Exhibit 99.2
Item 6. | Selected Financial Data |
We revised our historical selected financial data to give effect to the reverse stock split of our common shares that will be effective at 4:10 PM Eastern time on August 13, 2018. The reverse stock split had no effect on our reported net income or net income available for common shareholders; however, it did affect our weighted average common shares outstanding, our earnings per common share and our dividends declared per share for all periods presented.
The following selected financial data information should be read in conjunction with Item 7—“Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and our consolidated financial statements, including the notes thereto, included elsewhere herein.
| | | | | | | | | | | | | | | | | | | | |
(dollars in thousands, except share and per share data) | | As of and For the Years Ended December 31 | |
| | 2017 | | | 2016 | | | 2015 | | | 2014 | | | 2013 | |
Operating Data: | | | | | | | | | | | | | | | | | | | | |
Net interest margin | | $ | 29,283 | | | $ | 53,397 | | | $ | 69,182 | | | $ | 103,109 | | | $ | 103,852 | |
Property income | | | 64,184 | | | | 112,836 | | | | 124,157 | | | | 113,110 | | | | 96,428 | |
Total revenue | | | 99,718 | | | | 173,607 | | | | 211,614 | | | | 238,204 | | | | 220,631 | |
Interest expense | | | (35,544 | ) | | | (55,049 | ) | | | (61,750 | ) | | | (47,860 | ) | | | (37,601 | ) |
Real estate operating expenses | | | (37,198 | ) | | | (56,894 | ) | | | (62,726 | ) | | | (59,948 | ) | | | 52,237 | |
Provision for losses | | | (45,614 | ) | | | (8,050 | ) | | | (8,300 | ) | | | (5,500 | ) | | | 3,000 | |
Total expenses | | | (184,854 | ) | | | (219,381 | ) | | | (219,992 | ) | | | (195,928 | ) | | | 157,282 | |
Operating income (loss) | | | (85,136 | ) | | | (45,774 | ) | | | (8,378 | ) | | | 42,276 | | | | 63,349 | |
Loss on deconsolidation of variable interest entities | | | — | | | | — | | | | — | | | | (215,804 | ) | | | — | |
Change in fair value of financial instruments | | | 13,422 | | | | (5,946 | ) | | | 11,638 | | | | (98,752 | ) | | | (344,426 | ) |
Income (loss) from continuing operations | | | (151,803 | ) | | | (37,879 | ) | | | 28,593 | | | | (292,830 | ) | | | (286,919 | ) |
Income (loss) from discontinued operations | | | — | | | | 40,144 | | | | 34,900 | | | | 2,855 | | | | 1,555 | |
Gain (loss) on disposal of discontinued operations | | | — | | | | 47,808 | | | | — | | | | — | | | | — | |
Net income (loss) | | | — | | | | 50,073 | | | | 63,493 | | | | (289,975 | ) | | | (285,364 | ) |
Net income (loss) allocable to common shares | | | (184,695 | ) | | | (9,820 | ) | | | 7,158 | | | | (318,504 | ) | | | (308,008 | ) |
Earnings (loss) per share from continuing operations: | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | (100.95 | ) | | $ | (38.50 | ) | | $ | (1.50 | ) | | $ | (196.50 | ) | | $ | (228.09 | ) |
Diluted | | $ | (100.95 | ) | | $ | (38.50 | ) | | $ | (1.48 | ) | | $ | (196.50 | ) | | $ | (228.09 | ) |
Earnings (loss) per share: | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | (100.95 | ) | | $ | (5.39 | ) | | $ | 4.18 | | | $ | (195.81 | ) | | $ | (227.10 | ) |
Diluted | | $ | (100.95 | ) | | $ | (5.39 | ) | | $ | 4.14 | | | $ | (195.81 | ) | | $ | (227.10 | ) |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | |
Investment in mortgages, loans and preferred equity interests, at amortized cost | | $ | 1,255,724 | | | $ | 1,280,285 | | | $ | 1,606,486 | | | $ | 1,383,218 | | | $ | 1,099,422 | |
Investments in real estate, net | | | 245,904 | | | | 716,432 | | | | 986,942 | | | | 1,006,235 | | | | 829,865 | |
Investments in securities, at fair value | | | — | | | | — | | | | — | | | | 31,412 | | | | 567,302 | |
Assets of discontinued operations | | | — | | | | — | | | | 1,383,547 | | | | 691,798 | | | | 182,069 | |
Total assets | | | 1,791,833 | | | | 2,406,843 | | | | 4,415,928 | | | | 3,485,673 | | | | 3,008,305 | |
Total indebtedness | | | 1,390,188 | | | | 1,751,082 | | | | 2,399,475 | | | | 2,209,882 | | | | 2,002,997 | |
Liabilities of discontinued operations | | | — | | | | — | | | | 952,530 | | | | 388,974 | | | | 106,134 | |
Total liabilities | | | 1,533,703 | | | | 1,947,492 | | | | 3,617,160 | | | | 2,818,523 | | | | 2,319,645 | |
Total equity | | | 179,787 | | | | 377,770 | | | | 744,741 | | | | 587,842 | | | | 688,660 | |
Other Data: | | | | | | | | | | | | | | | | | | | | |
Common shares outstanding, at period end | | | 1,860,903 | | | | 1,845,910 | | | | 1,831,735 | | | | 1,650,132 | | | | 1,428,949 | |
Book value per share | | $ | (30.62 | ) | | $ | 76.00 | | | $ | 94.00 | | | $ | 94.50 | | | $ | 281.00 | |
Ratio of earnings to fixed charges and preferred share dividends | | | — | (1) | | | 1.1X | | | | 1.2X | | | | — | (1) | | | — | (1) |
(1) | The ratio of earnings to fixed charges and preferred share dividends for the years ended December 31, 2017, 2014, and 2013 is deficient by $184.6 million, $319.0 million, and $308.0 million, respectively. |