreads between two different financial instruments will change. In general, fixed-rate commercial mortgages and CMBS are priced based on a spread to Treasury or interest rate swaps. The Company generally benefits if credit spreads narrow during the time that it holds a portfolio of mortgage loans or CMBS investments, and the Company may experience losses if credit spreads widen during the time that it holds a portfolio of mortgage loans or CMBS investments. The Company actively monitors its exposure to changes in credit spreads and the Company may enter into credit total return swaps or take positions in other credit related derivative instruments to moderate its exposure against losses associated with a widening of credit spreads.

Risks Related to Real Estate

Real estate and real estate-related assets, including loans and commercial real estate-related securities, are subject to volatility and may be affected adversely by a number of factors, including, but not limited to, national, regional and local economic conditions (which may be adversely affected by industry slowdowns and other factors); local real estate conditions; changes or continued weakness in specific industry segments; construction quality, age and design; demographic factors; environmental conditions; competition from comparable property types or properties; changes in tenant mix or performance and retroactive changes to building or similar codes and rent regulations. In addition, decreases in property values reduce the value of the collateral and the potential proceeds available to a borrower to repay the underlying loans, which could also cause the Company to suffer losses.

9695

Table of Contents

Covenant Risk

In the normal course of business, the Company enters into loan and securities repurchase agreements and credit facilities with certain lenders to finance its real estate investment transactions. These agreements contain, among other conditions, events of default and various covenants and representations. If such events are not cured by the Company or waived by the lenders, the lenders may decide to curtail or limit extension of credit, and the Company may be forced to repay its advances or loans. In addition, the Company’s Notes are subject to covenants, including maintenance of unencumbered assets, limitations on the incurrence of additional debt, restricted payments, liens, sales of assets, affiliate transactions and other covenants typical for financings of this type. The Company’s failure to comply with these covenants could result in an event of default, which could result in the Company being required to repay these borrowings before their due date.

We were in compliance with all covenants as described in this Quarterly Report as of ~~June~~September 30, 2021.

Diversification Risk

The assets of the Company are concentrated in the commercial real estate sector. Accordingly, the investment portfolio of the Company may be subject to more rapid change in value than would be the case if the Company were to maintain a wide diversification among investments or industry sectors. Furthermore, even within the commercial real estate sector, the investment portfolio may be relatively concentrated in terms of geography and type of real estate investment. This lack of diversification may subject the investments of the Company to more rapid change in value than would be the case if the assets of the Company were more widely diversified.

Regulatory Risk

Tuebor is subject to state regulation as a captive insurance company. If Tuebor fails to comply with regulatory requirements, it could be subject to loss of its licenses and registration and/or economic penalties.

Effective as of July 16, 2021, Ladder Capital Asset Management LLC (“LCAM”) is a registered investment adviser with the SEC and currently provides investment advisory services solely to collateralized loan obligation trusts (“CLO Issuers”). The CLO Issuers invest primarily in first mortgage loans secured by commercial real estate originated or acquired by Ladder and in participation interests in such loans. LCAM is entitled to receive a management fee connection with the advisory, administrative and monitoring services it performs for the CLO Issuer as the collateral manager; however, LCAM has waived this fee for so long as it or any of its affiliates serves as collateral manager for the CLO Issuers.

9796

Table of Contents

Item 4. Controls and Procedures

Disclosure Controls and Procedures

The Company’s management, with the participation of the Chief Executive Officer and the Chief Financial Officer, conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as required by Rules 13a-15 and 15d-15 under the Exchange Act as of ~~June~~September 30, 2021. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective, as of ~~June~~September 30, 2021, to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the applicable rules and forms, and that it is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints and the benefits of controls must be considered relative to their costs. Due to the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended ~~June~~September 30, 2021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

9897

Table of Contents

Part II - Other Information

Item 1. Legal Proceedings

From time to time, we may be involved in litigation and claims incidental to the conduct of our business in the ordinary course. Further, certain of our subsidiaries, such as our captive insurance company, are subject to scrutiny by government regulators, which could result in enforcement proceedings or litigation related to regulatory compliance matters. We are not presently a party to any material enforcement proceedings, litigation related to regulatory compliance matters or any other type of material litigation matters. We maintain insurance policies in amounts and with the coverage and deductibles we believe are adequate, based on the nature and risks of our business, historical experience and industry standards.

Item 1A. Risk Factors

There have been no material changes during the ~~three~~nine months ended ~~June~~September 30, 2021 to the risk factors in Item 1A. in our Annual ~~Report.~~Report, except as set forth below:

If our subsidiary that is regulated as a registered investment adviser is unable to meet the requirements of the SEC or fails to comply with certain U.S. federal and state securities laws and regulations, it may face termination of its investment adviser registration, fines or other disciplinary action.

Our subsidiary, LCAM, is regulated by the SEC as a registered investment adviser. Registered investment advisers are subject to the requirements and regulations of the Investment Advisers Act of 1940, as amended (“Advisers Act”). Such requirements relate to, among other things, fiduciary duties to advisory clients, maintaining an effective compliance program, conflicts of interest, recordkeeping and reporting requirements, disclosure requirements, limitations on agency cross and principal transactions between an advisor and advisory clients and general anti-fraud prohibitions. LCAM currently provides investment advisory services solely to CLO Issuers which subjects LCAM to regulation under the Advisers Act. The CLO Issuers invest primarily in first mortgage loans secured by commercial real estate originated or acquired by Ladder and in participation interests in such loans. Non-compliance with the Advisers Act or other U.S. federal and state securities laws and regulations could result in investigations, sanctions, disgorgement, fines and reputational damage.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

9998

Table of Contents

Item 6. Exhibits


EXHIBIT INDEX

EXHIBIT NO.						DESCRIPTION





4.1						First Supplemental Indenture for the 2029 Notes, dated ~~June 23,~~September 27, 2021, by and among Ladder Capital ~~Finance Holdings LLLP, Ladder Capital Finance Corporation,~~Realty III LLC, the ~~guarantors party thereto~~Released Guarantors, and Wilmington Trust, National Association, as ~~trustee (incorporated~~trustee.
4.2						First Supplemental Indenture for the 202 7 Notes, dated September 27, 2021, by ~~reference to Exhibit 4.1 to~~and among Ladder Capital Realty III LLC, the ~~Company's Current Report on Form 8-K, filed on June 23, 2021).~~Released Guarantors, and Wilmington Trust, National Association, as trustee.
4.3						Second Supplemental Indenture for the 2025 Notes, dated September 27, 2021, by and among Ladder Capital Realty III LLC, the Released Guarantors, and Wilmington Trust, National Association, as trustee.
31.1						Certification of Brian Harris pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2						Certification of Paul J. Miceli pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*						Certification of Brian Harris pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*						Certification of Paul J. Miceli pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101						Interactive Data Files Pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets as of ~~June~~September 30, 2021 and December 31, 2020; (ii) the Consolidated Statements of Income for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020; (iii) the Consolidated Statements of Comprehensive Income for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020; (iv) the Consolidated Statement of Changes in Equity for the three and ~~six~~nine months ended ~~June~~September 30, 2021 and 2020; (v) the Consolidated Statements of Cash Flows for the ~~six~~nine months ended ~~June~~September 30, 2021 and 2020; and (vi) the Notes to the Consolidated Financial Statements.
104						Cover Page Interactive Data File (formatted in inline XBRL and contained in Exhibit 101)

* The certifications attached hereto as Exhibits 32.1 and 32.2 are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, nor shall they be deemed incorporated by reference in any filing under the Securities Act, except as shall be expressly set forth by specific reference in such filing.

~~100~~99

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


	LADDER CAPITAL CORP
	(Registrant)


Date: ~~July 30,~~October 29, 2021	By:	/s/ BRIAN HARRIS
		Brian Harris
		Chief Executive Officer

Date: ~~July 30,~~October 29, 2021	By:	/s/ PAUL J. MICELI
		Paul J. Miceli
		Chief Financial Officer

~~101~~100


	June 30, 2021		June 30, 2020		December 31, 2020

Cash and cash equivalents	$	1,169,843	$	826,059	$	1,254,432
Restricted cash	115,844		47,945		29,852
Total cash, cash equivalents and restricted cash shown in the consolidated statement of cash flows	$	1,285,687	$	874,004	$	1,284,284