Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2019 | May 02, 2019 | |
Document and Entity Information | ||
Entity Registrant Name | STARWOOD PROPERTY TRUST, INC. | |
Entity Central Index Key | 0001465128 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2019 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Common Stock, Shares Outstanding | 280,296,261 | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q1 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Assets: | ||
Cash and cash equivalents | $ 412,270 | $ 239,824 |
Restricted cash | 133,714 | 248,041 |
Loans held-for-investment, net | 8,964,725 | 8,532,356 |
Loans held-for-sale ($841,687 and $671,282 held at fair value) | 1,144,490 | 1,187,552 |
Loans transferred as secured borrowings | 74,346 | |
Investment securities ($266,446 and $262,319 held at fair value) | 910,233 | 906,468 |
Properties, net | 2,769,374 | 2,784,890 |
Intangible assets ($19,790 and $20,557 held at fair value) | 136,835 | 145,033 |
Investment in unconsolidated entities | 124,360 | 171,765 |
Goodwill | 259,846 | 259,846 |
Derivative assets | 47,410 | 52,691 |
Accrued interest receivable | 60,314 | 60,355 |
Other assets | 227,153 | 152,922 |
Variable interest entity (“VIE”) assets, at fair value | 56,974,864 | 53,446,364 |
Total Assets | 72,165,588 | 68,262,453 |
Liabilities: | ||
Accounts payable, accrued expenses and other liabilities | 193,143 | 217,663 |
Related-party payable | 23,945 | 44,043 |
Dividends payable | 135,889 | 133,466 |
Derivative liabilities | 10,163 | 15,415 |
Secured financing agreements, net | 9,234,910 | 8,683,565 |
Unsecured senior notes, net | 1,922,795 | 1,998,831 |
Secured borrowings on transferred loans, net | 74,239 | |
VIE liabilities, at fair value | 55,727,776 | 52,195,042 |
Total Liabilities | 67,248,621 | 63,362,264 |
Commitments and contingencies (Note 21) | ||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||
Preferred stock, $0.01 per share, 100,000,000 shares authorized, no shares issued and outstanding | ||
Common stock, $0.01 per share, 500,000,000 shares authorized, 285,481,485 issued and 280,301,345 outstanding as of March 31, 2019 and 280,839,692 issued and 275,659,552 outstanding as of December 31, 2018 | 2,855 | 2,808 |
Additional paid-in capital | 5,080,173 | 4,995,156 |
Treasury stock (5,180,140 shares) | (104,194) | (104,194) |
Accumulated other comprehensive income | 55,798 | 58,660 |
Accumulated deficit | (413,553) | (348,998) |
Total Starwood Property Trust, Inc. Stockholders’ Equity | 4,621,079 | 4,603,432 |
Non-controlling interests in consolidated subsidiaries | 295,888 | 296,757 |
Total Equity | 4,916,967 | 4,900,189 |
Total Liabilities and Equity | $ 72,165,588 | $ 68,262,453 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Consolidated Balance Sheets | ||
Loans-held-for-sale held at fair value | $ 841,687 | $ 671,282 |
Investment securities held at fair value | 266,446 | 262,319 |
Intangible assets held at fair value | $ 19,790 | $ 20,557 |
Preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized | 100,000,000 | 100,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares issued | 285,481,485 | 280,839,692 |
Common stock, shares outstanding | 280,301,345 | 275,659,552 |
Treasury stock, shares | 5,180,140 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Revenues: | ||
Interest income from loans | $ 183,416 | $ 137,620 |
Interest income from investment securities | 17,632 | 15,269 |
Servicing fees | 24,433 | 26,067 |
Rental income | 83,833 | 81,110 |
Other revenues | 1,166 | 521 |
Total revenues | 310,480 | 260,587 |
Costs and expenses: | ||
Management fees | 23,466 | 30,642 |
Interest expense | 134,672 | 87,183 |
General and administrative | 34,930 | 32,142 |
Acquisition and investment pursuit costs | 342 | 377 |
Costs of rental operations | 29,651 | 29,693 |
Depreciation and amortization | 29,254 | 31,744 |
Loan loss provision, net | 763 | 1,538 |
Other expense | 211 | 104 |
Total costs and expenses | 253,289 | 213,423 |
Other income (loss): | ||
Change in net assets related to consolidated VIEs | 47,836 | 52,653 |
Change in fair value of servicing rights | (767) | (5,814) |
Change in fair value of investment securities, net | 62 | (149) |
Change in fair value of mortgage loans held-for-sale, net | 11,266 | 7,800 |
Loss from unconsolidated entities | (43,200) | (1,462) |
Gain on sale of investments and other assets, net | 4,485 | 10,660 |
Loss on derivative financial instruments, net | (2,207) | (16,859) |
Foreign currency gain, net | 5,547 | 13,549 |
Loss on extinguishment of debt | (3,298) | |
Other (loss) income, net | (73) | 108 |
Total other income | 19,651 | 60,486 |
Income before income taxes | 76,842 | 107,650 |
Income tax provision | (334) | (2,856) |
Net income | 76,508 | 104,794 |
Net income attributable to non-controlling interests | (6,125) | (4,862) |
Net income attributable to Starwood Property Trust, Inc. | $ 70,383 | $ 99,932 |
Earnings per share data attributable to Starwood Property Trust, Inc.: | ||
Basic (in dollars per share) | $ 0.25 | $ 0.38 |
Diluted (in dollars per share) | $ 0.25 | $ 0.38 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Consolidated Statements of Comprehensive Income | ||
Net income | $ 76,508 | $ 104,794 |
Other comprehensive (loss) income (net change by component): | ||
Cash flow hedges | 5 | |
Available-for-sale securities | (387) | 1,163 |
Foreign currency translation | (2,475) | 4,218 |
Other comprehensive (loss) income | (2,862) | 5,386 |
Comprehensive income | 73,646 | 110,180 |
Less: Comprehensive income attributable to non-controlling interests | (6,125) | (4,862) |
Comprehensive income attributable to Starwood Property Trust, Inc. | $ 67,521 | $ 105,318 |
Consolidated Statements of Equi
Consolidated Statements of Equity - USD ($) $ in Thousands | Total Starwood Property Trust, Inc. Stockholders' Equity | Common stock | Additional Paid-In Capital | Treasury Stock | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income (Loss) | Non-Controlling Interests | Total |
Balance at Dec. 31, 2017 | $ 4,478,414 | $ 2,660 | $ 4,715,246 | $ (92,104) | $ (217,312) | $ 69,924 | $ 100,787 | $ 4,579,201 |
Balance (in shares) at Dec. 31, 2017 | 265,983,309 | 4,606,885 | ||||||
Increase (Decrease) in Stockholders' Equity | ||||||||
Proceeds from DRIP Plan | 159 | 159 | 159 | |||||
Proceeds from DRIP Plan (in shares) | 7,651 | |||||||
Common stock repurchased | (12,090) | $ (12,090) | $ (12,090) | |||||
Common stock repurchased (in shares) | 573,255 | 573,255 | ||||||
Share-based compensation | 4,768 | $ 6 | 4,762 | $ 4,768 | ||||
Share-based compensation (in shares) | 598,701 | |||||||
Manager incentive fee paid in stock | 10,983 | $ 5 | 10,978 | 10,983 | ||||
Manager incentive fee paid in stock (in shares) | 545,641 | |||||||
Net income | 99,932 | 99,932 | 4,862 | 104,794 | ||||
Dividends declared | (126,058) | (126,058) | (126,058) | |||||
Other comprehensive income (loss), net | 5,386 | 5,386 | 5,386 | |||||
VIE non-controlling interests | 569 | 569 | ||||||
Contributions from non-controlling interests | 366,691 | 366,691 | ||||||
Distributions to non-controlling interests | (2,962) | (2,962) | (226,435) | (229,397) | ||||
Sale of controlling interest in majority owned property asset | (319) | (319) | ||||||
Balance at Mar. 31, 2018 | 4,458,532 | $ 2,671 | 4,728,183 | $ (104,194) | (243,438) | 75,310 | 246,155 | 4,704,687 |
Balance (in shares) at Mar. 31, 2018 | 267,135,302 | 5,180,140 | ||||||
Balance at Dec. 31, 2018 | 4,603,432 | $ 2,808 | 4,995,156 | $ (104,194) | (348,998) | 58,660 | 296,757 | $ 4,900,189 |
Balance (in shares) at Dec. 31, 2018 | 280,839,692 | 5,180,140 | 280,839,692 | |||||
Increase (Decrease) in Stockholders' Equity | ||||||||
Proceeds from DRIP Plan | 167 | 167 | $ 167 | |||||
Proceeds from DRIP Plan (in shares) | 7,825 | |||||||
Equity offering costs | (5) | (5) | (5) | |||||
Conversion of 2019 Convertible Notes | 67,562 | $ 36 | 67,526 | 67,562 | ||||
Conversion of 2019 Convertible Notes (Shares) | 3,611,918 | |||||||
Share-based compensation | 6,363 | $ 6 | 6,357 | 6,363 | ||||
Share-based compensation (in shares) | 526,687 | |||||||
Manager incentive fee paid in stock | 10,977 | $ 5 | 10,972 | 10,977 | ||||
Manager incentive fee paid in stock (in shares) | 495,363 | |||||||
Net income | 70,383 | 70,383 | 6,125 | 76,508 | ||||
Dividends declared | (134,938) | (134,938) | (134,938) | |||||
Other comprehensive income (loss), net | (2,862) | (2,862) | (2,862) | |||||
VIE non-controlling interests | (137) | (137) | ||||||
Contributions from non-controlling interests | 95 | 95 | ||||||
Distributions to non-controlling interests | (6,952) | (6,952) | ||||||
Balance at Mar. 31, 2019 | $ 4,621,079 | $ 2,855 | $ 5,080,173 | $ (104,194) | $ (413,553) | $ 55,798 | $ 295,888 | $ 4,916,967 |
Balance (in shares) at Mar. 31, 2019 | 285,481,485 | 5,180,140 | 285,481,485 |
Consolidated Statements of Eq_2
Consolidated Statements of Equity (Parenthetical) - $ / shares | Feb. 28, 2018 | Mar. 31, 2019 | Mar. 31, 2018 |
Consolidated Statements of Equity | |||
Dividends declared per common share | $ 0.48 | $ 0.48 | $ 0.48 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Cash Flows from Operating Activities: | ||
Net income | $ 76,508 | $ 104,794 |
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | ||
Amortization of deferred financing costs, premiums and discounts on secured financing agreements and secured borrowings on transferred loans | 9,183 | 5,167 |
Amortization of discounts and deferred financing costs on senior notes | 1,933 | 3,869 |
Accretion of net discount on investment securities | (2,755) | (6,841) |
Accretion of net deferred loan fees and discounts | (7,526) | (12,052) |
Share-based compensation | 6,363 | 4,768 |
Share-based component of incentive fees | 10,977 | 10,983 |
Change in fair value of investment securities | (62) | 149 |
Change in fair value of consolidated VIEs | 133 | (11,241) |
Change in fair value of servicing rights | 767 | 5,814 |
Change in fair value of loans held-for-sale | (11,266) | (7,800) |
Change in fair value of derivatives | 3,396 | 18,069 |
Foreign currency gain, net | (5,547) | (13,540) |
Gain on sale of investments and other assets | (4,485) | (10,660) |
Impairment charges on properties and related intangibles | 120 | 25 |
Loan loss provision, net | 763 | 1,538 |
Depreciation and amortization | 28,889 | 31,412 |
Loss from unconsolidated entities | 43,200 | 1,462 |
Distributions of earnings from unconsolidated entities | 3,661 | 2,675 |
Loss on extinguishment of debt | 3,298 | |
Origination and purchase of loans held-for-sale, net of principal collections | (719,589) | (245,027) |
Proceeds from sale of loans held-for-sale | 561,702 | 266,632 |
Changes in operating assets and liabilities: | ||
Related-party payable, net | (20,098) | (10,588) |
Accrued and capitalized interest receivable, less purchased interest | (22,536) | (9,412) |
Other assets | (26,760) | (6,188) |
Accounts payable, accrued expenses and other liabilities | (22,987) | (31,612) |
Net cash (used in) provided by operating activities | (92,718) | 92,396 |
Cash Flows from Investing Activities: | ||
Origination and purchase of loans held-for-investment | (1,287,001) | (900,937) |
Proceeds from principal collections on loans | 556,058 | 870,400 |
Proceeds from loans sold | 500,271 | 145,273 |
Proceeds from sales of investment securities | 3,228 | |
Proceeds from principal collections on investment securities | 7,754 | 219,230 |
Proceeds from sales and insurance recoveries on properties | 1,463 | 51,093 |
Purchases and additions to properties and other assets | (8,526) | (7,056) |
Investment in unconsolidated entities | (510) | |
Distribution of capital from unconsolidated entities | 886 | 21,255 |
Payments for purchase or termination of derivatives | (3,896) | (15,604) |
Proceeds from termination of derivatives | 692 | 11,773 |
Net cash (used in) provided by investing activities | (229,581) | 395,427 |
Cash Flows from Financing Activities: | ||
Proceeds from borrowings | 2,310,902 | 1,515,241 |
Principal repayments on and repurchases of borrowings | (1,778,819) | (1,629,449) |
Payment of deferred financing costs | (4,706) | (10,506) |
Proceeds from common stock issuances | 167 | 159 |
Payment of equity offering costs | (5) | |
Payment of dividends | (132,515) | (125,730) |
Contributions from non-controlling interests | 95 | 310 |
Distributions to non-controlling interests | (6,952) | (229,397) |
Purchase of treasury stock | 0 | (12,090) |
Issuance of debt of consolidated VIEs | 33,678 | 7,948 |
Repayment of debt of consolidated VIEs | (52,856) | (57,289) |
Distributions of cash from consolidated VIEs | 11,683 | 13,730 |
Net cash provided by (used in) financing activities | 380,672 | (527,073) |
Net increase (decrease) in cash, cash equivalents and restricted cash | 58,373 | (39,250) |
Cash, cash equivalents and restricted cash, beginning of period | 487,865 | 418,273 |
Effect of exchange rate changes on cash | (254) | 398 |
Cash, cash equivalents and restricted cash, end of period | 545,984 | 379,421 |
Supplemental disclosure of cash flow information: | ||
Cash paid for interest | 129,349 | 75,696 |
Income taxes paid | 484 | 880 |
Supplemental disclosure of non-cash investing and financing activities: | ||
Dividends declared, but not yet paid | 134,953 | 126,058 |
Consolidation of VIEs (VIE asset/liability additions) | 3,280,065 | 1,089,881 |
Deconsolidation of VIEs (VIE asset/liability reductions) | 45,910 | 875,240 |
Settlement of 2019 Convertible Notes in shares | 75,525 | |
Settlement of loans transferred as secured borrowings | 74,692 | |
Unsettled infrastructure loan sales | 68,564 | |
Net assets acquired through foreclosure | $ 8,963 | |
Net assets acquired from consolidated VIEs | 27,737 | |
Contribution of Woodstar II Portfolio net assets from non-controlling interests | 366,381 | |
Loan principal collections temporarily held at master servicer | $ 326,362 |
Business and Organization
Business and Organization | 3 Months Ended |
Mar. 31, 2019 | |
Business and Organization | |
Business and Organization | 1. Business and Organizatio Starwood Property Trust, Inc. (“STWD” and, together with its subsidiaries, “we” or the “Company”) is a Maryland corporation that commenced operations in August 2009, upon the completion of our initial public offering. We are focused primarily on originating, acquiring, financing and managing mortgage loans and other real estate investments in both the United States (“U.S.”) and Europe. As market conditions change over time, we may adjust our strategy to take advantage of changes in interest rates and credit spreads as well as economic and credit conditions. We have four reportable business segments as of March 31, 2019 and we refer to the investments within these segments as our target assets: · Real estate commercial and residential lending (the “Commercial and Residential Lending Segment”)—engages primarily in originating, acquiring, financing and managing commercial and residential first mortgages, subordinated mortgages, mezzanine loans, preferred equity, commercial mortgage-backed securities (“CMBS”), residential mortgage-backed securities (“RMBS”) and other real estate and real estate-related debt investments in both the U.S. and Europe (including distressed or non-performing loans). · Infrastructure lending (the “Infrastructure Lending Segment”)—engages primarily in originating, acquiring, financing and managing infrastructure debt investments. · Real estate property (the “Property Segment”)—engages primarily in acquiring and managing equity interests in stabilized commercial real estate properties, including multifamily properties and commercial properties subject to net leases, that are held for investment. · Real estate investing and servicing (the “Investing and Servicing Segment”)—includes (i) a servicing business in the U.S. that manages and works out problem assets, (ii) an investment business that selectively acquires and manages unrated, investment grade and non-investment grade rated CMBS, including subordinated interests of securitization and resecuritization transactions, (iii) a mortgage loan business which originates conduit loans for the primary purpose of selling these loans into securitization transactions and (iv) an investment business that selectively acquires commercial real estate assets, including properties acquired from CMBS trusts. Our segments exclude the consolidation of securitization variable interest entities (“VIEs”). We are organized and conduct our operations to qualify as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”). As such, we will generally not be subject to U.S. federal corporate income tax on that portion of our net income that is distributed to stockholders if we distribute at least 90% of our taxable income to our stockholders by prescribed dates and comply with various other requirements. We are organized as a holding company and conduct our business primarily through our various wholly-owned subsidiaries. We are externally managed and advised by SPT Management, LLC (our “Manager”) pursuant to the terms of a management agreement. Our Manager is controlled by Barry Sternlicht, our Chairman and Chief Executive Officer. Our Manager is an affiliate of Starwood Capital Group, a privately-held private equity firm founded by Mr. Sternlicht. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2019 | |
Summary of Significant Accounting Policies | |
Summary of Significant Accounting Policies | 2. Summary of Significant Accounting Policies Balance Sheet Presentation of Securitization Variable Interest Entities We operate investment businesses that acquire unrated, investment grade and non-investment grade rated CMBS and RMBS. These securities represent interests in securitization structures (commonly referred to as special purpose entities, or “SPEs”). These SPEs are structured as pass through entities that receive principal and interest on the underlying collateral and distribute those payments to the certificate holders. Under accounting principles generally accepted in the United States of America (“GAAP”), SPEs typically qualify as VIEs. These are entities that, by design, either (1) lack sufficient equity to permit the entity to finance its activities without additional subordinated financial support from other parties, or (2) have equity investors that do not have the ability to make significant decisions relating to the entity’s operations through voting rights, or do not have the obligation to absorb the expected losses, or do not have the right to receive the residual returns of the entity. Because we often serve as the special servicer or servicing administrator of the trusts in which we invest, or we have the ability to remove and replace the special servicer without cause, consolidation of these structures is required pursuant to GAAP as outlined in detail below. This results in a consolidated balance sheet which presents the gross assets and liabilities of the VIEs. The assets and other instruments held by these VIEs are restricted and can only be used to fulfill the obligations of the entity. Additionally, the obligations of the VIEs do not have any recourse to the general credit of any other consolidated entities, nor to us as the consolidator of these VIEs. The VIE liabilities initially represent investment securities on our balance sheet (pre-consolidation). Upon consolidation of these VIEs, our associated investment securities are eliminated, as is the interest income related to those securities. Similarly, the fees we earn in our roles as special servicer of the bonds issued by the consolidated VIEs or as collateral administrator of the consolidated VIEs are also eliminated. Finally, an allocable portion of the identified servicing intangible associated with the eliminated fee streams is eliminated in consolidation. Refer to the segment data in Note 22 for a presentation of our business segments without consolidation of these VIEs. Basis of Accounting and Principles of Consolidation The accompanying condensed consolidated financial statements include our accounts and those of our consolidated subsidiaries and VIEs. Intercompany amounts have been eliminated in consolidation. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018 (our “Form 10-K”), as filed with the Securities and Exchange Commission (“SEC”). The results of operations for the three months ended March 31, 2019 are not necessarily indicative of the operating results for the full year. Refer to our Form 10-K for a description of our recurring accounting policies. We have included disclosure in this Note 2 regarding principles of consolidation and other accounting policies that (i) are required to be disclosed quarterly, (ii) we view as critical, (iii) became significant since December 31, 2018 due to a corporate action or increase in the significance of the underlying business activity or (iv) changed upon adoption of an Accounting Standards Update (“ASU”) issued by the Financial Accounting Standards Board (“FASB”). Variable Interest Entities In addition to the securitization VIEs, certain other entities in which we hold interests are considered VIEs as the limited partners of these entities with equity at risk do not collectively possess (i) the right to remove the general partner or dissolve the partnership without cause or (ii) the right to participate in significant decisions made by the partnership. We evaluate all of our interests in VIEs for consolidation. When our interests are determined to be variable interests, we assess whether we are deemed to be the primary beneficiary of the VIE. The primary beneficiary of a VIE is required to consolidate the VIE. Accounting Standards Codification (“ASC”) 810, Consolidation , defines the primary beneficiary as the party that has both (i) the power to direct the activities of the VIE that most significantly impact its economic performance, and (ii) the obligation to absorb losses and the right to receive benefits from the VIE which could be potentially significant. We consider our variable interests as well as any variable interests of our related parties in making this determination. Where both of these factors are present, we are deemed to be the primary beneficiary and we consolidate the VIE. Where either one of these factors is not present, we are not the primary beneficiary and do not consolidate the VIE. To assess whether we have the power to direct the activities of a VIE that most significantly impact the VIE’s economic performance, we consider all facts and circumstances, including our role in establishing the VIE and our ongoing rights and responsibilities. This assessment includes: (i) identifying the activities that most significantly impact the VIE’s economic performance; and (ii) identifying which party, if any, has power over those activities. In general, the parties that make the most significant decisions affecting the VIE or have the right to unilaterally remove those decision makers are deemed to have the power to direct the activities of a VIE. The right to remove the decision maker in a VIE must be exercisable without cause for the decision maker to not be deemed the party that has the power to direct the activities of a VIE. To assess whether we have the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE, we consider all of our economic interests, including debt and equity investments, servicing fees and other arrangements deemed to be variable interests in the VIE. This assessment requires that we apply judgment in determining whether these interests, in the aggregate, are considered potentially significant to the VIE. Factors considered in assessing significance include: the design of the VIE, including its capitalization structure; subordination of interests; payment priority; relative share of interests held across various classes within the VIE’s capital structure; and the reasons why the interests are held by us. Our purchased investment securities include unrated and non-investment grade rated securities issued by securitization trusts. In certain cases, we may contract to provide special servicing activities for these trusts, or, as holder of the controlling class, we may have the right to name and remove the special servicer for these trusts. In our role as special servicer, we provide services on defaulted loans within the trusts, such as foreclosure or work-out procedures, as permitted by the underlying contractual agreements. In exchange for these services, we receive a fee. These rights give us the ability to direct activities that could significantly impact the trust’s economic performance. However, in those instances where an unrelated third party has the right to unilaterally remove us as special servicer without cause, we do not have the power to direct activities that most significantly impact the trust’s economic performance. We evaluated all of our positions in such investments for consolidation. For securitization VIEs in which we are determined to be the primary beneficiary, all of the underlying assets, liabilities and equity of the structures are recorded on our books, and the initial investment, along with any associated unrealized holding gains and losses, are eliminated in consolidation. Similarly, the interest income earned from these structures, as well as the fees paid by these trusts to us in our capacity as special servicer, are eliminated in consolidation. Further, an allocable portion of the identified servicing intangible asset associated with the servicing fee streams, and the corresponding allocable amortization or change in fair value of the servicing intangible asset, are also eliminated in consolidation. We perform ongoing reassessments of: (i) whether any entities previously evaluated under the majority voting interest framework have become VIEs, based on certain events, and therefore subject to the VIE consolidation framework, and (ii) whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion regarding the VIE to change. We elect the fair value option for initial and subsequent recognition of the assets and liabilities of our consolidated securitization VIEs. Interest income and interest expense associated with these VIEs are no longer relevant on a standalone basis because these amounts are already reflected in the fair value changes. We have elected to present these items in a single line on our condensed consolidated statements of operations. The residual difference shown on our condensed consolidated statements of operations in the line item “Change in net assets related to consolidated VIEs” represents our beneficial interest in the VIEs. We separately present the assets and liabilities of our consolidated securitization VIEs as individual line items on our condensed consolidated balance sheets. The liabilities of our consolidated securitization VIEs consist solely of obligations to the bondholders of the related trusts, and are thus presented as a single line item entitled “VIE liabilities.” The assets of our consolidated securitization VIEs consist principally of loans, but at times, also include foreclosed loans which have been temporarily converted into real estate owned (“REO”). These assets in the aggregate are likewise presented as a single line item entitled “VIE assets.” Loans comprise the vast majority of our securitization VIE assets and are carried at fair value due to the election of the fair value option. When an asset becomes REO, it is due to nonperformance of the loan. Because the loan is already at fair value, the carrying value of an REO asset is also initially at fair value. Furthermore, when we consolidate a trust, any existing REO would be consolidated at fair value. Once an asset becomes REO, its disposition time is relatively short. As a result, the carrying value of an REO generally approximates fair value under GAAP. In addition to sharing a similar measurement method as the loans in a trust, the securitization VIE assets as a whole can only be used to settle the obligations of the consolidated VIE. The assets of our securitization VIEs are not individually accessible by the bondholders, which creates inherent limitations from a valuation perspective. Also creating limitations from a valuation perspective is our role as special servicer, which provides us very limited visibility, if any, into the performing loans of a trust. REO assets generally represent a very small percentage of the overall asset pool of a trust. In new issue trusts there are no REO assets. We estimate that REO assets constitute approximately 2% of our consolidated securitization VIE assets, with the remaining 98% representing loans. However, it is important to note that the fair value of our securitization VIE assets is determined by reference to our securitization VIE liabilities as permitted under ASU 2014-13, Consolidation (Topic 810): Measuring the Financial Assets and the Financial Liabilities of a Consolidated Collateralized Financing Entity . In other words, our VIE liabilities are more reliably measurable than the VIE assets, resulting in our current measurement methodology which utilizes this value to determine the fair value of our securitization VIE assets as a whole. As a result, these percentages are not necessarily indicative of the relative fair values of each of these asset categories if the assets were to be valued individually. Due to our accounting policy election under ASU 2014-13, separately presenting two different asset categories would result in an arbitrary assignment of value to each, with one asset category representing a residual amount, as opposed to its fair value. However, as a pool, the fair value of the assets in total is equal to the fair value of the liabilities. For these reasons, the assets of our securitization VIEs are presented in the aggregate. Fair Value Option The guidance in ASC 825, Financial Instruments , provides a fair value option election that allows entities to make an irrevocable election of fair value as the initial and subsequent measurement attribute for certain eligible financial assets and liabilities. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. The decision to elect the fair value option is determined on an instrument by instrument basis and must be applied to an entire instrument and is irrevocable once elected. Assets and liabilities measured at fair value pursuant to this guidance are required to be reported separately in our consolidated balance sheets from those instruments using another accounting method. We have elected the fair value option for eligible financial assets and liabilities of our consolidated securitization VIEs, loans held-for-sale originated or acquired for future securitization and purchased CMBS issued by VIEs we could consolidate in the future. The fair value elections for VIE and securitization related items were made in order to mitigate accounting mismatches between the carrying value of the instruments and the related assets and liabilities that we consolidate at fair value. The fair value elections for mortgage loans held-for-sale were made due to the expected short-term holding period of these instruments. Fair Value Measurements We measure our mortgage‑backed securities, derivative assets and liabilities, domestic servicing rights intangible asset and any assets or liabilities where we have elected the fair value option at fair value. When actively quoted observable prices are not available, we either use implied pricing from similar assets and liabilities or valuation models based on net present values of estimated future cash flows, adjusted as appropriate for liquidity, credit, market and/or other risk factors. As discussed above, we measure the assets and liabilities of consolidated securitization VIEs at fair value pursuant to our election of the fair value option. The securitization VIEs in which we invest are “static”; that is, no reinvestment is permitted, and there is no active management of the underlying assets. In determining the fair value of the assets and liabilities of the securitization VIEs, we maximize the use of observable inputs over unobservable inputs. Refer to Note 19 for further discussion regarding our fair value measurements. Loans Held-for-Investment Loans that are held for investment are carried at cost, net of unamortized acquisition premiums or discounts, loan fees, and origination costs as applicable, unless the loans are deemed impaired. Loan Impairment We evaluate each loan classified as held-for-investment for impairment at least quarterly. Impairment occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan. If a loan is considered to be impaired, we record an allowance through the provision for loan losses to reduce the carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral. There may be circumstances where we modify a loan by granting the borrower a concession that we might not otherwise consider when a borrower is experiencing financial difficulty or is expected to experience financial difficulty in the foreseeable future. Such concessionary modifications are classified as troubled debt restructurings (“TDRs”) unless the modification solely results in a delay in payment that is insignificant. Loans classified as TDRs are considered impaired loans for reporting and measurement purposes. Loans Held-For-Sale Our loans that we intend to sell or liquidate in the short-term are classified as held-for-sale and are carried at the lower of amortized cost or fair value, unless we have elected to apply the fair value option at origination or purchase. Leases On January 1, 2019, ASC 842 , Leases , became effective for the Company. ASC 842 establishes a right-of-use model for lessee accounting which results in the recognition of most leased assets and lease liabilities on the balance sheet of the lessee. Lessor accounting was not significantly affected by this ASC. We elected to apply the provisions of ASC 842 as of January 1, 2019 and not to retrospectively adjust prior periods presented. Such application did not result in any cumulative-effect adjustment as of January 1, 2019. We elected the “package of practical expedients” for transition purposes, which permits us not to reassess under the new standard our prior conclusions about lease identification, lease classification and initial direct costs for leases that commenced prior to January 1, 2019. We also elected not to apply the recognition provisions of ASC 842 to short-term leases, which have original lease terms of 12 months or less. As a lessor, we elected not to separate nonlease components, such as reimbursements from tenants for common area maintenance (“CAM”), from lease components for all classes of underlying assets, and continue to recognize such nonlease components ratably in rental income. We also elected to continue to exclude from rental income all sales, use and other similar taxes collected from lessees. As required by ASC 842, we no longer record as revenues and expenses lessor costs (such as property taxes) paid directly by the lessees. The application of ASC 842 has had no material effect on our consolidated financial statements, as all of our leases, as both lessor and lessee, are currently classified as operating leases, which are subject to essentially the same straight-line revenue and expense recognition as in the past. As a lessee, our only significant long-term lease resulted in the recognition of a lease liability and corresponding right-of-use asset of $12.0 million as of January 1, 2019, which are classified within accounts payable, accrued expenses and other liabilities and other assets, respectively, in our condensed consolidated balance sheet as of March 31, 2019. Earnings Per Share We present both basic and diluted earnings per share (“EPS”) amounts in our financial statements. Basic EPS excludes dilution and is computed by dividing income available to common stockholders by the weighted-average number of shares of common stock outstanding for the period. Diluted EPS reflects the maximum potential dilution that could occur from (i) our share-based compensation, consisting of unvested restricted stock (“RSAs”) and restricted stock units (“RSUs”), (ii) shares contingently issuable to our Manager, (iii) the conversion options associated with our outstanding convertible senior notes (see Notes 10 and 17), and (iv) non-controlling interests that are redeemable with our common stock (see Note 16). Potential dilutive shares are excluded from the calculation if they have an anti-dilutive effect in the period. Nearly all of the Company’s unvested RSUs and RSAs contain rights to receive non-forfeitable dividends and thus are participating securities. In addition, the non-controlling interests that are redeemable with our common stock are considered participating securities because they earn a preferred return indexed to the dividend rate on our common stock (see Note 16). Due to the existence of these participating securities, the two-class method of computing EPS is required, unless another method is determined to be more dilutive. Under the two-class method, undistributed earnings are reallocated between shares of common stock and participating securities. For the three months ended March 31, 2019 and 2018, the two-class method resulted in the most dilutive EPS calculation. Use of Estimates The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The most significant and subjective estimate that we make is the projection of cash flows we expect to receive on our loans, investment securities and intangible assets, which has a significant impact on the amounts of interest income, credit losses (if any) and fair values that we record and/or disclose. In addition, the fair value of financial assets and liabilities that are estimated using a discounted cash flows method is significantly impacted by the rates at which we estimate market participants would discount the expected cash flows. Recent Accounting Developments On June 16, 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments , which mandates use of an “expected loss” credit model for estimating future credit losses of certain financial instruments instead of the “incurred loss” credit model that current GAAP requires. The “expected loss” model requires the consideration of possible credit losses over the life of an instrument as opposed to only estimating credit losses upon the occurrence of a discrete loss event in accordance with the current “incurred loss” methodology. This ASU is effective for annual reporting periods, and interim periods therein, beginning after December 15, 2019. Though we have not completed our assessment of this ASU, we expect this ASU to result in our recognition of higher levels of allowances for loan losses. Our assessment of the estimated amount of such increases remains in process. On January 26, 2017, the FASB issued ASU 2017-04, Goodwill and Other (Topic 350) – Simplifying the Test for Goodwill Impairment , which simplifies the method applied for measuring impairment in cases where goodwill is impaired. This ASU specifies that goodwill impairment will be measured as the excess of the reporting unit’s carrying value (inclusive of goodwill) over its fair value, eliminating the requirement that all assets and liabilities of the reporting unit be remeasured individually in connection with measurement of goodwill impairment. This ASU is effective for annual periods, and interim periods therein, beginning after December 15, 2019 and is applied prospectively. Early application is permitted. We do not expect the application of this ASU to materially impact the Company. On August 28, 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820) – Disclosure Framework , which adds new disclosure requirements and modifies or eliminates existing disclosure requirements of ASC 820. This ASU is effective for annual periods, and interim periods therein, beginning after December 15, 2019. Early application is permitted. We do not expect the application of this ASU to materially impact the Company, as it only affects fair value disclosures. On October 31, 2018, the FASB issued ASU 2018-17, Consolidation (Topic 810) – Targeted Improvements to Related Party Guidance for Variable Interest Entities , which requires reporting entities to consider indirect interests held through related parties under common control on a proportional basis rather than as the equivalent of a direct interest in its entirety for determining whether a decision-making fee is a variable interest. This ASU is effective for annual periods, and interim periods therein, beginning after December 15, 2019. Early application is permitted. We are in the process of assessing the impact this ASU will have on the Company, but do not expect it to be material. |
Acquisitions
Acquisitions | 3 Months Ended |
Mar. 31, 2019 | |
Acquisitions | |
Acquisitions | 3. Acquisitions During the three months ended March 31, 2019, we had no significant acquisitions or divestitures of properties or businesses and no measurement period adjustments related to a prior year business combination. |
Loans
Loans | 3 Months Ended |
Mar. 31, 2019 | |
Loans | |
Loans | 4. Loans Our loans held-for-investment are accounted for at amortized cost and our loans held-for-sale are accounted for at the lower of cost or fair value, unless we have elected the fair value option. The following tables summarize our investments in mortgages and loans by subordination class as of March 31, 2019 and December 31, 2018 (dollars in thousands): Weighted Weighted Average Life Carrying Face Average (“WAL”) March 31, 2019 Value Amount Coupon (years)(1) First mortgages (2) $ 6,851,837 $ 6,874,524 6.7 % 2.1 First priority infrastructure loans 1,450,097 1,460,758 5.8 % 5.1 Subordinated mortgages (3) 52,849 54,042 8.9 % 3.5 Mezzanine loans (2) 579,496 581,557 11.6 % 1.7 Other 61,234 64,916 8.2 % 2.2 Total loans held-for-investment 8,995,513 9,035,797 Loans held-for-sale, fair value option, residential 688,435 673,249 6.2 % 5.8 Loans held-for-sale, fair value option, commercial 153,252 149,428 4.7 % 10.0 Loans held-for-sale, infrastructure 303,577 312,551 4.1 % 1.1 Total gross loans Loan loss allowance (31,562) — Total net loans $ $ December 31, 2018 First mortgages (2) $ 6,607,117 $ 6,631,236 6.9 % 2.0 First priority infrastructure loans 1,456,779 1,465,828 5.7 % 4.5 Subordinated mortgages (3) 52,778 53,996 8.9 % 3.7 Mezzanine loans (2) 393,832 394,739 10.6 % 2.0 Other 61,001 64,658 8.2 % 2.5 Total loans held-for-investment 8,571,507 8,610,457 Loans held-for-sale, fair value option, residential 623,660 609,571 6.3 % 6.6 Loans held-for-sale, commercial ($47,622 under fair value option) 94,117 94,916 5.4 % 6.2 Loans held-for-sale, infrastructure 469,775 486,909 3.5 % 0.3 Loans transferred as secured borrowings 74,346 74,692 7.1 % 1.3 Total gross loans 9,833,405 9,876,545 Loan loss allowance (39,151) — Total net loans $ 9,794,254 $ 9,876,545 (1) Represents the WAL of each respective group of loans as of the respective balance sheet date. The WAL of each individual loan is calculated using amounts and timing of future principal payments, as projected at origination or acquisition. (2) First mortgages include first mortgage loans and any contiguous mezzanine loan components because as a whole, the expected credit quality of these loans is more similar to that of a first mortgage loan. The application of this methodology resulted in mezzanine loans with carrying values of $912.8 million and $1.0 billion being classified as first mortgages as of March 31, 2019 and December 31, 2018, respectively. (3) Subordinated mortgages include B-Notes and junior participation in first mortgages where we do not own the senior A-Note or senior participation. If we own both the A-Note and B-Note, we categorize the loan as a first mortgage loan. As of March 31, 2019, approximately $8.5 billion, or 94.3%, of our loans held-for-investment were variable rate and paid interest principally at LIBOR plus a weighted-average spread of 4.4%. We regularly evaluate the extent and impact of any credit deterioration associated with the performance and/or value of the underlying collateral, as well as the financial and operating capability of the borrower. Specifically, the collateral’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 and/or (iii) the collateral’s liquidation value. We also evaluate the financial wherewithal of any loan guarantors as well as the borrower’s competency in managing and operating the collateral. In addition, we consider the overall economic environment, real estate or industry sector, and geographic sub-market in which the borrower operates. Such impairment analyses are completed and reviewed by asset management and finance personnel who utilize various data sources, including (i) periodic financial data such as property operating statements, occupancy, tenant profile, rental rates, operating expenses, the borrower’s exit plan, and capitalization and discount rates, (ii) site inspections and (iii) current credit spreads and discussions with market participants. Our evaluation process, as described above, produces an internal risk rating between 1 and 5, which is a weighted average of the numerical ratings in the following categories: (i) sponsor capability and financial condition, (ii) loan and collateral performance relative to underwriting, (iii) quality and stability of collateral cash flows and (iv) loan structure. We utilize the overall risk ratings as a concise means to monitor any credit migration on a loan as well as on the whole portfolio. While the overall risk rating is generally not the sole factor we use in determining whether a loan is impaired, a loan with a higher overall risk rating would tend to have more adverse indicators of impairment and therefore would be more likely to experience a credit loss. The rating categories for commercial real estate loans generally include the characteristics described below, but these are utilized as guidelines and therefore not every loan will have all of the characteristics described in each category: Rating Characteristics 1 Sponsor capability and financial condition—Sponsor is highly rated or investment grade or, if private, the equivalent thereof with significant management experience. Loan collateral and performance relative to underwriting—The collateral has surpassed underwritten expectations. Quality and stability of collateral cash flows—Occupancy is stabilized, the property has had a history of consistently high occupancy, and the property has a diverse and high quality tenant mix. Loan structure—Loan to collateral value ratio (“LTV”) does not exceed 65%. The loan has structural features that enhance the credit profile. 2 Sponsor capability and financial condition—Strong sponsorship with experienced management team and a responsibly leveraged portfolio. Loan collateral and performance relative to underwriting—Collateral performance equals or exceeds underwritten expectations and covenants and performance criteria are being met or exceeded. Quality and stability of collateral cash flows—Occupancy is stabilized with a diverse tenant mix. Loan structure—LTV does not exceed 70% and unique property risks are mitigated by structural features. 3 Sponsor capability and financial condition—Sponsor has historically met its credit obligations, routinely pays off loans at maturity, and has a capable management team. Loan collateral and performance relative to underwriting—Property performance is consistent with underwritten expectations. Quality and stability of collateral cash flows—Occupancy is stabilized, near stabilized, or is on track with underwriting. Loan structure—LTV does not exceed 80%. 4 Sponsor capability and financial condition—Sponsor credit history includes missed payments, past due payment, and maturity extensions. Management team is capable but thin. Loan collateral and performance relative to underwriting—Property performance lags behind underwritten expectations. Performance criteria and loan covenants have required occasional waivers. A sale of the property may be necessary in order for the borrower to pay off the loan at maturity. Quality and stability of collateral cash flows—Occupancy is not stabilized and the property has a large amount of rollover. Loan structure—LTV is 80% to 90%. 5 Sponsor capability and financial condition—Credit history includes defaults, deeds‑in‑lieu, foreclosures, and/or bankruptcies. Loan collateral and performance relative to underwriting—Property performance is significantly worse than underwritten expectations. The loan is not in compliance with loan covenants and performance criteria and may be in default. Sale proceeds would not be sufficient to pay off the loan at maturity. Quality and stability of collateral cash flows—The property has material vacancy and significant rollover of remaining tenants. Loan structure—LTV exceeds 90%. The risk ratings for loans subject to our rating system, which excludes loans held-for-sale, by class of loan were as follows as of March 31, 2019 and December 31, 2018 (dollars in thousands): Balance Sheet Classification Loans Held-For-Investment Loans First Priority Transferred % of Risk Rating First Infrastructure Subordinated Mezzanine As Secured Total Category Mortgages Loans Mortgages Loans Other Borrowings Total Loans March 31, 2019 1 $ 2,723 $ — $ — $ — $ 23,515 $ — $ 26,238 0.3 % 2 3,329,423 — 7,354 275,415 — — 3,612,192 35.6 % 3 3,289,028 — 33,518 304,081 31,069 — 3,657,696 36.1 % 4 62,381 — — — — — 62,381 0.6 % 5 — — — — — — — — % N/A 168,282 (1) 1,450,097 (2) 11,977 (1) — 6,650 (1) — 1,637,006 16.1 % $ 6,851,837 $ 1,450,097 $ 52,849 $ 579,496 $ 61,234 $ — 8,995,513 Loans held-for-sale 1,145,264 11.3 % Total gross loans $ 10,140,777 100.0 % December 31, 2018 1 $ 6,538 $ — $ — $ — $ 23,767 $ — $ 30,305 0.3 % 2 3,356,342 — 7,392 111,466 — 74,346 3,549,546 36.1 % 3 2,987,296 — 33,410 282,366 31,039 — 3,334,111 33.9 % 4 63,094 — — — — — 63,094 0.6 % 5 — — — — — — — — % N/A 193,847 (1) 1,456,779 (2) 11,976 (1) — 6,195 (1) — 1,668,797 17.0 % $ 6,607,117 $ 1,456,779 $ 52,778 $ 393,832 $ 61,001 $ 74,346 8,645,853 Loans held-for-sale 1,187,552 12.1 % Total gross loans $ 9,833,405 100.0 % (1) Represents loans individually evaluated for impairment in accordance with ASC 310-10. (2) First priority infrastructure loans were not risk rated as the Company is in the process of developing a risk rating policy for these loans. After completing our impairment evaluation process as of March 31, 2019, we concluded that no additional impairment charges or releases thereof were required. During the three months ended March 31, 2019, we charged-off an allowance for impaired loans of $8.3 million relating to a first mortgage loan on a grocery distribution facility located in Montgomery, Alabama that we foreclosed on in March 2019 and obtained physical possession of the underlying collateral property. As of the foreclosure date, our carrying value of the loan totaled $9.0 million ($20.9 million unpaid principal balance net of an $8.3 million allowance for impaired loan and $3.6 million of unamortized discount). As of March 31, 2019, we had allowances for impaired loans of $29.9 million. Of this amount, $21.6 million relates to a residential conversion project located in New York City, for which our recorded investment was as follows as of March 31, 2019: (i) $149.9 million first mortgage and contiguous mezzanine loans ($118.8 million unpaid principal balance, which does not reflect $38.4 million of accrued interest and $21.6 million allowance for impaired loan) and (ii) $6.7 million unsecured promissory note ($7.1 million unpaid principal balance and no reserve for impaired loan). Also included in the allowance for impaired loans is $8.3 million related to two subordinated mortgages on department stores located in the Greater Chicago area. Our recorded investment in these loans totaled $12.2 million ($12.0 million unpaid principal balance and $8.3 million allowance for impaired loans) as of March 31, 2019. We also have a first mortgage loan on a grocery distribution facility in Orlando, Florida that was leased to a single tenant who filed for bankruptcy. This lease was rejected by the bankruptcy court with the tenant vacating and ceasing debt service in 2018. Because the liquidation value of the property exceeds our recorded investment, we determined that no impairment reserve was required. Our recorded investment in the loan totaled $18.5 million ($21.9 million unpaid principal and interest balance, net of a $3.4 million unamortized discount) as of March 31, 2019. Subsequent to March 31, 2019, we foreclosed on the loan and obtained physical possession of the underlying collateral property. We apply the cost recovery method of interest income recognition for these impaired loans. The average recorded investment in the impaired loans for the three months ended March 31, 2019 was $199.8 million. As of March 31, 2019, we held TDRs with unfunded commitments of $4.9 million. There were no TDRs for which interest income was recognized during the three months ended March 31, 2019. As of March 31, 2019, the department store loans discussed above were 90 days or greater past due, as were $4.2 million of residential loans and a $36.2 million infrastructure loan with a carrying value of $29.2 million, net of a $7.0 million unamortized discount. In accordance with our interest income recognition policy, these loans were placed on non-accrual status. In accordance with our policies, we record an allowance for loan losses equal to (i) 1.5% of the aggregate carrying amount of loans rated as a “4,” plus (ii) 5% of the aggregate carrying amount of loans rated as a “5,” plus (iii) allowance for infrastructure loans held-for-sale where amortized cost is in excess of fair value, plus (iv) impaired loan reserves, if any. The following table presents the activity in our allowance for loan losses (amounts in thousands): For the Three Months Ended March 31, 2019 2018 Allowance for loan losses at January 1 $ 39,151 $ 4,330 Loan loss provision, net 763 1,538 Charge-offs (8,352) — Recoveries — — Allowance for loan losses at March 31 $ 31,562 $ 5,868 Recorded investment in loans related to the allowance for loan loss $ 266,996 $ 245,791 The activity in our loan portfolio was as follows (amounts in thousands): For the Three Months Ended March 31, 2019 2018 Balance at January 1 $ 9,794,254 $ 7,382,641 Acquisitions/originations/additional funding 2,027,669 1,178,560 Capitalized interest (1) 22,137 16,253 Basis of loans sold (2) (1,127,201) (411,625) Loan maturities/principal repayments (630,965) (1,225,815) Discount accretion/premium amortization 7,526 12,052 Changes in fair value 11,266 7,800 Unrealized foreign currency translation gain 14,208 22,552 Loan loss provision, net (763) (1,538) Loan foreclosure (8,963) — Transfer to/from other asset classifications 47 102 Balance at March 31 $ 10,109,215 $ 6,980,982 (1) Represents accrued interest income on loans whose terms do not require current payment of interest. (2) See Note 11 for additional disclosure on these transactions. |
Investment Securities
Investment Securities | 3 Months Ended |
Mar. 31, 2019 | |
Investment Securities | |
Investment Securities | 5. Investment Securities Investment securities were comprised of the following as of March 31, 2019 and December 31, 2018 (amounts in thousands): Carrying Value as of March 31, 2019 December 31, 2018 RMBS, available-for-sale $ 204,835 $ 209,079 RMBS, fair value option (1) 108,816 87,879 CMBS, fair value option (1) 1,143,416 1,157,508 Held-to-maturity (“HTM”) debt securities, amortized cost 643,787 644,149 Equity security, fair value 12,506 11,893 Subtotal — Investment securities 2,113,360 2,110,508 VIE eliminations (1) (1,203,127) (1,204,040) Total investment securities $ 910,233 $ 906,468 (1) Certain fair value option CMBS and RMBS are eliminated in consolidation against VIE liabilities pursuant to ASC 810. Purchases, sales and principal collections for all investment securities were as follows (amounts in thousands): RMBS, RMBS, fair CMBS, fair HTM Equity Securitization available-for-sale value option value option Securities Security VIEs (1) Total Three Months Ended March 31, 2019 Purchases $ — $ 26,272 $ 13,262 $ — $ — $ (39,534) $ — Sales — — 36,906 — — (33,678) 3,228 Principal collections 6,360 2,034 9,837 1,206 — (11,683) 7,754 Three Months Ended March 31, 2018 Purchases $ — $ — $ 30,225 $ — $ — $ (30,225) $ — Sales — — 7,948 — — (7,948) — Principal collections 10,150 — 15,181 208,303 — (14,404) 219,230 (1) Represents RMBS and CMBS, fair value option amounts eliminated due to our consolidation of securitization VIEs. These amounts are reflected as repayment of debt of consolidated VIEs in our condensed consolidated statements of cash flows. RMBS, Available-for-Sale The Company classified all of its RMBS not eliminated in consolidation as available-for-sale as of March 31, 2019 and December 31, 2018. These RMBS are reported at fair value in the balance sheet with changes in fair value recorded in accumulated other comprehensive income (“AOCI”). The tables below summarize various attributes of our investments in available-for-sale RMBS as of March 31, 2019 and December 31, 2018 (amounts in thousands): Unrealized Gains or (Losses) Recognized in AOCI Purchase Recorded Gross Gross Net Amortized Credit Amortized Non-Credit Unrealized Unrealized Fair Value Cost OTTI Cost OTTI Gains Losses Adjustment Fair Value March 31, 2019 RMBS $ 161,604 $ (9,897) $ 151,707 $ (35) $ 53,163 $ — $ 53,128 $ 204,835 December 31, 2018 RMBS $ 165,461 $ (9,897) $ 155,564 $ (31) $ 53,546 $ — $ 53,515 $ 209,079 Weighted Average Coupon (1) Weighted Average WAL March 31, 2019 RMBS 3.7 % CCC- 6.1 December 31, 2018 RMBS 3.7 % CCC- 6.0 (1) Calculated using the March 31, 2019 and December 31, 2018 one-month LIBOR rate of 2.495% and 2.503%, respectively, for floating rate securities. (2) Represents the remaining WAL of each respective group of securities as of the respective balance sheet date. The WAL of each individual security is calculated using projected amounts and projected timing of future principal payments. As of March 31, 2019, approximately $174.3 million, or 85.1%, of RMBS were variable rate and paid interest at LIBOR plus a weighted average spread of 1.22%. As of December 31, 2018, approximately $177.4 million, or 84.9%, of RMBS were variable rate and paid interest at LIBOR plus a weighted average spread of 1.22%. We purchased all of the RMBS at a discount, a portion of which will be accreted into income over the expected remaining life of the security. The majority of the income from this strategy is earned from the accretion of this accretable discount. The following table contains a reconciliation of aggregate principal balance to amortized cost for our RMBS as of March 31, 2019 and December 31, 2018 (amounts in thousands): March 31, 2019 December 31, 2018 Principal balance $ 302,229 $ 309,497 Accretable yield (57,391) (54,779) Non-accretable difference (93,131) (99,154) Total discount (150,522) (153,933) Amortized cost $ 151,707 $ 155,564 The principal balance of credit deteriorated RMBS was $284.3 million and $290.8 million as of March 31, 2019 and December 31, 2018, respectively. Accretable yield related to these securities totaled $52.4 million and $49.5 million as of March 31, 2019 and December 31, 2018, respectively. The following table discloses the changes to accretable yield and non-accretable difference for our RMBS during the three months ended March 31, 2019 (amounts in thousands): Non-Accretable Three Months Ended March 31, 2019 Accretable Yield Difference Balance as of January 1, 2019 $ 54,779 $ 99,154 Accretion of discount (2,503) — Principal write-downs, net — (908) Transfer to/from non-accretable difference 5,115 (5,115) Balance as of March 31, 2019 $ 57,391 $ 93,131 We have engaged a third party manager who specializes in RMBS to execute the trading of RMBS, the cost of which was $0.4 million and $0.5 million for the three months ended March 31, 2019 and 2018, respectively, which has been recorded as management fees in the accompanying condensed consolidated statements of operations. The following table presents the gross unrealized losses and estimated fair value of any available-for-sale securities that were in an unrealized loss position as of March 31, 2019 and December 31, 2018, and for which other-than-temporary impairments (“OTTI”) (full or partial) have not been recognized in earnings (amounts in thousands): Estimated Fair Value Unrealized Losses Securities with a Securities with a Securities with a Securities with a loss less than loss greater than loss less than loss greater than 12 months 12 months 12 months 12 months As of March 31, 2019 RMBS $ 2,133 $ — $ (35) $ — As of December 31, 2018 RMBS $ 2,148 $ — $ (31) $ — As of both March 31, 2019 and December 31, 2018, there was one security with an unrealized loss reflected in the table above. After evaluating this security and recording adjustments for credit-related OTTI, we concluded that the remaining unrealized loss reflected above was noncredit-related and would be recovered from the security’s estimated future cash flows. We considered a number of factors in reaching this conclusion, including that we did not intend to sell the security, it was not considered more likely than not that we would be forced to sell the security prior to recovering our amortized cost, and there were no material credit events that would have caused us to otherwise conclude that we would not recover our cost. Credit losses, which represent most of the OTTI we record on securities, are calculated by comparing (i) the estimated future cash flows of each security discounted at the yield determined as of the initial acquisition date or, if since revised, as of the last date previously revised, to (ii) our amortized cost basis. Significant judgment is used in projecting cash flows for our non-agency RMBS. As a result, actual income and/or impairments could be materially different from what is currently projected and/or reported. CMBS and RMBS, Fair Value Option As discussed in the “Fair Value Option” section of Note 2 herein, we elect the fair value option for certain CMBS and RMBS in an effort to eliminate accounting mismatches resulting from the current or potential consolidation of securitization VIEs. As of March 31, 2019, the fair value and unpaid principal balance of CMBS where we have elected the fair value option, excluding the notional value of interest-only securities and before consolidation of securitization VIEs, were $1.1 billion and $3.0 billion, respectively. As of March 31, 2019, the fair value and unpaid principal balance of RMBS where we have elected the fair value option, excluding the notional value of interest-only securities and before consolidation of securitization VIEs, were $108.8 million and $72.3 million, respectively. The $1.3 billion total fair value balance of CMBS and RMBS represents our economic interests in these assets. However, as a result of our consolidation of securitization VIEs, the vast majority of this fair value (all except $49.1 million at March 31, 2019) is eliminated against VIE liabilities before arriving at our GAAP balance for fair value option investment securities. As of March 31, 2019, $150.7 million of our CMBS were variable rate and none of our RMBS were variable rate. HTM Debt Securities, Amortized Cost The table below summarizes unrealized gains and losses of our investments in HTM debt securities as of March 31, 2019 and December 31, 2018 (amounts in thousands): Net Carrying Amount Gross Unrealized Gross Unrealized (Amortized Cost) Holding Gains Holding Losses Fair Value March 31, 2019 CMBS $ 409,176 $ 1,848 $ (2,470) $ 408,554 Preferred interests 175,001 756 — 175,757 Infrastructure bonds 59,610 88 (545) 59,153 Total $ 643,787 $ 2,692 $ (3,015) $ 643,464 December 31, 2018 CMBS $ 408,556 $ 2,435 $ (3,349) $ 407,642 Preferred interests 174,825 703 — 175,528 Infrastructure bonds 60,768 178 (168) 60,778 Total $ 644,149 $ 3,316 $ (3,517) $ 643,948 The table below summarizes the maturities of our HTM debt securities by type as of March 31, 2019 (amounts in thousands): Preferred Infrastructure CMBS Interests Bonds Total Less than one year $ 75,158 $ — $ — $ 75,158 One to three years 305,885 — 12,769 318,654 Three to five years 28,133 175,001 — 203,134 Thereafter — — 46,841 46,841 Total $ 409,176 $ 175,001 $ 59,610 $ 643,787 Equity Security, Fair Value Option During 2012, we acquired 9,140,000 ordinary shares from a related-party in Starwood European Real Estate Finance Limited (“SEREF”), a debt fund that is externally managed by an affiliate of our Manager and is listed on the London Stock Exchange. The fair value of the investment remeasured in USD was $12.5 million and $11.9 million as of March 31, 2019 and December 31, 2018, respectively. As of March 31, 2019, our shares represent an approximate 2% interest in SEREF. |
Properties
Properties | 3 Months Ended |
Mar. 31, 2019 | |
Properties | |
Properties | 6. Propertie Our properties are held within the following portfolios: Ireland Portfolio The Ireland Portfolio is comprised of 11 net leased fully occupied office properties and one multifamily property all located in Dublin, Ireland, which we acquired during the year ended December 31, 2015. The Ireland Portfolio, which collectively is comprised of approximately 600,000 square feet, includes total gross properties and lease intangibles of $512.0 million and debt of $353.3 million as of March 31, 2019. Woodstar I Portfolio The Woodstar I Portfolio is comprised of 32 affordable housing communities with 8,948 units concentrated primarily in the Tampa, Orlando and West Palm Beach metropolitan areas. During the year ended December 31, 2015, we acquired 18 of the 32 affordable housing communities of the Woodstar I Portfolio with the final 14 communities acquired during the year ended December 31, 2016. The Woodstar I Portfolio includes total gross properties and lease intangibles of $624.4 million and federal, state and county sponsored financing and other debt of $406.8 million as of March 31, 2019. Woodstar II Portfolio The Woodstar II Portfolio is comprised of 27 affordable housing communities with 6,109 units concentrated primarily in Central and South Florida. During the year ended December 31, 2017, we acquired eight of the 27 affordable housing communities of the Woodstar II Portfolio with the final 19 communities acquired during the year ended December 31, 2018. The Woodstar II Portfolio includes total gross properties and lease intangibles of $599.4 million and debt of $437.5 million as of March 31, 2019. Medical Office Portfolio The Medical Office Portfolio is comprised of 34 medical office buildings acquired during the year ended December 31, 2016. These properties, which collectively comprise 1.9 million square feet, are geographically dispersed throughout the U.S. and primarily affiliated with major hospitals or located on or adjacent to major hospital campuses. The Medical Office Portfolio includes total gross properties and lease intangibles of $760.4 million and debt of $486.8 million as of March 31, 2019. Master Lease Portfolio The Master Lease Portfolio is comprised of 16 retail properties geographically dispersed throughout the U.S., with more than 50% of the portfolio, by carrying value, located in Florida, Texas and Minnesota. These properties, which we acquired in September 2017, collectively comprise 1.9 million square feet and were leased back to the seller under corporate guaranteed master net lease agreements with initial terms of 24.6 years and periodic rent escalations. The Master Lease Portfolio includes total gross properties of $343.8 million and debt of $192.2 million as of March 31, 2019. Investing and Servicing Segment Property Portfolio The Investing and Servicing Segment Property Portfolio (the “REIS Equity Portfolio”) is comprised of 19 commercial real estate properties and one equity interest in an unconsolidated commercial real estate property. During the year ended December 31, 2018, we acquired three commercial real estate properties from CMBS trusts and the remaining 16 properties were acquired from CMBS trusts prior to December 31, 2017. The REIS Equity Portfolio includes total gross properties and lease intangibles of $352.2 million and debt of $235.5 million as of March 31, 2019. The table below summarizes our properties held as of March 31, 2019 and December 31, 2018 (dollars in thousands): Depreciable Life March 31, 2019 December 31, 2018 Property Segment Land and land improvements 0 – 15 years $ 645,349 $ 648,972 Buildings and building improvements 5 – 45 years 1,980,283 Furniture & fixtures 3 – 7 years 47,218 46,048 Investing and Servicing Segment Land and land improvements 0 – 15 years 82,362 82,332 Buildings and building improvements 3 – 40 years 217,086 213,010 Furniture & fixtures 2 – 5 years 2,374 2,158 Commercial and Residential Lending Segment (1) Land and land improvements 0 – 2 years 2,508 — Buildings 23 years 6,455 — Properties, cost 2,979,473 2,972,803 Less: accumulated depreciation (210,099) (187,913) Properties, net $ 2,769,374 $ 2,784,890 (1) Represents properties acquired through loan foreclosure. Refer to Note 4 for further discussion. During the three months ended March 31, 2018, we sold five operating properties for $52.3 million, recognizing a gain on sale of $10.3 million within gain on sale of investments and other assets in our condensed consolidated statement of operations. One of these properties was acquired by a third party which already held a $0.3 million non-controlling interest in the property. During the three months ended March 31, 2018, $1.3 million of the gain on sale was attributable to non-controlling interests. No operating properties were sold during the three months ended March 31, 2019. Future rental payments due to us from tenants under existing non-cancellable operating leases for each of the next five years and thereafter are as follows (in thousands): 2019 (remainder of) $ 169,273 2020 131,736 2021 121,826 2022 114,467 2023 98,211 Thereafter 837,401 Total $ 1,472,914 |
Investment in Unconsolidated En
Investment in Unconsolidated Entities | 3 Months Ended |
Mar. 31, 2019 | |
Investment in Unconsolidated Entities | |
Investment in Unconsolidated Entities | 7. Investment in Unconsolidated Entities The table below summarizes our investments in unconsolidated entities as of March 31, 2019 and December 31, 2018 (dollars in thousands): Participation / Carrying value as of Ownership % (1) March 31, 2019 December 31, 2018 Equity method: Retail Fund 33% $ 70,557 $ 114,362 Investor entity which owns equity in an online real estate company 50% 9,380 9,372 Equity interests in commercial real estate 50% 2,654 6,294 Equity interest in and advances to a residential mortgage originator (2) N/A 8,817 9,082 Various 25% - 50% 6,799 6,984 98,207 146,094 Cost method: Equity interest in a servicing and advisory business 6% 6,207 6,207 Investment funds which own equity in a loan servicer and other real estate assets 4% - 6% 9,225 9,225 Various 0% - 3% 10,721 10,239 26,153 25,671 $ 124,360 $ 171,765 (1) None of these investments are publicly traded and therefore quoted market prices are not available. (2) Includes a $2.0 million subordinated loan the Company funded in June 2018. We own a 33% equity interest in a fund that owns four regional shopping malls (the “Retail Fund”), an investment company that measures its assets at fair value on a recurring basis. We report our interest in the Retail Fund on a three-month lag basis at its liquidation value. During the period included in our three months ended March 31, 2019, the Retail Fund reported unrealized decreases in the fair value of its real estate properties, which resulted in a $44.9 million decrease to our investment. This amount was recognized within loss from unconsolidated entities in our condensed consolidated statement of operations during the three months ended March 31, 2019. As of March 31, 2019, the carrying value of our equity investment in a residential mortgage originator exceeded the underlying equity in net assets of such investee by $1.6 million. This difference is the result of the Company recording its investment in the investee at its acquisition date fair value, which included certain non-amortizing intangible assets not recognized by the investee. Should the Company determine these intangible assets held by the investee are impaired, the Company will recognize such impairment loss through earnings from unconsolidated entities in our consolidated statement of operations, otherwise, such difference between the carrying value of our equity investment in the residential mortgage originator and the underlying equity in the net assets of the residential mortgage originator will continue to exist. Other than our equity interest in the residential mortgage originator, there were no differences between the carrying value of our equity method investments and the underlying equity in the net assets of the investees as of March 31, 2019. During the three months ended March 31, 2019, we did not become aware of any observable price changes in our cost method investments or any indicators of impairment. |
Goodwill and Intangibles
Goodwill and Intangibles | 3 Months Ended |
Mar. 31, 2019 | |
Goodwill and Intangibles | |
Goodwill and Intangibles | 8. Goodwil Goodwill Infrastructure Lending Segment The Infrastructure Lending Segment’s goodwill of $119.4 million at both March 31, 2019 and December 31, 2018 represents the excess of consideration transferred over the fair value of net assets acquired on September 19, 2018 and October 15, 2018. The goodwill recognized is attributable to value embedded in the acquired Infrastructure Lending Segment’s lending platform. LNR Property LLC (“LNR”) The Investing and Servicing Segment’s goodwill of $140.4 million at both March 31, 2019 and December 31, 2018 represents the excess of consideration transferred over the fair value of net assets of LNR acquired on April 19, 2013. The goodwill recognized is attributable to value embedded in LNR’s existing platform, which includes a network of commercial real estate asset managers, work-out specialists, underwriters and administrative support professionals as well as proprietary historical performance data on commercial real estate assets. Intangible Assets Servicing Rights Intangibles In connection with the LNR acquisition, we identified domestic servicing rights that existed at the purchase date, based upon the expected future cash flows of the associated servicing contracts. At March 31, 2019 and December 31, 2018 the balance of the domestic servicing intangible was net of $24.3 million and $24.1 million, respectively, which was eliminated in consolidation pursuant to ASC 810 against VIE assets in connection with our consolidation of securitization VIEs. Before VIE consolidation, as of March 31, 2019 and December 31, 2018, the domestic servicing intangible had a balance of $44.1 million and $44.6 million, respectively, which represents our economic interest in this asset. Lease Intangibles In connection with our acquisitions of commercial real estate, we recognized in-place lease intangible assets and favorable lease intangible assets associated with certain non-cancelable operating leases of the acquired properties. The following table summarizes our intangible assets, which are comprised of servicing rights intangibles and lease intangibles, as of March 31, 2019 and December 31, 2018 (amounts in thousands): As of March 31, 2019 As of December 31, 2018 Gross Carrying Accumulated Net Carrying Gross Carrying Accumulated Net Carrying Value Amortization Value Value Amortization Value Domestic servicing rights, at fair value $ 19,790 $ — $ 19,790 $ 20,557 $ — $ 20,557 In-place lease intangible assets 197,017 (106,076) 90,941 198,220 (100,873) 97,347 Favorable lease intangible assets 36,632 (10,528) 26,104 36,895 (9,766) 27,129 Total net intangible assets $ 253,439 $ (116,604) $ 136,835 $ 255,672 $ (110,639) $ 145,033 The following table summarizes the activity within intangible assets for the three months ended March 31, 2019 (amounts in thousands): Domestic In-place Lease Favorable Lease Servicing Intangible Intangible Rights Assets Assets Total Balance as of January 1, 2019 $ 20,557 $ 97,347 $ 27,129 $ 145,033 Amortization — (5,736) (875) (6,611) Foreign exchange loss — (550) (150) (700) Impairment (1) — (120) — (120) Changes in fair value due to changes in inputs and assumptions (767) — — (767) Balance as of March 31, 2019 $ 19,790 $ 90,941 $ 26,104 $ 136,835 (1) Impairment of intangible lease assets is recognized within other expense in our condensed consolidated statements of operations. The following table sets forth the estimated aggregate amortization of our in-place lease intangible assets and favorable lease intangible assets for the next five years and thereafter (amounts in thousands): 2019 (remainder of) $ 16,406 2020 17,390 2021 14,950 2022 12,158 2023 8,946 Thereafter 47,195 Total $ 117,045 |
Secured Financing Agreements
Secured Financing Agreements | 3 Months Ended |
Mar. 31, 2019 | |
Secured financing agreements | |
Secured Financing Agreements | |
Secured Financing Agreements | 9. Secured Financing Agreements The following table is a summary of our secured financing agreements in place as of March 31, 2019 and December 31, 2018 (dollars in thousands): Carrying Value at Current Extended Pledged Asset Maximum March 31, December 31, Maturity Maturity (a) Pricing Carrying Value Facility Size 2019 2018 Lender 1 Repo 1 (b) (b) LIBOR + 1.60% to 5.75% $ 1,723,488 $ 2,000,000 $ $ Lender 2 Repo 1 Apr 2020 Apr 2023 LIBOR + 1.50% to 2.50% 645,636 900,000 (c) 467,390 384,791 Lender 4 Repo 2 May 2021 May 2023 LIBOR + 1.70% to 3.25% 1,073,533 1,000,000 664,637 552,345 Lender 6 Repo 1 Aug 2021 N/A LIBOR + 1.50% to 2.50% 451,409 600,000 361,291 507,545 Lender 6 Repo 2 Jan 2024 N/A GBP LIBOR + 2.45% to 2.75%, EURIBOR + 2.25% 714,538 559,524 545,880 312,437 Lender 7 Repo 1 Sep 2021 Sep 2023 LIBOR + 1.50% to 2.25% 123,071 250,000 99,064 71,720 Lender 10 Repo 1 May 2021 May 2023 LIBOR + 1.50% to 2.75% 200,455 164,840 160,480 160,480 Lender 11 Repo 1 Feb 2021 N/A LIBOR + 2.10% — 400,000 — — Lender 11 Repo 2 Sep 2019 Sep 2023 LIBOR + 2.00% to 2.50% 354,912 500,000 220,690 270,690 Lender 12 Repo 1 Jun 2021 Jun 2024 LIBOR + 2.10% to 2.45% 233,971 250,000 176,250 43,500 Lender 13 Repo 1 (d) (d) LIBOR + 1.50% 137,420 200,000 106,124 14,824 Lender 7 Secured Financing Feb 2021 Feb 2023 LIBOR + 2.25% (e) — 650,000 (f) — — Lender 8 Secured Financing Aug 2019 N/A LIBOR + 4.00% — — — — Conduit Repo 2 Nov 2019 Nov 2020 LIBOR + 2.25% 116,967 200,000 91,280 35,034 Conduit Repo 3 Feb 2020 Feb 2021 LIBOR + 2.10% 26,158 150,000 18,884 — MBS Repo 1 (g) (g) N/A — — — — MBS Repo 2 Dec 2020 N/A LIBOR + 1.55% to 1.75% 222,303 159,202 159,202 159,202 MBS Repo 3 (h) (h) LIBOR + 1.30% to 1.85% 714,884 428,414 428,414 427,942 MBS Repo 4 (i) N/A LIBOR + 1.25% 151,613 100,000 60,000 13,824 MBS Repo 5 Dec 2028 Jun 2029 4.22% 57,618 150,000 55,389 55,437 Investing and Servicing Segment Property Mortgages May 2020 to N/A Various 264,146 242,499 223,465 219,237 Ireland Mortgage Oct 2025 N/A 1.93% 448,324 354,875 354,875 362,854 Woodstar I Mortgages Nov 2025 to N/A 3.72% to 3.97% 343,540 276,748 276,748 276,748 Woodstar I Government Financing Mar 2026 to Jun 2049 N/A 1.00% to 5.00% 197,385 130,607 130,607 131,179 Woodstar II Mortgages Jan 2028 to Apr 2028 N/A 3.81% to 3.85% 526,736 417,669 417,669 417,669 Woodstar II Government Financing Jun 2030 to Aug 2052 N/A 1.00% to 3.19% 38,680 25,229 25,229 25,311 Medical Office Mortgages Dec 2021 Dec 2023 LIBOR + 2.50% 672,442 524,499 492,828 492,828 Master Lease Mortgages Oct 2027 N/A 4.38% 330,998 194,900 194,900 194,900 Infrastructure Acquisition Facility Sep 2021 Sep 2022 Various (j) 1,455,572 1,528,327 1,175,677 1,551,148 Infrastructure Repo Feb 2020 Feb 2021 LIBOR + 1.75% 307,636 500,000 257,318 — Term Loan A Dec 2020 Dec 2021 LIBOR + 2.25% (e) 931,519 300,000 300,000 300,000 Revolving Secured Financing Dec 2020 Dec 2021 LIBOR + 2.25% (e) — 100,000 — — FHLB Feb 2021 N/A Various 676,836 2,000,000 500,000 500,000 $ 13,141,790 $ Unamortized net discount (911) (963) Unamortized deferred financing costs (69,784) (77,096) $ $ (a) Subject to certain conditions as defined in the respective facility agreement. (b) Maturity date for borrowings collateralized by loans is September 2019 with an additional extension option to September 2021. Borrowings collateralized by loans existing at maturity may remain outstanding until such loan collateral matures, subject to certain specified conditions and not to exceed September 2025. (c) The initial maximum facility size of $600.0 million may be increased to $900.0 million at our options, subject to certain conditions. (d) Maturity date for borrowings collateralized by loans is May 2020 with an additional extension option to August 2021. Borrowings collateralized by loans existing at maturity may remain outstanding until such loan collateral matures, subject to certain specified conditions. (e) Subject to borrower’s option to choose alternative benchmark based rates pursuant to the terms of the credit agreement. (f) The initial maximum facility size of $300.0 million may be increased to $650.0 million, subject to certain conditions. (g) Facility carries a rolling 11-month term which may reset monthly with the lender’s consent. This facility carries no maximum facility size. (h) Facility carries a rolling 12-month term which may reset monthly with the lender’s consent. Current maturity is March 2020. This facility carries no maximum facility size. Amounts reflect the outstanding balance as of March 31, 2019. (i) The date that is 270 days after the buyer delivers notice to seller, subject to a maximum date of May 2020. (j) Consists of an annual interest rate of the applicable currency benchmark index + 1.50%. The spread increases 25 bps in each of the second and third years of the facility which was entered into in September 2018. In the normal course of business, the Company is in discussions with its lenders to extend or amend any financing facilities which contain near term expirations. In January 2019, we amended the Lender 6 Repo 2 facility to increase available borrowings from £330.9 million to £429.2 million to finance a loan held-for-investment. In connection therewith, the current maturity was extended from October 2022 to January 2024. In February 2019, we amended the Lender 11 Repo 1 facility to increase available borrowings from $200.0 million to $400.0 million to finance residential loans held-for-sale. In connection therewith, the current maturity was extended from June 2019 to February 2021. In February 2019, we amended the MBS Repo 4 facility to decrease available borrowings from $110.0 million to $100.0 million and decrease pricing from LIBOR + 1.70% to LIBOR + 1.25%. In February 2019, we entered into a $500.0 million repurchase facility (“Infrastructure Repo”) to finance loans within the Infrastructure Lending Segment. The facility carries a one-year initial term with a one-year extension option and an annual interest rate of LIBOR + 1.75%. In March 2019, we amended the FHLB facility to increase available borrowings from $500.0 million to $2.0 billion, subject to scheduled reductions to available capacity from September 2020 through maturity in February 2021. Our secured financing agreements contain certain financial tests and covenants. As of March 31, 2019, we were in compliance with all such covenants. The following table sets forth our five‑year principal repayments schedule for secured financings assuming no defaults and excluding loans transferred as secured borrowings. Our credit facilities generally require principal to be paid down prior to the facilities’ respective maturities if and when we receive principal payments on, or sell, the investment collateral that we have pledged. The amount reflected in each period includes principal repayments on our credit facilities that would be required if (i) we received the repayments that we expect to receive on the investments that have been pledged as collateral under the credit facilities, as applicable, and (ii) the credit facilities that are expected to have amounts outstanding at their current maturity dates are extended where extension options are available to us (amounts in thousands): Repurchase Other Secured Agreements Financing Total 2019 (remainder of) $ 210,054 $ 205,791 $ 415,845 2020 970,169 540,453 1,510,622 2021 982,706 864,893 1,847,599 2022 817,007 800,876 1,617,883 2023 1,706,392 565,357 2,271,749 Thereafter 527,279 1,114,628 1,641,907 Total $ 5,213,607 $ 4,091,998 $ 9,305,605 For the three months ended March 31, 2019 and 2018, approximately $8.7 million and $5.1 million, respectively, of amortization of deferred financing costs from secured financing agreements was included in interest expense on our condensed consolidated statements of operations. The following table sets forth our outstanding balance of repurchase agreements related to the following asset collateral classes as of March 31, 2019 and December 31, 2018 (amounts in thousands): Class of Collateral March 31, 2019 December 31, 2018 Loans held-for-investment $ 4,400,438 $ 3,567,786 Loans held-for-sale 110,164 65,559 Investment securities 703,005 656,405 $ 5,213,607 $ 4,289,750 We seek to mitigate risks associated with our repurchase agreements by managing risk related to the credit quality of our assets, interest rates, liquidity, prepayment speeds and market value. The margin call provisions under the majority of our repurchase facilities, consisting of 73% of these agreements, do not permit valuation adjustments based on capital markets activity. Instead, margin calls on these facilities are limited to collateral-specific credit marks. To monitor credit risk associated with the performance and value of our loans and investments, our asset management team regularly reviews our investment portfolios and is in regular contact with our borrowers, monitoring performance of the collateral and enforcing our rights as necessary. For repurchase agreements containing margin call provisions for general capital markets activity, approximately 26% of these pertain to our loans held-for-sale, for which we manage credit risk through the purchase of credit index instruments. We further seek to manage risks associated with our repurchase agreements by matching the maturities and interest rate characteristics of our loans with the related repurchase agreements. |
Unsecured Senior Notes
Unsecured Senior Notes | 3 Months Ended |
Mar. 31, 2019 | |
Convertible Senior Notes | |
Unsecured Senior Notes | |
Unsecured Senior Notes | 10. Unsecured Senior Notes The following table is a summary of our unsecured senior notes outstanding as of March 31, 2019 and December 31, 2018 (dollars in thousands): Remaining Coupon Effective Maturity Period of Carrying Value at Rate Rate (1) Date Amortization March 31, 2019 December 31, 2018 2019 Convertible Notes N/A N/A N/A N/A $ — $ 77,969 2021 Senior Notes (February) 3.63 % 3.89 % 2/1/2021 years 500,000 500,000 2021 Senior Notes (December) 5.00 % 5.32 % 12/15/2021 years 700,000 700,000 2023 Convertible Notes 4.38 % 4.86 % 4/1/2023 years 250,000 250,000 2025 Senior Notes 4.75 % 5.04 % 3/15/2025 years 500,000 500,000 Total principal amount 1,950,000 2,027,969 Unamortized discount—Convertible Notes (4,367) (4,644) Unamortized discount—Senior Notes (15,365) (16,416) Unamortized deferred financing costs (7,473) (8,078) Carrying amount of debt components $ 1,922,795 $ 1,998,831 Carrying amount of conversion option equity components recorded in additional paid-in capital for outstanding convertible notes $ 3,775 $ 3,755 (1) Effective rate includes the effects of underwriter purchase discount and the adjustment for the conversion option on our convertible senior notes, the value of which reduced the initial liability and was recorded in additional paid‑in capital. Convertible Senior Notes During the three months ended March 31, 2019, we settled the remaining $78.0 million principal amount of the 4.00% Convertible Senior Notes due 2019 (the “2019 Notes”) through the issuance of 3.6 million shares of common stock and cash payments of $12.0 million. We recognized interest expense of $3.2 million and $11.3 million during the three months ended March 31, 2019 and 2018, respectively, from our unsecured convertible senior notes. The following table details the conversion attributes of our Convertible Notes outstanding as of March 31, 2019 (amounts in thousands, except rates): March 31, 2019 Conversion Spread Value - Shares (3) Conversion Conversion For the Three Months Ended March 31, Rate (1) Price (2) 2019 2018 2019 Notes N/A N/A — 1,209 2023 Notes 38.5959 $ 25.91 — — — 1,209 (1) The conversion rate represents the number of shares of common stock issuable per $1,000 principal amount of Convertible Notes converted, as adjusted in accordance with the indentures governing the Convertible Notes (including the applicable supplemental indentures). (2) As of March 31, 2019 and 2018, the market price of the Company’s common stock was $22.35 and $20.95 per share, respectively. (3) The conversion spread value represents the portion of the Convertible Notes that are “in-the-money”, representing the value that would be delivered to investors in shares upon an assumed conversion. The if‑converted value of the 2023 Notes was less than their principal amount by $34.3 million at March 31, 2019 as the closing market price of the Company’s common stock of $22.35 was less than the implicit conversion price of $25.91 per share. Effective June 30, 2018, the Company no longer asserts its intent to fully settle the principal amount of the Convertible Notes in cash upon conversion. The if-converted value of the principal amount of the 2023 Notes was $215.7 million as of March 31, 2019. |
Loan Securitization_Sale Activi
Loan Securitization/Sale Activities | 3 Months Ended |
Mar. 31, 2019 | |
Loan Securitization/Sale Activities | |
Loan Securitization/Sale Activities | 11. Loan Securitization/Sale Activities As described below, we regularly sell loans and notes under various strategies. We evaluate such sales as to whether they meet the criteria for treatment as a sale—legal isolation, ability of transferee to pledge or exchange the transferred assets without constraint and transfer of control. Conduit Loan Securitizations Within the Investing and Servicing Segment, we originate commercial mortgage loans with the intent to sell these mortgage loans to VIEs for the purposes of securitization. These VIEs then issue CMBS that are collateralized in part by these assets, as well as other assets transferred to the VIE by third parties. In certain instances, we retain an interest in the VIE and/or serve as special servicer for the VIE. In these circumstances, we generally consolidate the VIE into which the loans were sold. The following summarizes the fair value and par value of loans sold from our conduit platform, as well as the amount of sale proceeds used in part to repay the outstanding balance of the repurchase agreements associated with these loans for the three months ended March 31, 2019 and 2018 (amounts in thousands): Repayment of repurchase Face Amount Proceeds agreements For the Three Months Ended March 31, 2019 $ 179,411 $ 186,841 $ 136,133 2018 256,818 266,632 193,844 Securitization Financing Arrangements and Sales Within the Commercial and Residential Lending Segment, we originate or acquire residential and commercial mortgage loans, subsequently selling all or a portion thereof. Typically, our motivation for entering into these transactions is to effectively create leverage on the subordinated position that we will retain and hold for investment. These loans may be sold directly or through a securitization. In certain instances, we retain an interest in the VIE and continue to act as servicer, special servicer or servicing administrator for the loan following its sale. In these circumstances, similar to the case of our Investing and Servicing Segment described above, we generally consolidate the VIE into which the loans were sold. During the three months ended March 31, 2019, we consolidated the securitization VIE into which our residential loans were sold. In this instance, we retained an interest in the VIE. The following table summarizes our loans sold and loans transferred as secured borrowings by the Commercial and Residential Lending Segment net of expenses (amounts in thousands): Loan Transfers Loan Transfers Accounted for as Sales Accounted for as Secured Commercial Residential Borrowings Face Amount Proceeds Face Amount Proceeds Face Amount Proceeds For the Three Months Ended March 31, 2019 $ 398,741 $ 396,310 $ 362,418 $ 374,861 $ — $ — 2018 146,400 145,273 — — — — During the three months ended March 31, 2019, a gain of $0.3 million was recognized within change in fair value of mortgage loans held-for-sale, net in our condensed consolidated statement of operations in connection with the residential mortgage loan securitization. During the three months ended March 31, 2019 and 2018, gains recognized by the Commercial and Residential Lending Segment on sales of commercial loans were $2.8 million and $0.3 million, respectively. Our securitizations have each been structured as bankruptcy-remote entities whose assets are not intended to be available to the creditors of any other party. Infrastructure Loan Sales During the three months ended March 31, 2019, the Infrastructure Lending Segment sold loans held-for-sale with an aggregate face amount of $180.3 million for proceeds of $172.7 million, recognizing gain on sales of $0.8 million. |
Derivatives and Hedging Activit
Derivatives and Hedging Activity | 3 Months Ended |
Mar. 31, 2019 | |
Derivatives and Hedging Activity | |
Derivatives and Hedging Activity | 12. Derivatives and Hedging Activity Risk Management Objective of Using Derivatives We are exposed to certain risks arising from both our business operations and economic conditions. Refer to Note 13 to the consolidated financial statements included in our Form 10-K for further discussion of our risk management objectives and policies. Designated Hedges The Company does not generally elect to apply the hedge accounting designation to its hedging instruments. As of March 31, 2019 and December 31, 2018, the Company did not have any designated hedges. As of March 31, 2018, the Company had two interest rate swaps that had been designated as cash flow hedges of the interest rate risk associated with forecasted interest payments. During the three months ended March 31, 2018, the impact of these cash flow hedges on our net income was not material and we did not recognize any hedge ineffectiveness in earnings. Non-designated Hedges and Derivatives We have entered into the following types of non-designated hedges and derivatives: · Foreign exchange (“Fx”) forwards whereby we agree to buy or sell a specified amount of foreign currency for a specified amount of USD at a future date, economically fixing the USD amounts of foreign denominated cash flows we expect to receive or pay related to certain foreign denominated loan investments and properties; · Interest rate contracts which hedge a portion of our exposure to changes in interest rates; · Credit index instruments which hedge a portion of our exposure to the credit risk of our commercial loans held-for-sale; · Interest rate swap guarantees whereby we guarantee the interest rate swap obligations of certain Infrastructure Lending borrowers. Our interest rate swap guarantees were assumed in connection with the acquisition of the Infrastructure Lending Segment. The following table summarizes our non-designated derivatives as of March 31, 2019 (notional amounts in thousands): Type of Derivative Number of Contracts Aggregate Notional Amount Notional Currency Maturity Fx contracts – Sell Euros ("EUR") 56 281,609 EUR April 2019 – October 2022 Fx contracts – Sell Pounds Sterling ("GBP") 142 320,633 GBP April 2019 – January 2022 Fx contracts – Sell Canadian dollar ("CAD") 15 8,597 CAD April 2019 – October 2022 Fx contracts – Sell Australian dollar ("AUD") 3 7,521 AUD April 2019 – October 2019 Interest rate swaps – Paying fixed rates 30 1,132,992 USD April 2019 – April 2029 Interest rate swaps – Receiving fixed rates 2 970,000 USD January 2021 – March 2025 Interest rate caps 8 109,584 USD January 2020 – December 2021 Credit index instruments 4 39,000 USD November 2054 – August 2061 Interest rate swap guarantees 9 658,493 USD December 2020 – June 2025 Interest rate swap guarantees 1 11,091 GBP December 2024 Interest rate swap guarantees 1 91,374 CAD June 2045 Total 271 The table below presents the fair value of our derivative financial instruments as well as their classification on the condensed consolidated balance sheets as of March 31, 2019 and December 31, 2018 (amounts in thousands): Fair Value of Derivatives Fair Value of Derivatives in an Asset Position (1) as of in a Liability Position (2) as of March 31, December 31, March 31, December 31, 2019 2018 2019 2018 Derivatives not designated as hedging instruments: Interest rate contracts $ 21,412 $ 30,791 $ 6,973 $ 14,457 Interest rate swap guarantees — — 577 396 Foreign exchange contracts 25,978 21,346 2,613 562 Credit index instruments 20 554 — — Total derivatives not designated as hedging instruments 47,410 52,691 10,163 15,415 Total derivatives $ 47,410 $ 52,691 $ 10,163 $ 15,415 (1) Classified as derivative assets in our condensed consolidated balance sheets. (2) Classified as derivative liabilities in our condensed consolidated balance sheets. The tables below present the effect of our derivative financial instruments on the condensed consolidated statements of operations and of comprehensive income for the three months ended March 31, 2019 and 2018 (amounts in thousands): Gain (Loss) Gain (Loss) Reclassified Gain (Loss) Recognized from AOCI Recognized Derivatives Designated as Hedging Instruments in OCI into Income in Income Location of Gain (Loss) For the Three Months Ended March 31, (effective portion) (effective portion) (ineffective portion) Recognized in Income 2019 $ — $ — $ — Interest expense 2018 $ 9 $ 4 $ — Interest expense Amount of Gain (Loss) Recognized in Income for the Derivatives Not Designated Location of Gain (Loss) Three Months Ended March 31, as Hedging Instruments Recognized in Income 2019 2018 Interest rate contracts Loss on derivative financial instruments $ (3,757) $ 6,237 Interest rate swap guarantees Loss on derivative financial instruments (182) — Foreign exchange contracts Loss on derivative financial instruments 2,444 (23,143) Credit index instruments Loss on derivative financial instruments (712) 47 $ (2,207) $ (16,859) |
Offsetting Assets and Liabiliti
Offsetting Assets and Liabilities | 3 Months Ended |
Mar. 31, 2019 | |
Offsetting Assets and Liabilities | |
Offsetting Assets and Liabilities | 13. Offsetting Assets and Liabilities The following tables present the potential effects of netting arrangements on our financial position for financial assets and liabilities within the scope of ASC 210-20, Balance Sheet—Offsetting , which for us are derivative assets and liabilities as well as repurchase agreement liabilities (amounts in thousands): (iv) Gross Amounts Not Offset in the Statement (ii) (iii) = (i) - (ii) of Financial Position Gross Amounts Net Amounts Cash (i) Offset in the Presented in Collateral Gross Amounts Statement of the Statement of Financial Received / (v) = (iii) - (iv) Recognized Financial Position Financial Position Instruments Pledged Net Amount As of March 31, 2019 Derivative assets $ 47,410 $ — $ 47,410 $ 4,449 $ — $ 42,961 Derivative liabilities $ 10,163 $ — $ 10,163 $ 4,449 $ 3,285 $ 2,429 Repurchase agreements 5,213,607 — 5,213,607 5,213,607 — — $ 5,223,770 $ — $ 5,223,770 $ 5,218,056 $ 3,285 $ 2,429 As of December 31, 2018 Derivative assets $ 52,691 $ — $ 52,691 $ 1,408 $ — $ 51,283 Derivative liabilities $ 15,415 $ — $ 15,415 $ 1,408 $ 8,658 $ 5,349 Repurchase agreements 4,289,750 — 4,289,750 4,289,750 — — $ 4,305,165 $ — $ 4,305,165 $ 4,291,158 $ 8,658 $ 5,349 |
Variable Interest Entities
Variable Interest Entities | 3 Months Ended |
Mar. 31, 2019 | |
Variable Interest Entities | |
Variable Interest Entities | 14. Variable Interest Entities Investment Securities As discussed in Note 2, we evaluate all of our investments and other interests in entities for consolidation, including our investments in CMBS, RMBS and our retained interests in securitization transactions we initiated, all of which are generally considered to be variable interests in VIEs. Securitization VIEs consolidated in accordance with ASC 810 are structured as pass through entities that receive principal and interest on the underlying collateral and distribute those payments to the certificate holders. The assets and other instruments held by these securitization entities are restricted and can only be used to fulfill the obligations of the entity. Additionally, the obligations of the securitization entities do not have any recourse to the general credit of any other consolidated entities, nor to us as the primary beneficiary. The VIE liabilities initially represent investment securities on our balance sheet (pre-consolidation). Upon consolidation of these VIEs, our associated investment securities are eliminated, as is the interest income related to those securities. Similarly, the fees we earn in our roles as special servicer of the bonds issued by the consolidated VIEs or as collateral administrator of the consolidated VIEs are also eliminated. Finally, an allocable portion of the identified servicing intangible associated with the eliminated fee streams is eliminated in consolidation. VIEs in which we are the Primary Beneficiary The inclusion of the assets and liabilities of securitization VIEs in which we are deemed the primary beneficiary has no economic effect on us. Our exposure to the obligations of securitization VIEs is generally limited to our investment in these entities. We are not obligated to provide, nor have we provided, any financial support for any of these consolidated structures. We also hold controlling interests in non-securitization entities that are considered VIEs, most of which were established to facilitate the acquisition of certain properties. SPT Dolphin Intermediate LLC (“SPT Dolphin”), the entity which holds the Woodstar II Portfolio, is a VIE because the third party interest holders do not carry kick-out rights or substantive participating rights. We were deemed to be the primary beneficiary of the VIE because we possess both the power to direct the activities of the VIE that most significantly impact its economic performance and a significant economic interest in the entity. This VIE had net assets of $692.4 million and liabilities of $445.0 million as of March 31, 2019. In total, our consolidated non-securitization VIEs had net assets of $799.1 million and liabilities of $531.2 million as of March 31, 2019. VIEs in which we are not the Primary Beneficiary In certain instances, we hold a variable interest in a VIE in the form of CMBS, but either (i) we are not appointed, or do not serve as, special servicer or servicing administrator or (ii) an unrelated third party has the rights to unilaterally remove us as special servicer without cause. In these instances, we do not have the power to direct activities that most significantly impact the VIE’s economic performance. In other cases, the variable interest we hold does not obligate us to absorb losses or provide us with the right to receive benefits from the VIE which could potentially be significant. For these structures, we are not deemed to be the primary beneficiary of the VIE, and we do not consolidate these VIEs. As of March 31, 2019, four of our collateralized debt obligation (“CDO”) structures were in default or imminent default, which, pursuant to the underlying indentures, changes the rights of the variable interest holders. Upon default of a CDO, the trustee or senior note holders are allowed to exercise certain rights, including liquidation of the collateral, which at that time, is the activity which would most significantly impact the CDO’s economic performance. Further, when the CDO is in default, the collateral administrator no longer has the option to purchase securities from the CDO. In cases where the CDO is in default and we do not have the ability to exercise rights which would most significantly impact the CDO’s economic performance, we do not consolidate the VIE. As of March 31, 2019, none of these CDO structures were consolidated. As noted above, we are not obligated to provide, nor have we provided, any financial support for any of our securitization VIEs, whether or not we are deemed to be the primary beneficiary. As such, the risk associated with our involvement in these VIEs is limited to the carrying value of our investment in the entity. As of March 31, 2019, our maximum risk of loss related to securitization VIEs in which we were not the primary beneficiary was $49.1 million on a fair value basis. As of March 31, 2019, the securitization VIEs which we do not consolidate had debt obligations to beneficial interest holders with unpaid principal balances, excluding the notional value of interest-only securities, of $6.5 billion. The corresponding assets are comprised primarily of commercial mortgage loans with unpaid principal balances corresponding to the amounts of the outstanding debt obligations. We also hold passive non-controlling interests in certain unconsolidated entities that are considered VIEs. We are not the primary beneficiaries of these VIEs as we do not possess the power to direct the activities of the VIEs that most significantly impact their economic performance and therefore report our interests, which totaled $88.6 million as of March 31, 2019, within investment in unconsolidated entities on our condensed consolidated balance sheet. Our maximum risk of loss is limited to our carrying value of the investments. |
Related-Party Transactions
Related-Party Transactions | 3 Months Ended |
Mar. 31, 2019 | |
Related-Party Transactions | |
Related-Party Transactions | 15. Related-Party Transaction Management Agreement We are party to a management agreement (the “Management Agreement”) with our Manager. Under the Management Agreement, our Manager, subject to the oversight of our board of directors, is required to manage our day to day activities, for which our Manager receives a base management fee and is eligible for an incentive fee and stock awards. Our Manager’s personnel perform certain due diligence, legal, management and other services that outside professionals or consultants would otherwise perform. As such, in accordance with the terms of our Management Agreement, our Manager is paid or reimbursed for the documented costs of performing such tasks, provided that such costs and reimbursements are in amounts no greater than those which would be payable to outside professionals or consultants engaged to perform such services pursuant to agreements negotiated on an arm’s-length basis. Refer to Note 16 to the consolidated financial statements included in our Form 10-K for further discussion of this agreement. Base Management Fee. For the three months ended March 31, 2019 and 2018, approximately $19.6 million and $17.5 million, respectively, was incurred for base management fees. As of March 31, 2019 and December 31, 2018, there were $19.6 million and $19.2 million, respectively, of unpaid base management fees included in related-party payable in our condensed consolidated balance sheets. Incentive Fee. For the three months ended March 31, 2019 and 2018, approximately $0.2 million and $9.6 million, respectively, was incurred for incentive fees. As of March 31, 2019, there were no unpaid incentive fees. As of December 31, 2018, approximately $21.8 million of unpaid incentive fees were included in related-party payable in our condensed consolidated balance sheet. Expense Reimbursement. For the three months ended March 31, 2019 and 2018, approximately $2.2 million and $2.1 million, respectively, was incurred for executive compensation and other reimbursable expenses and recognized within general and administrative expenses in our condensed consolidated statements of operations. As of March 31, 2019 and December 31, 2018, approximately $4.4 million and $3.0 million, respectively, of unpaid reimbursable executive compensation and other expenses were included in related-party payable in our condensed consolidated balance sheets. Equity Awards. In certain instances, we issue RSAs to certain employees of affiliates of our Manager who perform services for us. During the three months ended March 31, 2019 and 2018, we granted 114,216 and 189,813 RSAs, respectively, at grant date fair values of $2.6 million and $4.0 million, respectively. Expenses related to the vesting of awards to employees of affiliates of our Manager were $0.8 million and $0.5 million during the three months ended March 31, 2019 and 2018, respectively, and are reflected in general and administrative expenses in our condensed consolidated statements of operations. These shares generally vest over a three-year period. Manager Equity Plan In May 2017, the Company’s shareholders approved the Starwood Property Trust, Inc. 2017 Manager Equity Plan (the “2017 Manager Equity Plan”), which replaced the Starwood Property Trust, Inc. Manager Equity Plan (“Manager Equity Plan”). In April 2018, we granted 775,000 RSUs to our Manager under the 2017 Manager Equity Plan. In March 2017, we granted 1,000,000 RSUs to our Manager under the Manager Equity Plan. In May 2015, we granted 675,000 RSUs to our Manager under the Manager Equity Plan. In connection with these grants and prior similar grants, we recognized share-based compensation expense of $3.2 million and $2.9 million within management fees in our condensed consolidated statements of operations for the three months ended March 31, 2019 and 2018, respectively. Refer to Note 16 for further discussion of these grants. Investments in Loans In February 2019, the Company acquired a $60.0 million f irst priority infrastructure term loan participation which bears interest at LIBOR plus 3.75%. The loan is secured by two domestic natural gas power plants. An affiliate of our Manager, Starwood Energy Group, is the loan sponsor. In March 2019, the Company originated a $22.5 million loan to refinance the debt of a commercial real estate partnership in which we hold a 50% equity interest. During the three months ended March 31, 2019, the Company acquired $71.9 million of loans held-for-sale from a residential mortgage originator in which it holds an equity interest. Refer to Note 7 for further discussion. Other Related-Party Arrangements In March 2019, we engaged Highmark Residential (“Highmark”) (formerly known as Milestone Management), an affiliate of our Manager, to provide property management services for nine additional properties within our Woodstar I Portfolio, bringing the total number of our properties managed by Highmark to 19. Fees paid to Highmark are calculated as a percentage of gross receipts and are at market terms. During the three months ended March 31, 2019, property management fees paid to Highmark were $0.3 million. Acquisitions from Consolidated CMBS Trusts Our Investing and Servicing Segment acquires interests in properties for its REIS Equity Portfolio from CMBS trusts, some of which are consolidated as VIEs on our balance sheet. Acquisitions from consolidated VIEs are reflected as repayment of debt of consolidated VIEs in our condensed consolidated statements of cash flows. No real estate assets were acquired from consolidated CMBS trusts during the three months ended March 31, 2019. During the three months ended March 31, 2018, we acquired $27.7 million of net real estate assets from consolidated CMBS trusts for a gross purchase price of $28.0 million. Refer to Note 16 to the consolidated financial statements included in our Form 10-K for further discussion of related-party agreements. |
Stockholders' Equity and Non-Co
Stockholders' Equity and Non-Controlling Interests | 3 Months Ended |
Mar. 31, 2019 | |
Stockholders' Equity and Non-Controlling Interests | |
Stockholders’ Equity and Non-Controlling Interests | 16. Stockholders’ Equity During the three months ended March 31, 2019, our board of directors declared the following dividends: Declaration Date Record Date Ex-Dividend Date Payment Date Amount Frequency 2/28/19 3/29/19 3/28/19 4/15/19 $ 0.48 Quarterly During the three months ended March 31, 2019, we issued 3.6 million shares of common stock in connection with the settlement of $78.0 million of our 2019 Notes. Refer to Note 10 for further discussion. During the three months ended March 31, 2019 and 2018, there were no shares issued under our At-The-Market Equity Offering Sales Agreement. During the three months ended March 31, 2019 and 2018, shares issued under the Starwood Property Trust, Inc. Dividend Reinvestment and Direct Stock Purchase Plan (the “DRIP Plan”) were not material. In February 2017, our board of directors extended the term of our $500.0 million common stock and Convertible Note repurchase program through January 2019. Refer to Note 17 to the consolidated financial statements included in our Form 10-K for further information regarding the repurchase program. There were no share or Convertible Notes repurchases under the repurchase program during the three months ended March 31, 2019. During the three months ended March 31, 2018, we repurchased 573,255 shares of common stock for $12.1 million and no Convertible Notes under our repurchase program. Equity Incentive Plans In May 2017, the Company’s shareholders approved the 2017 Manager Equity Plan and the Starwood Property Trust, Inc. 2017 Equity Plan (the “2017 Equity Plan”), which allow for the issuance of up to 11,000,000 stock options, stock appreciation rights, RSAs, RSUs or other equity-based awards or any combination thereof to the Manager, directors, employees, consultants or any other party providing services to the Company. The 2017 Manager Equity Plan succeeds and replaces the Manager Equity Plan and the 2017 Equity Plan succeeds and replaces the Starwood Property Trust, Inc. Equity Plan (the “Equity Plan”) and the Starwood Property Trust, Inc. Non-Executive Director Stock Plan (the “Non-Executive Director Stock Plan”). The table below summarizes our share awards granted or vested under the Manager Equity Plan and the 2017 Manager Equity Plan during the three months ended March 31, 2019 and 2018 (dollar amounts in thousands): Grant Date Type Amount Granted Grant Date Fair Value Vesting Period April 2018 RSU 775,000 $ 16,329 3 years March 2017 RSU 1,000,000 22,240 3 years May 2015 RSU 675,000 16,511 3 years Schedule of Non-Vested Shares and Share Equivalents 2017 Weighted Average 2017 Manager Grant Date Fair Equity Plan Equity Plan Total Value (per share) Balance as of January 1, 2019 1,436,445 997,920 2,434,365 $ 21.52 Granted 383,190 — 383,190 22.58 Vested (402,541) (147,916) (550,457) 21.41 Forfeited (4,419) — (4,419) 22.67 Balance as of March 31, 2019 1,412,675 850,004 2,262,679 21.72 As of March 31, 2019, there were 8.8 million shares of common stock available for future grants under the 2017 Manager Equity Plan and the 2017 Equity Plan. Non-Controlling Interests in Consolidated Subsidiaries In connection with our Woodstar II Portfolio acquisitions, we issued 11.9 million Class A Units in SPT Dolphin and have an obligation to issue an additional 0.2 million Class A Units if certain contingent events occur. The Class A Units are redeemable for consideration equal to the current share price of the Company’s common stock on a one-for-one basis, with the consideration paid in either cash or the Company’s common stock, at the determination of the Company. In consolidation, the issued Class A Units are reflected as non-controlling interests in consolidated subsidiaries on our condensed consolidated balance sheets. To the extent SPT Dolphin has sufficient cash available, the Class A Units earn a preferred return indexed to the dividend rate of the Company’s common stock. Any distributions made pursuant to this waterfall are recognized within net income attributable to non-controlling interests in our condensed consolidated statements of operations. During the three months ended March 31, 2019 and 2018, we recognized net income attributable to non-controlling interests of $5.7 million and $2.5 million, respectively, associated with these Class A Units. |
Earnings per Share
Earnings per Share | 3 Months Ended |
Mar. 31, 2019 | |
Earnings per Share | |
Earnings per Share | 17. Earnings per Share The following table provides a reconciliation of net income and the number of shares of common stock used in the computation of basic EPS and diluted EPS (amounts in thousands, except per share amounts): For the Three Months Ended March 31, 2019 2018 Basic Earnings Income attributable to STWD common stockholders $ 70,383 $ 99,932 Less: Income attributable to participating shares not already deducted as non-controlling interests (824) (721) Basic earnings $ 69,559 $ 99,211 Diluted Earnings Income attributable to STWD common stockholders $ 70,383 $ 99,932 Less: Income attributable to participating shares not already deducted as non-controlling interests (824) (721) Add: Interest expense on Convertible Notes (1) * — Add: Loss on extinguishment of Convertible Notes (1) * — Diluted earnings $ 69,559 $ 99,211 Number of Shares: Basic — Average shares outstanding 277,544 260,664 Effect of dilutive securities — Convertible Notes (1) * 1,209 Effect of dilutive securities — Contingently issuable shares — 229 Effect of dilutive securities — Unvested non-participating shares 154 22 Diluted — Average shares outstanding 277,698 262,124 Earnings Per Share Attributable to STWD Common Stockholders: Basic $ 0.25 $ 0.38 Diluted $ 0.25 $ 0.38 (1) Prior to June 30, 2018, the Company had asserted its intent and ability to settle the principal amount of the Convertible Notes in cash. Accordingly, under GAAP, the dilutive effect to EPS for the prior year period was determined using the treasury stock method by dividing only the “conversion spread value” of the “in-the-money” Convertible Notes by the Company’s average share price and including the resulting share amount in the diluted EPS denominator. The conversion value of the principal amount of the Convertible Notes was not included. Effective June 30, 2018, the Company no longer asserts its intent to fully settle the principal amount of the Convertible Notes in cash upon conversion. Accordingly, under GAAP, the dilutive effect to EPS for the current year period is determined using the “if-converted” method whereby interest expense or any loss on extinguishment of our Convertible Notes is added back to the diluted EPS numerator and the full number of potential shares contingently issuable upon their conversion is included in the diluted EPS denominator, if dilutive. Refer to Note 10 for further discussion. * As of March 31, 2019 and 2018, participating shares of 13.6 million and 11.3 million, respectively, were excluded from the computation of diluted shares as their effect was already considered under the more dilutive two-class method used above. Such participating shares at March 31, 2019 and 2018 included 11.9 million and 9.8 million potential shares, respectively, of our common stock issuable upon redemption of the Class A Units in SPT Dolphin, as discussed in Note 16. |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income | 3 Months Ended |
Mar. 31, 2019 | |
Accumulated Other Comprehensive Income | |
Accumulated Other Comprehensive Income | 18. Accumulated Other Comprehensive Income The changes in AOCI by component are as follows (amounts in thousands): Cumulative Unrealized Gain Effective Portion of (Loss) on Foreign Cumulative Loss on Available-for- Currency Cash Flow Hedges Sale Securities Translation Total Three Months Ended March 31, 2019 Balance at January 1, 2019 $ — $ 53,515 $ 5,145 $ 58,660 OCI before reclassifications — (387) (2,475) (2,862) Amounts reclassified from AOCI — — — — Net period OCI — (387) (2,475) (2,862) Balance at March 31, 2019 $ — $ 53,128 $ 2,670 $ 55,798 Three Months Ended March 31, 2018 Balance at January 1, 2018 $ 25 $ 57,889 $ 12,010 $ 69,924 OCI before reclassifications 9 1,209 4,218 5,436 Amounts reclassified from AOCI (4) (46) — (50) Net period OCI 5 1,163 4,218 5,386 Balance at March 31, 2018 $ 30 $ 59,052 $ 16,228 $ 75,310 The reclassifications out of AOCI impacted the condensed consolidated statements of operations for the three months ended March 31, 2019 and 2018 as follows (amounts in thousands): Amounts Reclassified from AOCI during the Three Months Affected Line Item Ended March 31, in the Statements Details about AOCI Components 2019 2018 of Operations Gain (loss) on cash flow hedges: Interest rate contracts $ — $ 4 Interest expense Unrealized gains (losses) on available-for-sale securities: Interest realized upon collection — 46 Interest income from investment securities Total reclassifications for the period $ — $ 50 |
Fair Value
Fair Value | 3 Months Ended |
Mar. 31, 2019 | |
Fair Value | |
Fair Value | 19. Fair Value GAAP establishes a hierarchy of valuation techniques based on the observability of inputs utilized in measuring financial assets and liabilities at fair value. GAAP establishes market-based or observable inputs as the preferred source of values, followed by valuation models using management assumptions in the absence of market inputs. The three levels of the hierarchy are described below: Level I —Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. Level II —Inputs (other than quoted prices included in Level I) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life. Level III —Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model. Valuation Process We have valuation control processes in place to validate the fair value of the Company’s financial assets and liabilities measured at fair value including those derived from pricing models. These control processes are designed to assure that the values used for financial reporting are based on observable inputs wherever possible. Refer to Note 20 to the consolidated financial statements included in our Form 10-K for further discussion of our valuation process. We determine the fair value of our assets and liabilities measured at fair value on a recurring and nonrecurring basis in accordance with the methodology described in our Form 10-K. Fair Value Disclosures The following tables present our financial assets and liabilities carried at fair value on a recurring basis in the condensed consolidated balance sheets by their level in the fair value hierarchy as of March 31, 2019 and December 31, 2018 (amounts in thousands): March 31, 2019 Total Level I Level II Level III Financial Assets: Loans held-for-sale, fair value option $ 841,687 $ — $ — $ 841,687 RMBS 204,835 — — 204,835 CMBS 49,105 — 10,770 38,335 Equity security 12,506 12,506 — — Domestic servicing rights 19,790 — — 19,790 Derivative assets 47,410 — 47,410 — VIE assets — — 56,974,864 Total $ $ 12,506 $ 58,180 $ 58,079,511 Financial Liabilities: Derivative liabilities $ 10,163 $ — $ 10,163 $ — VIE liabilities — 2,046,559 Total $ $ — $ $ 2,046,559 December 31, 2018 Total Level I Level II Level III Financial Assets: Loans held-for-sale, fair value option $ 671,282 $ — $ — $ 671,282 RMBS 209,079 — — 209,079 CMBS 41,347 — 16,119 25,228 Equity security 11,893 11,893 — — Domestic servicing rights 20,557 — — 20,557 Derivative assets 52,691 — 52,691 — VIE assets 53,446,364 — — 53,446,364 Total $ 54,453,213 $ 11,893 $ 68,810 $ 54,372,510 Financial Liabilities: Derivative liabilities $ 15,415 $ — $ 15,415 $ — VIE liabilities 52,195,042 — 50,753,596 1,441,446 Total $ 52,210,457 $ — $ 50,769,011 $ 1,441,446 The changes in financial assets and liabilities classified as Level III are as follows for the three months ended March 31, 2019 and 2018 (amounts in thousands): Domestic Loans Servicing VIE Three Months Ended March 31, 2019 Held ‑ for ‑ sale RMBS CMBS Rights VIE Assets Liabilities Total January 1, 2019 balance $ 671,282 $ 209,079 $ 25,228 $ 20,557 $ 53,446,364 $ (1,441,446) $ 52,931,064 Total realized and unrealized gains (losses): Included in earnings: Change in fair value / gain on sale 11,266 — (295) (767) 294,345 33,957 338,506 Net accretion — 2,503 — — — — 2,503 Included in OCI — (387) — — — — (387) Purchases / Originations 740,296 — — — — — 740,296 Sales (561,702) — (3,228) — — — (564,930) Issuances — — — — — (33,678) (33,678) Cash repayments / receipts (19,455) (6,360) (188) — — (389) (26,392) Transfers into Level III — — 5,350 — — (670,742) (665,392) Transfers out of Level III — — — — — 136,592 136,592 Consolidation of VIEs — — — — 3,280,065 (103,309) 3,176,756 Deconsolidation of VIEs — — 11,468 — (45,910) 32,456 (1,986) March 31, 2019 balance $ 841,687 $ 204,835 $ 38,335 $ 19,790 $ 56,974,864 $ (2,046,559) $ 56,032,952 Amount of total gains (losses) included in earnings attributable to assets still held at March 31, 2019 $ 3,169 $ 2,503 $ (567) $ (767) $ 294,345 $ 33,957 $ 332,640 Domestic Loans Servicing VIE Three Months Ended March 31, 2018 Held ‑ for ‑ sale RMBS CMBS Rights VIE Assets Liabilities Total January 1, 2018 balance $ 745,743 $ 247,021 $ 24,191 $ 30,759 $ 51,045,874 $ (2,188,937) $ 49,904,651 Total realized and unrealized gains (losses): Included in earnings: Change in fair value / gain on sale — 555 (5,814) (2,027,208) 237,090 (1,787,577) Net accretion — 2,819 — — — — 2,819 Included in OCI — 1,163 — — — — 1,163 Purchases / Originations 277,259 — — — — — 277,259 Sales (266,632) — — — — — (266,632) Issuances — — — — — (7,948) (7,948) Cash repayments / receipts (40,437) (10,150) (777) — — (12,633) (63,997) Transfers into Level III — — — — — (530,888) (530,888) Transfers out of Level III — — — — — 208,258 208,258 Consolidation of VIEs — — — — 1,089,881 — 1,089,881 Deconsolidation of VIEs — — — — (875,240) 89,324 (785,916) March 31, 2018 balance $ 723,733 $ 240,853 $ 23,969 $ 24,945 $ 49,233,307 $ (2,205,734) $ 48,041,073 Amount of total (losses) gains included in earnings attributable to assets still held at March 31, 2018 $ (640) $ 2,772 $ 555 $ (5,814) $ (2,027,208) $ 237,090 $ (1,793,245) Amounts were transferred from Level II to Level III due to a decrease in the observable relevant market activity and amounts were transferred from Level III to Level II due to an increase in the observable relevant market activity. The following table presents the fair values, all of which are classified in Level III of the fair value hierarchy, of our financial instruments not carried at fair value on the condensed consolidated balance sheets (amounts in thousands): March 31, 2019 December 31, 2018 Carrying Fair Carrying Fair Value Value Value Value Financial assets not carried at fair value: Loans held-for-investment, loans held-for-sale and loans transferred as secured borrowings $ 9,267,528 $ 9,315,914 $ 9,122,972 $ 9,178,709 HTM debt securities 643,787 643,464 644,149 643,948 Financial liabilities not carried at fair value: Secured financing agreements and secured borrowings on transferred loans $ 9,234,910 $ 9,139,056 $ 8,757,804 $ 8,662,548 Unsecured senior notes 1,962,208 1,998,831 The following is quantitative information about significant unobservable inputs in our Level III measurements for those assets and liabilities measured at fair value on a recurring basis (dollars in thousands): Carrying Value at Valuation Unobservable Range as of (1) March 31, 2019 Technique Input March 31, 2019 December 31, 2018 Loans held-for-sale, fair value option $ 841,687 Discounted cash flow Yield (b) 4.2% - 6.0% 4.6% - 6.1% Duration (c) 2.4 - 13.6 years 2.5 - 14.4 years RMBS 204,835 Discounted cash flow Constant prepayment rate (a) 2.0% - 22.2% 3.2% - 25.2% Constant default rate (b) 1.0% - 4.6% 1.1% - 5.5% Loss severity (b) 0% - 76% (e) 0% - 73% (e) Delinquency rate (c) 6% - 31% 4% - 31% Servicer advances (a) 21% - 85% 21% - 83% Annual coupon deterioration (b) 0% - 1.8% 0% - 1.4% Putback amount per projected total collateral loss (d) 0% - 7% 0% - 7% CMBS 38,335 Discounted cash flow Yield (b) 0% - 166.3% 0% - 473.5% Duration (c) 0 - 9.7 years 0 - 9.7 years Domestic servicing rights 19,790 Discounted cash flow Debt yield (a) 7.75% 7.75% Discount rate (b) 15% 15% Control migration (b) 0% - 80% 0% - 80% VIE assets 56,974,864 Discounted cash flow Yield (b) 0% - 401.4% 0% - 290.9% Duration (c) 0 - 13.4 years 0 - 20.4 years VIE liabilities (2,046,559) Discounted cash flow Yield (b) 0% - 401.4% 0% - 290.9% Duration (c) 0 - 13.4 years 0 - 13.7 years (1) The ranges of significant unobservable inputs are represented in percentages and years. Sensitivity of the Fair Value to Changes in the Unobservable Inputs (a) Significant increase (decrease) in the unobservable input in isolation would result in a significantly higher (lower) fair value measurement. (b) Significant increase (decrease) in the unobservable input in isolation would result in a significantly lower (higher) fair value measurement. (c) Significant increase (decrease) in the unobservable input in isolation would result in either a significantly lower or higher (higher or lower) fair value measurement depending on the structural features of the security in question. (d) Any delay in the putback recovery date leads to a decrease in fair value for the majority of securities in our RMBS portfolio. (e) 41% and 55% of the portfolio falls within a range of 45%-80% as of March 31, 2019 and December 31, 2018, respectively. |
Income Taxes
Income Taxes | 3 Months Ended |
Mar. 31, 2019 | |
Income Taxes | |
Income Taxes | 20. Income Taxes Certain of our domestic subsidiaries have elected to be treated as taxable REIT subsidiaries (“TRSs”). TRSs permit us 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, we will continue to maintain our qualification as a REIT. Our TRSs engage in various real estate related operations, including special servicing of commercial real estate, originating and securitizing commercial mortgage loans, and investing in entities which engage in real estate related operations. As of March 31, 2019 and December 31, 2018, approximately $980.5 million and $553.5 million, respectively, of assets were owned by TRS entities. Our 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 us with respect to our interest in TRSs. The following table is a reconciliation of our U.S. federal income tax determined using our statutory federal tax rate to our reported income tax provision for the three months ended March 31, 2019 and 2018 (dollars in thousands): For the Three Months Ended March 31, 2019 2018 Federal statutory tax rate $ 16,137 21.0 % $ 22,606 21.0 % REIT and other non-taxable income (16,160) (21.0) % (20,343) (18.9) % State income taxes (6) — % 593 0.6 % Federal benefit of state tax deduction 1 — % (124) (0.1) % Other 362 0.4 % 124 0.1 % Effective tax rate $ 334 0.4 % $ 2,856 2.7 % |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2019 | |
Commitments and Contingencies. | |
Commitments and Contingencies | 21. Commitments and Contingencie As of March 31, 2019, our Commercial and Residential Lending Segment had future commercial loan funding commitments totaling $1.9 billion, of which we expect to fund $1.7 billion. These future funding commitments primarily relate to construction projects, capital improvements, tenant improvements and leasing commissions. Additionally, as of March 31, 2019, our Commercial and Residential Lending Segment had no outstanding residential mortgage loan purchase commitments under an agreement to purchase up to $600.0 million of residential mortgage loans that meet our investment criteria from a third party residential mortgage originator. As of March 31, 2019, our Infrastructure Lending Segment had future infrastructure loan funding commitments totaling $341.8 million, including $221.0 million under revolvers and letters of credit (“LCs”), and $120.8 million under delayed draw term loans. As of March 31, 2019, $20.9 million of revolvers and LCs were outstanding. In connection with the Infrastructure Lending Segment acquisition, we assumed guarantees of certain borrowers’ performance under existing interest rate swaps. As of March 31, 2019, we had 11 outstanding guarantees on interest rate swaps maturing between December 2020 and June 2045. Refer to Note 12 for further discussion. Generally, funding commitments are subject to certain conditions that must be met, such as customary construction draw certifications, minimum debt service coverage ratios or executions of new leases before advances are made to the borrower. Management is not aware of any other contractual obligations, legal proceedings, or any other contingent obligations incurred in the normal course of business that would have a material adverse effect on our condensed consolidated financial statements. Lease Commitment Disclosures Our lease commitments consist of corporate office leases and ground leases for investment properties, all of which are classified as operating leases. We sublease some of the space within our corporate offices to third parties. Our lease costs and sublease income were as follows (in thousands): For the Three Months Ended March 31, 2019 2018 Operating lease costs $ 1,238 $ 1,253 Short-term lease costs 24 30 Sublease income (399) (439) Total lease cost $ 863 $ 844 Information concerning our operating lease liabilities, which are classified within accounts payable, accrued expenses and other liabilities in our condensed consolidated balance sheet as of March 31, 2019, is as follows (dollars in thousands): For the Three Months Ended March 31, 2019 Cash paid for amounts included in the measurement of lease liabilities—operating $ 1,291 March 31, 2019 Weighted-average remaining lease term 2.25 years Weighted-average discount rate 5.0 % Future maturity of operating lease liabilities: 2019 (remainder of) $ 3,924 2020 5,292 2021 2,216 2022 — 2023 — Thereafter — Total 11,432 Less interest component (621) Operating lease liability $ 10,811 |
Segment Data
Segment Data | 3 Months Ended |
Mar. 31, 2019 | |
Segment Data | |
Segment Data | 22. Segment Dat In its operation of the business, management, including our chief operating decision maker, who is our Chief Executive Officer, reviews certain financial information, including segmented internal profit and loss statements prepared on a basis prior to the impact of consolidating securitization VIEs under ASC 810. The segment information within this Note is reported on that basis. The table below presents our results of operations for the three months ended March 31, 2019 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 154,595 $ 26,915 $ — $ 1,906 $ — $ 183,416 $ — $ 183,416 Interest income from investment securities 19,908 885 — 24,293 — 45,086 (27,454) 17,632 Servicing fees 123 — — 27,243 — 27,366 (2,933) 24,433 Rental income — — 70,521 13,312 — 83,833 — 83,833 Other revenues 204 686 78 196 20 1,184 (18) 1,166 Total revenues 174,830 28,486 70,599 66,950 20 340,885 (30,405) 310,480 Costs and expenses: Management fees 411 — — 18 22,988 23,417 49 23,466 Interest expense 61,604 18,577 18,990 7,746 27,915 134,832 (160) 134,672 General and administrative 6,768 4,479 1,518 18,851 3,226 34,842 88 34,930 Acquisition and investment pursuit costs 249 16 — 77 — 342 — 342 Costs of rental operations 19 — 22,937 6,695 — 29,651 — 29,651 Depreciation and amortization 71 — 23,896 5,287 — 29,254 — 29,254 Loan loss provision, net (11) 774 — — — 763 — 763 Other expense 77 — 134 — — 211 — 211 Total costs and expenses 69,188 23,846 67,475 38,674 54,129 253,312 (23) 253,289 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 47,836 47,836 Change in fair value of servicing rights — — — (515) — (515) (252) (767) Change in fair value of investment securities, net (1,694) — — 18,140 — 16,446 (16,384) 62 Change in fair value of mortgage loans held-for-sale, net 1,386 — — 9,880 — 11,266 — 11,266 Earnings (loss) from unconsolidated entities 577 — (43,805) 594 — (42,634) (566) (43,200) Gain on sale of investments and other assets, net 2,755 790 — 940 — 4,485 — 4,485 (Loss) gain on derivative financial instruments, net (9,297) (395) 1,290 (3,432) 9,627 (2,207) — (2,207) Foreign currency gain (loss), net 5,239 300 9 (1) — 5,547 — 5,547 (Loss) gain on extinguishment of debt — (3,304) — — 6 (3,298) — (3,298) Other loss, net — — — — (73) (73) — (73) Total other income (loss) (1,034) (2,609) (42,506) 25,606 9,560 (10,983) 30,634 19,651 Income (loss) before income taxes 104,608 2,031 (39,382) 53,882 (44,549) 76,590 252 76,842 Income tax benefit (provision) 248 85 (258) (409) — (334) — (334) Net income (loss) 104,856 2,116 (39,640) 53,473 (44,549) 76,256 252 76,508 Net (income) loss attributable to non-controlling interests (371) — (5,717) 215 — (5,873) (252) (6,125) Net income (loss) attributable to Starwood Property Trust, Inc . $ 104,485 $ 2,116 $ (45,357) $ 53,688 $ (44,549) $ 70,383 $ — $ 70,383 The table below presents our results of operations for the three months ended March 31, 2018 by business segment (amounts in thousands): Commercial and Residential Investing Lending Property and Servicing Securitization Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 134,972 $ — $ 2,648 $ — $ 137,620 $ — $ 137,620 Interest income from investment securities 14,439 — 34,399 — 48,838 (33,569) 15,269 Servicing fees 165 — 33,434 — 33,599 (7,532) 26,067 Rental income — 66,710 14,400 — 81,110 — 81,110 Other revenues 194 101 228 52 575 (54) 521 Total revenues 149,770 66,811 85,109 52 301,742 (41,155) 260,587 Costs and expenses: Management fees 480 — 18 30,051 30,549 93 30,642 Interest expense 32,021 16,534 5,095 33,803 87,453 (270) 87,183 General and administrative 6,695 1,859 21,020 2,482 32,056 86 32,142 Acquisition and investment pursuit costs 220 6 151 — 377 — 377 Costs of rental operations — 23,488 6,205 — 29,693 — 29,693 Depreciation and amortization 17 26,469 5,258 — 31,744 — 31,744 Loan loss provision, net 1,538 — — — 1,538 — 1,538 Other expense 77 — 27 — 104 — 104 Total costs and expenses 41,048 68,356 37,774 66,336 213,514 (91) 213,423 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 52,653 52,653 Change in fair value of servicing rights — — (9,168) — (9,168) 3,354 (5,814) Change in fair value of investment securities, net (704) — 13,979 — 13,275 (13,424) (149) Change in fair value of mortgage loans held-for-sale, net (1,692) — 9,492 — 7,800 — 7,800 Earnings (loss) from unconsolidated entities 1,444 (3,515) 1,596 — (475) (987) (1,462) Gain on sale of investments and other assets, net 279 3,942 6,439 — 10,660 — 10,660 (Loss) gain on derivative financial instruments, net (10,818) 1,919 5,042 (13,002) (16,859) — (16,859) Foreign currency gain (loss), net 13,550 2 (3) — 13,549 — 13,549 Other income, net 43 17 48 — 108 — 108 Total other income (loss) 2,102 2,365 27,425 (13,002) 18,890 41,596 60,486 Income (loss) before income taxes 110,824 820 74,760 (79,286) 107,118 532 107,650 Income tax provision (947) (1,261) (648) — (2,856) — (2,856) Net income (loss) 109,877 (441) 74,112 (79,286) 104,262 532 104,794 Net income attributable to non-controlling interests (361) (2,453) (1,516) — (4,330) (532) (4,862) Net income (loss) attributable to Starwood Property Trust, Inc . $ 109,516 $ (2,894) $ 72,596 $ (79,286) $ 99,932 $ — $ 99,932 The table below presents our condensed consolidated balance sheet as of March 31, 2019 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 13,206 $ 58 $ 36,107 $ 47,225 $ 295,463 $ 392,059 $ 20,211 $ 412,270 Restricted cash 32,156 68,057 19,671 13,295 535 133,714 — 133,714 Loans held-for-investment, net 7,513,130 1,450,097 — 1,498 — 8,964,725 — 8,964,725 Loans held-for-sale 688,435 302,803 — 153,252 — 1,144,490 — 1,144,490 Investment securities 1,061,011 59,610 — 992,739 — 2,113,360 (1,203,127) 910,233 Properties, net 8,937 — 2,487,285 273,152 — 2,769,374 — 2,769,374 Intangible assets — — 85,356 75,806 — 161,162 (24,327) 136,835 Investment in unconsolidated entities 35,351 — 70,557 54,251 — 160,159 (35,799) 124,360 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 14,247 1,029 32,093 41 — 47,410 — 47,410 Accrued interest receivable 50,269 7,135 392 296 3,079 61,171 (857) 60,314 Other assets 11,259 72,720 65,898 75,348 1,944 227,169 (16) 227,153 VIE assets, at fair value — — — — — — 56,974,864 56,974,864 Total Assets $ 9,428,001 $ 2,080,918 $ 2,797,359 $ 1,827,340 $ 301,021 $ 16,434,639 $ 55,730,949 $ 72,165,588 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 29,302 $ 6,788 $ 63,644 $ 71,675 $ 21,628 $ 193,037 $ 106 $ 193,143 Related-party payable 1 — — 9 23,935 23,945 — 23,945 Dividends payable — — — — 135,889 135,889 — 135,889 Derivative liabilities 4,608 772 — 2,739 2,044 10,163 — 10,163 Secured financing agreements, net 5,010,958 1,410,124 1,876,514 653,078 298,186 9,248,860 (13,950) 9,234,910 Unsecured senior notes, net — — — — 1,922,795 1,922,795 — 1,922,795 VIE liabilities, at fair value — — — — — — 55,727,776 55,727,776 Total Liabilities 5,044,869 1,417,684 1,940,158 727,501 2,404,477 11,534,689 55,713,932 67,248,621 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,855 2,855 — 2,855 Additional paid-in capital 1,199,646 663,692 631,392 118,760 2,466,683 5,080,173 — 5,080,173 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 53,128 — 2,734 (64) — 55,798 — 55,798 Retained earnings (accumulated deficit) 3,120,166 (458) (31,787) 967,326 (4,468,800) (413,553) — (413,553) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,372,940 663,234 602,339 1,086,022 (2,103,456) 4,621,079 — 4,621,079 Non-controlling interests in consolidated subsidiaries 10,192 — 254,862 13,817 — 278,871 17,017 295,888 Total Equity 4,383,132 663,234 857,201 1,099,839 (2,103,456) 4,899,950 17,017 4,916,967 Total Liabilities and Equity $ 9,428,001 $ 2,080,918 $ 2,797,359 $ 1,827,340 $ 301,021 $ 16,434,639 $ 55,730,949 $ 72,165,588 The table below presents our condensed consolidated balance sheet as of December 31, 2018 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 14,385 13 $ 27,408 $ 31,449 $ 164,015 $ 237,270 $ 2,554 $ 239,824 Restricted cash 28,324 175,659 25,144 11,679 7,235 248,041 — 248,041 Loans held-for-investment, net 7,072,220 1,456,779 — 3,357 — 8,532,356 — 8,532,356 Loans held-for-sale 670,155 469,775 — 47,622 — 1,187,552 — 1,187,552 Loans transferred as secured borrowings 74,346 — — — — 74,346 — 74,346 Investment securities 1,050,920 60,768 — 998,820 — 2,110,508 (1,204,040) 906,468 Properties, net — — 2,512,847 272,043 — 2,784,890 — 2,784,890 Intangible assets — — 90,889 78,219 — 169,108 (24,075) 145,033 Investment in unconsolidated entities 35,274 — 114,362 44,129 — 193,765 (22,000) 171,765 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 18,174 1,066 32,733 718 — 52,691 — 52,691 Accrued interest receivable 39,862 6,982 359 616 13,177 60,996 (641) 60,355 Other assets 13,958 20,472 67,098 49,363 2,057 152,948 (26) 152,922 VIE assets, at fair value — — — — — — 53,446,364 53,446,364 Total Assets $ 9,017,618 2,310,923 $ 2,870,840 $ 1,678,452 $ 186,484 $ 16,064,317 $ 52,198,136 $ 68,262,453 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 26,508 26,476 $ 67,415 $ 75,655 $ 21,467 $ 217,521 $ 142 $ 217,663 Related-party payable — — — 53 43,990 44,043 — 44,043 Dividends payable — — — — 133,466 133,466 — 133,466 Derivative liabilities 1,290 477 37 1,423 12,188 15,415 — 15,415 Secured financing agreements, net 4,405,599 1,524,551 1,884,187 585,258 297,920 8,697,515 (13,950) 8,683,565 Unsecured senior notes, net — — — — 1,998,831 1,998,831 — 1,998,831 Secured borrowings on transferred loans 74,239 — — — — 74,239 — 74,239 VIE liabilities, at fair value — — — — — — 52,195,042 52,195,042 Total Liabilities 4,507,636 1,551,504 1,951,639 662,389 2,507,862 11,181,030 52,181,234 63,362,264 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,808 2,808 — 2,808 Additional paid-in capital 1,430,503 761,992 645,561 87,779 2,069,321 4,995,156 — 4,995,156 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 53,516 — 5,208 (64) — 58,660 — 58,660 Retained earnings (accumulated deficit) 3,015,676 (2,573) 13,570 913,642 (4,289,313) (348,998) — (348,998) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,499,695 759,419 664,339 1,001,357 (2,321,378) 4,603,432 — 4,603,432 Non-controlling interests in consolidated subsidiaries 10,287 — 254,862 14,706 — 279,855 16,902 296,757 Total Equity 4,509,982 759,419 919,201 1,016,063 (2,321,378) 4,883,287 16,902 4,900,189 Total Liabilities and Equity $ 9,017,618 2,310,923 $ 2,870,840 $ 1,678,452 $ 186,484 $ 16,064,317 $ 52,198,136 $ 68,262,453 |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2019 | |
Subsequent Events | |
Subsequent Events | 23. Subsequent Events Our significant events subsequent to March 31, 2019 were as follows: Dividend Declaration On May 8, 2019, our board of directors declared a dividend of $0.48 per share for the second quarter of 2019, which is payable on July 15, 2019 to common stockholders of record as of June 28, 2019. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2019 | |
Summary of Significant Accounting Policies | |
Balance Sheet Presentation of Securitization Variable Interest Entities | Balance Sheet Presentation of Securitization Variable Interest Entities We operate investment businesses that acquire unrated, investment grade and non-investment grade rated CMBS and RMBS. These securities represent interests in securitization structures (commonly referred to as special purpose entities, or “SPEs”). These SPEs are structured as pass through entities that receive principal and interest on the underlying collateral and distribute those payments to the certificate holders. Under accounting principles generally accepted in the United States of America (“GAAP”), SPEs typically qualify as VIEs. These are entities that, by design, either (1) lack sufficient equity to permit the entity to finance its activities without additional subordinated financial support from other parties, or (2) have equity investors that do not have the ability to make significant decisions relating to the entity’s operations through voting rights, or do not have the obligation to absorb the expected losses, or do not have the right to receive the residual returns of the entity. Because we often serve as the special servicer or servicing administrator of the trusts in which we invest, or we have the ability to remove and replace the special servicer without cause, consolidation of these structures is required pursuant to GAAP as outlined in detail below. This results in a consolidated balance sheet which presents the gross assets and liabilities of the VIEs. The assets and other instruments held by these VIEs are restricted and can only be used to fulfill the obligations of the entity. Additionally, the obligations of the VIEs do not have any recourse to the general credit of any other consolidated entities, nor to us as the consolidator of these VIEs. The VIE liabilities initially represent investment securities on our balance sheet (pre-consolidation). Upon consolidation of these VIEs, our associated investment securities are eliminated, as is the interest income related to those securities. Similarly, the fees we earn in our roles as special servicer of the bonds issued by the consolidated VIEs or as collateral administrator of the consolidated VIEs are also eliminated. Finally, an allocable portion of the identified servicing intangible associated with the eliminated fee streams is eliminated in consolidation. Refer to the segment data in Note 22 for a presentation of our business segments without consolidation of these VIEs. |
Basis of Accounting and Principles of Consolidation | Basis of Accounting and Principles of Consolidation The accompanying condensed consolidated financial statements include our accounts and those of our consolidated subsidiaries and VIEs. Intercompany amounts have been eliminated in consolidation. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2018 (our “Form 10-K”), as filed with the Securities and Exchange Commission (“SEC”). The results of operations for the three months ended March 31, 2019 are not necessarily indicative of the operating results for the full year. Refer to our Form 10-K for a description of our recurring accounting policies. We have included disclosure in this Note 2 regarding principles of consolidation and other accounting policies that (i) are required to be disclosed quarterly, (ii) we view as critical, (iii) became significant since December 31, 2018 due to a corporate action or increase in the significance of the underlying business activity or (iv) changed upon adoption of an Accounting Standards Update (“ASU”) issued by the Financial Accounting Standards Board (“FASB”). |
Variable Interest Entities | Variable Interest Entities In addition to the securitization VIEs, certain other entities in which we hold interests are considered VIEs as the limited partners of these entities with equity at risk do not collectively possess (i) the right to remove the general partner or dissolve the partnership without cause or (ii) the right to participate in significant decisions made by the partnership. We evaluate all of our interests in VIEs for consolidation. When our interests are determined to be variable interests, we assess whether we are deemed to be the primary beneficiary of the VIE. The primary beneficiary of a VIE is required to consolidate the VIE. Accounting Standards Codification (“ASC”) 810, Consolidation , defines the primary beneficiary as the party that has both (i) the power to direct the activities of the VIE that most significantly impact its economic performance, and (ii) the obligation to absorb losses and the right to receive benefits from the VIE which could be potentially significant. We consider our variable interests as well as any variable interests of our related parties in making this determination. Where both of these factors are present, we are deemed to be the primary beneficiary and we consolidate the VIE. Where either one of these factors is not present, we are not the primary beneficiary and do not consolidate the VIE. To assess whether we have the power to direct the activities of a VIE that most significantly impact the VIE’s economic performance, we consider all facts and circumstances, including our role in establishing the VIE and our ongoing rights and responsibilities. This assessment includes: (i) identifying the activities that most significantly impact the VIE’s economic performance; and (ii) identifying which party, if any, has power over those activities. In general, the parties that make the most significant decisions affecting the VIE or have the right to unilaterally remove those decision makers are deemed to have the power to direct the activities of a VIE. The right to remove the decision maker in a VIE must be exercisable without cause for the decision maker to not be deemed the party that has the power to direct the activities of a VIE. To assess whether we have the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE, we consider all of our economic interests, including debt and equity investments, servicing fees and other arrangements deemed to be variable interests in the VIE. This assessment requires that we apply judgment in determining whether these interests, in the aggregate, are considered potentially significant to the VIE. Factors considered in assessing significance include: the design of the VIE, including its capitalization structure; subordination of interests; payment priority; relative share of interests held across various classes within the VIE’s capital structure; and the reasons why the interests are held by us. Our purchased investment securities include unrated and non-investment grade rated securities issued by securitization trusts. In certain cases, we may contract to provide special servicing activities for these trusts, or, as holder of the controlling class, we may have the right to name and remove the special servicer for these trusts. In our role as special servicer, we provide services on defaulted loans within the trusts, such as foreclosure or work-out procedures, as permitted by the underlying contractual agreements. In exchange for these services, we receive a fee. These rights give us the ability to direct activities that could significantly impact the trust’s economic performance. However, in those instances where an unrelated third party has the right to unilaterally remove us as special servicer without cause, we do not have the power to direct activities that most significantly impact the trust’s economic performance. We evaluated all of our positions in such investments for consolidation. For securitization VIEs in which we are determined to be the primary beneficiary, all of the underlying assets, liabilities and equity of the structures are recorded on our books, and the initial investment, along with any associated unrealized holding gains and losses, are eliminated in consolidation. Similarly, the interest income earned from these structures, as well as the fees paid by these trusts to us in our capacity as special servicer, are eliminated in consolidation. Further, an allocable portion of the identified servicing intangible asset associated with the servicing fee streams, and the corresponding allocable amortization or change in fair value of the servicing intangible asset, are also eliminated in consolidation. We perform ongoing reassessments of: (i) whether any entities previously evaluated under the majority voting interest framework have become VIEs, based on certain events, and therefore subject to the VIE consolidation framework, and (ii) whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion regarding the VIE to change. We elect the fair value option for initial and subsequent recognition of the assets and liabilities of our consolidated securitization VIEs. Interest income and interest expense associated with these VIEs are no longer relevant on a standalone basis because these amounts are already reflected in the fair value changes. We have elected to present these items in a single line on our condensed consolidated statements of operations. The residual difference shown on our condensed consolidated statements of operations in the line item “Change in net assets related to consolidated VIEs” represents our beneficial interest in the VIEs. We separately present the assets and liabilities of our consolidated securitization VIEs as individual line items on our condensed consolidated balance sheets. The liabilities of our consolidated securitization VIEs consist solely of obligations to the bondholders of the related trusts, and are thus presented as a single line item entitled “VIE liabilities.” The assets of our consolidated securitization VIEs consist principally of loans, but at times, also include foreclosed loans which have been temporarily converted into real estate owned (“REO”). These assets in the aggregate are likewise presented as a single line item entitled “VIE assets.” Loans comprise the vast majority of our securitization VIE assets and are carried at fair value due to the election of the fair value option. When an asset becomes REO, it is due to nonperformance of the loan. Because the loan is already at fair value, the carrying value of an REO asset is also initially at fair value. Furthermore, when we consolidate a trust, any existing REO would be consolidated at fair value. Once an asset becomes REO, its disposition time is relatively short. As a result, the carrying value of an REO generally approximates fair value under GAAP. In addition to sharing a similar measurement method as the loans in a trust, the securitization VIE assets as a whole can only be used to settle the obligations of the consolidated VIE. The assets of our securitization VIEs are not individually accessible by the bondholders, which creates inherent limitations from a valuation perspective. Also creating limitations from a valuation perspective is our role as special servicer, which provides us very limited visibility, if any, into the performing loans of a trust. REO assets generally represent a very small percentage of the overall asset pool of a trust. In new issue trusts there are no REO assets. We estimate that REO assets constitute approximately 2% of our consolidated securitization VIE assets, with the remaining 98% representing loans. However, it is important to note that the fair value of our securitization VIE assets is determined by reference to our securitization VIE liabilities as permitted under ASU 2014-13, Consolidation (Topic 810): Measuring the Financial Assets and the Financial Liabilities of a Consolidated Collateralized Financing Entity . In other words, our VIE liabilities are more reliably measurable than the VIE assets, resulting in our current measurement methodology which utilizes this value to determine the fair value of our securitization VIE assets as a whole. As a result, these percentages are not necessarily indicative of the relative fair values of each of these asset categories if the assets were to be valued individually. Due to our accounting policy election under ASU 2014-13, separately presenting two different asset categories would result in an arbitrary assignment of value to each, with one asset category representing a residual amount, as opposed to its fair value. However, as a pool, the fair value of the assets in total is equal to the fair value of the liabilities. For these reasons, the assets of our securitization VIEs are presented in the aggregate. |
Fair Value Option | Fair Value Option The guidance in ASC 825, Financial Instruments , provides a fair value option election that allows entities to make an irrevocable election of fair value as the initial and subsequent measurement attribute for certain eligible financial assets and liabilities. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. The decision to elect the fair value option is determined on an instrument by instrument basis and must be applied to an entire instrument and is irrevocable once elected. Assets and liabilities measured at fair value pursuant to this guidance are required to be reported separately in our consolidated balance sheets from those instruments using another accounting method. We have elected the fair value option for eligible financial assets and liabilities of our consolidated securitization VIEs, loans held-for-sale originated or acquired for future securitization and purchased CMBS issued by VIEs we could consolidate in the future. The fair value elections for VIE and securitization related items were made in order to mitigate accounting mismatches between the carrying value of the instruments and the related assets and liabilities that we consolidate at fair value. The fair value elections for mortgage loans held-for-sale were made due to the expected short-term holding period of these instruments. |
Fair Value Measurements | Fair Value Measurements We measure our mortgage‑backed securities, derivative assets and liabilities, domestic servicing rights intangible asset and any assets or liabilities where we have elected the fair value option at fair value. When actively quoted observable prices are not available, we either use implied pricing from similar assets and liabilities or valuation models based on net present values of estimated future cash flows, adjusted as appropriate for liquidity, credit, market and/or other risk factors. As discussed above, we measure the assets and liabilities of consolidated securitization VIEs at fair value pursuant to our election of the fair value option. The securitization VIEs in which we invest are “static”; that is, no reinvestment is permitted, and there is no active management of the underlying assets. In determining the fair value of the assets and liabilities of the securitization VIEs, we maximize the use of observable inputs over unobservable inputs. Refer to Note 19 for further discussion regarding our fair value measurements. |
Loans Held-for-Investment | Loans Held-for-Investment Loans that are held for investment are carried at cost, net of unamortized acquisition premiums or discounts, loan fees, and origination costs as applicable, unless the loans are deemed impaired. |
Loan Impairment | Loan Impairment We evaluate each loan classified as held-for-investment for impairment at least quarterly. Impairment occurs when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan. If a loan is considered to be impaired, we record an allowance through the provision for loan losses to reduce the carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral. There may be circumstances where we modify a loan by granting the borrower a concession that we might not otherwise consider when a borrower is experiencing financial difficulty or is expected to experience financial difficulty in the foreseeable future. Such concessionary modifications are classified as troubled debt restructurings (“TDRs”) unless the modification solely results in a delay in payment that is insignificant. Loans classified as TDRs are considered impaired loans for reporting and measurement purposes. |
Loans Held-For-Sale | Loans Held-For-Sale Our loans that we intend to sell or liquidate in the short-term are classified as held-for-sale and are carried at the lower of amortized cost or fair value, unless we have elected to apply the fair value option at origination or purchase. |
Leases (Lessee) | Leases On January 1, 2019, ASC 842 , Leases , became effective for the Company. ASC 842 establishes a right-of-use model for lessee accounting which results in the recognition of most leased assets and lease liabilities on the balance sheet of the lessee. Lessor accounting was not significantly affected by this ASC. We elected to apply the provisions of ASC 842 as of January 1, 2019 and not to retrospectively adjust prior periods presented. Such application did not result in any cumulative-effect adjustment as of January 1, 2019. We elected the “package of practical expedients” for transition purposes, which permits us not to reassess under the new standard our prior conclusions about lease identification, lease classification and initial direct costs for leases that commenced prior to January 1, 2019. We also elected not to apply the recognition provisions of ASC 842 to short-term leases, which have original lease terms of 12 months or less. As a lessor, we elected not to separate nonlease components, such as reimbursements from tenants for common area maintenance (“CAM”), from lease components for all classes of underlying assets, and continue to recognize such nonlease components ratably in rental income. We also elected to continue to exclude from rental income all sales, use and other similar taxes collected from lessees. As required by ASC 842, we no longer record as revenues and expenses lessor costs (such as property taxes) paid directly by the lessees. The application of ASC 842 has had no material effect on our consolidated financial statements, as all of our leases, as both lessor and lessee, are currently classified as operating leases, which are subject to essentially the same straight-line revenue and expense recognition as in the past. As a lessee, our only significant long-term lease resulted in the recognition of a lease liability and corresponding right-of-use asset of $12.0 million as of January 1, 2019, which are classified within accounts payable, accrued expenses and other liabilities and other assets, respectively, in our condensed consolidated balance sheet as of March 31, 2019. |
Leases (Lessor) | Leases On January 1, 2019, ASC 842 , Leases , became effective for the Company. ASC 842 establishes a right-of-use model for lessee accounting which results in the recognition of most leased assets and lease liabilities on the balance sheet of the lessee. Lessor accounting was not significantly affected by this ASC. We elected to apply the provisions of ASC 842 as of January 1, 2019 and not to retrospectively adjust prior periods presented. Such application did not result in any cumulative-effect adjustment as of January 1, 2019. We elected the “package of practical expedients” for transition purposes, which permits us not to reassess under the new standard our prior conclusions about lease identification, lease classification and initial direct costs for leases that commenced prior to January 1, 2019. We also elected not to apply the recognition provisions of ASC 842 to short-term leases, which have original lease terms of 12 months or less. As a lessor, we elected not to separate nonlease components, such as reimbursements from tenants for common area maintenance (“CAM”), from lease components for all classes of underlying assets, and continue to recognize such nonlease components ratably in rental income. We also elected to continue to exclude from rental income all sales, use and other similar taxes collected from lessees. As required by ASC 842, we no longer record as revenues and expenses lessor costs (such as property taxes) paid directly by the lessees. The application of ASC 842 has had no material effect on our consolidated financial statements, as all of our leases, as both lessor and lessee, are currently classified as operating leases, which are subject to essentially the same straight-line revenue and expense recognition as in the past. As a lessee, our only significant long-term lease resulted in the recognition of a lease liability and corresponding right-of-use asset of $12.0 million as of January 1, 2019, which are classified within accounts payable, accrued expenses and other liabilities and other assets, respectively, in our condensed consolidated balance sheet as of March 31, 2019. |
Earnings Per Share | Earnings Per Share We present both basic and diluted earnings per share (“EPS”) amounts in our financial statements. Basic EPS excludes dilution and is computed by dividing income available to common stockholders by the weighted-average number of shares of common stock outstanding for the period. Diluted EPS reflects the maximum potential dilution that could occur from (i) our share-based compensation, consisting of unvested restricted stock (“RSAs”) and restricted stock units (“RSUs”), (ii) shares contingently issuable to our Manager, (iii) the conversion options associated with our outstanding convertible senior notes (see Notes 10 and 17), and (iv) non-controlling interests that are redeemable with our common stock (see Note 16). Potential dilutive shares are excluded from the calculation if they have an anti-dilutive effect in the period. Nearly all of the Company’s unvested RSUs and RSAs contain rights to receive non-forfeitable dividends and thus are participating securities. In addition, the non-controlling interests that are redeemable with our common stock are considered participating securities because they earn a preferred return indexed to the dividend rate on our common stock (see Note 16). Due to the existence of these participating securities, the two-class method of computing EPS is required, unless another method is determined to be more dilutive. Under the two-class method, undistributed earnings are reallocated between shares of common stock and participating securities. For the three months ended March 31, 2019 and 2018, the two-class method resulted in the most dilutive EPS calculation. |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The most significant and subjective estimate that we make is the projection of cash flows we expect to receive on our loans, investment securities and intangible assets, which has a significant impact on the amounts of interest income, credit losses (if any) and fair values that we record and/or disclose. In addition, the fair value of financial assets and liabilities that are estimated using a discounted cash flows method is significantly impacted by the rates at which we estimate market participants would discount the expected cash flows. |
Recent Accounting Developments | Recent Accounting Developments On June 16, 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments , which mandates use of an “expected loss” credit model for estimating future credit losses of certain financial instruments instead of the “incurred loss” credit model that current GAAP requires. The “expected loss” model requires the consideration of possible credit losses over the life of an instrument as opposed to only estimating credit losses upon the occurrence of a discrete loss event in accordance with the current “incurred loss” methodology. This ASU is effective for annual reporting periods, and interim periods therein, beginning after December 15, 2019. Though we have not completed our assessment of this ASU, we expect this ASU to result in our recognition of higher levels of allowances for loan losses. Our assessment of the estimated amount of such increases remains in process. On January 26, 2017, the FASB issued ASU 2017-04, Goodwill and Other (Topic 350) – Simplifying the Test for Goodwill Impairment , which simplifies the method applied for measuring impairment in cases where goodwill is impaired. This ASU specifies that goodwill impairment will be measured as the excess of the reporting unit’s carrying value (inclusive of goodwill) over its fair value, eliminating the requirement that all assets and liabilities of the reporting unit be remeasured individually in connection with measurement of goodwill impairment. This ASU is effective for annual periods, and interim periods therein, beginning after December 15, 2019 and is applied prospectively. Early application is permitted. We do not expect the application of this ASU to materially impact the Company. On August 28, 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820) – Disclosure Framework , which adds new disclosure requirements and modifies or eliminates existing disclosure requirements of ASC 820. This ASU is effective for annual periods, and interim periods therein, beginning after December 15, 2019. Early application is permitted. We do not expect the application of this ASU to materially impact the Company, as it only affects fair value disclosures. On October 31, 2018, the FASB issued ASU 2018-17, Consolidation (Topic 810) – Targeted Improvements to Related Party Guidance for Variable Interest Entities , which requires reporting entities to consider indirect interests held through related parties under common control on a proportional basis rather than as the equivalent of a direct interest in its entirety for determining whether a decision-making fee is a variable interest. This ASU is effective for annual periods, and interim periods therein, beginning after December 15, 2019. Early application is permitted. We are in the process of assessing the impact this ASU will have on the Company, but do not expect it to be material. |
Loans (Tables)
Loans (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Loans | |
Summary of investments in mortgages and loans by subordination class | Weighted Weighted Average Life Carrying Face Average (“WAL”) March 31, 2019 Value Amount Coupon (years)(1) First mortgages (2) $ 6,851,837 $ 6,874,524 6.7 % 2.1 First priority infrastructure loans 1,450,097 1,460,758 5.8 % 5.1 Subordinated mortgages (3) 52,849 54,042 8.9 % 3.5 Mezzanine loans (2) 579,496 581,557 11.6 % 1.7 Other 61,234 64,916 8.2 % 2.2 Total loans held-for-investment 8,995,513 9,035,797 Loans held-for-sale, fair value option, residential 688,435 673,249 6.2 % 5.8 Loans held-for-sale, fair value option, commercial 153,252 149,428 4.7 % 10.0 Loans held-for-sale, infrastructure 303,577 312,551 4.1 % 1.1 Total gross loans Loan loss allowance (31,562) — Total net loans $ $ December 31, 2018 First mortgages (2) $ 6,607,117 $ 6,631,236 6.9 % 2.0 First priority infrastructure loans 1,456,779 1,465,828 5.7 % 4.5 Subordinated mortgages (3) 52,778 53,996 8.9 % 3.7 Mezzanine loans (2) 393,832 394,739 10.6 % 2.0 Other 61,001 64,658 8.2 % 2.5 Total loans held-for-investment 8,571,507 8,610,457 Loans held-for-sale, fair value option, residential 623,660 609,571 6.3 % 6.6 Loans held-for-sale, commercial ($47,622 under fair value option) 94,117 94,916 5.4 % 6.2 Loans held-for-sale, infrastructure 469,775 486,909 3.5 % 0.3 Loans transferred as secured borrowings 74,346 74,692 7.1 % 1.3 Total gross loans 9,833,405 9,876,545 Loan loss allowance (39,151) — Total net loans $ 9,794,254 $ 9,876,545 (1) Represents the WAL of each respective group of loans as of the respective balance sheet date. The WAL of each individual loan is calculated using amounts and timing of future principal payments, as projected at origination or acquisition. (2) First mortgages include first mortgage loans and any contiguous mezzanine loan components because as a whole, the expected credit quality of these loans is more similar to that of a first mortgage loan. The application of this methodology resulted in mezzanine loans with carrying values of $912.8 million and $1.0 billion being classified as first mortgages as of March 31, 2019 and December 31, 2018, respectively. (3) Subordinated mortgages include B-Notes and junior participation in first mortgages where we do not own the senior A-Note or senior participation. If we own both the A-Note and B-Note, we categorize the loan as a first mortgage loan. |
Schedule of internal rating categories | Rating Characteristics 1 Sponsor capability and financial condition—Sponsor is highly rated or investment grade or, if private, the equivalent thereof with significant management experience. Loan collateral and performance relative to underwriting—The collateral has surpassed underwritten expectations. Quality and stability of collateral cash flows—Occupancy is stabilized, the property has had a history of consistently high occupancy, and the property has a diverse and high quality tenant mix. Loan structure—Loan to collateral value ratio (“LTV”) does not exceed 65%. The loan has structural features that enhance the credit profile. 2 Sponsor capability and financial condition—Strong sponsorship with experienced management team and a responsibly leveraged portfolio. Loan collateral and performance relative to underwriting—Collateral performance equals or exceeds underwritten expectations and covenants and performance criteria are being met or exceeded. Quality and stability of collateral cash flows—Occupancy is stabilized with a diverse tenant mix. Loan structure—LTV does not exceed 70% and unique property risks are mitigated by structural features. 3 Sponsor capability and financial condition—Sponsor has historically met its credit obligations, routinely pays off loans at maturity, and has a capable management team. Loan collateral and performance relative to underwriting—Property performance is consistent with underwritten expectations. Quality and stability of collateral cash flows—Occupancy is stabilized, near stabilized, or is on track with underwriting. Loan structure—LTV does not exceed 80%. 4 Sponsor capability and financial condition—Sponsor credit history includes missed payments, past due payment, and maturity extensions. Management team is capable but thin. Loan collateral and performance relative to underwriting—Property performance lags behind underwritten expectations. Performance criteria and loan covenants have required occasional waivers. A sale of the property may be necessary in order for the borrower to pay off the loan at maturity. Quality and stability of collateral cash flows—Occupancy is not stabilized and the property has a large amount of rollover. Loan structure—LTV is 80% to 90%. 5 Sponsor capability and financial condition—Credit history includes defaults, deeds‑in‑lieu, foreclosures, and/or bankruptcies. Loan collateral and performance relative to underwriting—Property performance is significantly worse than underwritten expectations. The loan is not in compliance with loan covenants and performance criteria and may be in default. Sale proceeds would not be sufficient to pay off the loan at maturity. Quality and stability of collateral cash flows—The property has material vacancy and significant rollover of remaining tenants. Loan structure—LTV exceeds 90%. |
Schedule of risk ratings by class of loan | The risk ratings for loans subject to our rating system, which excludes loans held-for-sale, by class of loan were as follows as of March 31, 2019 and December 31, 2018 (dollars in thousands): Balance Sheet Classification Loans Held-For-Investment Loans First Priority Transferred % of Risk Rating First Infrastructure Subordinated Mezzanine As Secured Total Category Mortgages Loans Mortgages Loans Other Borrowings Total Loans March 31, 2019 1 $ 2,723 $ — $ — $ — $ 23,515 $ — $ 26,238 0.3 % 2 3,329,423 — 7,354 275,415 — — 3,612,192 35.6 % 3 3,289,028 — 33,518 304,081 31,069 — 3,657,696 36.1 % 4 62,381 — — — — — 62,381 0.6 % 5 — — — — — — — — % N/A 168,282 (1) 1,450,097 (2) 11,977 (1) — 6,650 (1) — 1,637,006 16.1 % $ 6,851,837 $ 1,450,097 $ 52,849 $ 579,496 $ 61,234 $ — 8,995,513 Loans held-for-sale 1,145,264 11.3 % Total gross loans $ 10,140,777 100.0 % December 31, 2018 1 $ 6,538 $ — $ — $ — $ 23,767 $ — $ 30,305 0.3 % 2 3,356,342 — 7,392 111,466 — 74,346 3,549,546 36.1 % 3 2,987,296 — 33,410 282,366 31,039 — 3,334,111 33.9 % 4 63,094 — — — — — 63,094 0.6 % 5 — — — — — — — — % N/A 193,847 (1) 1,456,779 (2) 11,976 (1) — 6,195 (1) — 1,668,797 17.0 % $ 6,607,117 $ 1,456,779 $ 52,778 $ 393,832 $ 61,001 $ 74,346 8,645,853 Loans held-for-sale 1,187,552 12.1 % Total gross loans $ 9,833,405 100.0 % (1) Represents loans individually evaluated for impairment in accordance with ASC 310-10. (2) First priority infrastructure loans were not risk rated as the Company is in the process of developing a risk rating policy for these loans. |
Schedule of activity in allowance for loan losses | The following table presents the activity in our allowance for loan losses (amounts in thousands): For the Three Months Ended March 31, 2019 2018 Allowance for loan losses at January 1 $ 39,151 $ 4,330 Loan loss provision, net 763 1,538 Charge-offs (8,352) — Recoveries — — Allowance for loan losses at March 31 $ 31,562 $ 5,868 Recorded investment in loans related to the allowance for loan loss $ 266,996 $ 245,791 |
Schedule of activity in loan portfolio | The activity in our loan portfolio was as follows (amounts in thousands): For the Three Months Ended March 31, 2019 2018 Balance at January 1 $ 9,794,254 $ 7,382,641 Acquisitions/originations/additional funding 2,027,669 1,178,560 Capitalized interest (1) 22,137 16,253 Basis of loans sold (2) (1,127,201) (411,625) Loan maturities/principal repayments (630,965) (1,225,815) Discount accretion/premium amortization 7,526 12,052 Changes in fair value 11,266 7,800 Unrealized foreign currency translation gain 14,208 22,552 Loan loss provision, net (763) (1,538) Loan foreclosure (8,963) — Transfer to/from other asset classifications 47 102 Balance at March 31 $ 10,109,215 $ 6,980,982 (1) Represents accrued interest income on loans whose terms do not require current payment of interest. (2) See Note 11 for additional disclosure on these transactions. |
Investment Securities (Tables)
Investment Securities (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Schedule of investment securities | Investment securities were comprised of the following as of March 31, 2019 and December 31, 2018 (amounts in thousands): Carrying Value as of March 31, 2019 December 31, 2018 RMBS, available-for-sale $ 204,835 $ 209,079 RMBS, fair value option (1) 108,816 87,879 CMBS, fair value option (1) 1,143,416 1,157,508 Held-to-maturity (“HTM”) debt securities, amortized cost 643,787 644,149 Equity security, fair value 12,506 11,893 Subtotal — Investment securities 2,113,360 2,110,508 VIE eliminations (1) (1,203,127) (1,204,040) Total investment securities $ 910,233 $ 906,468 (1) Certain fair value option CMBS and RMBS are eliminated in consolidation against VIE liabilities pursuant to ASC 810. |
Schedule of purchases, sales and principal collections for all investment securities | Purchases, sales and principal collections for all investment securities were as follows (amounts in thousands): RMBS, RMBS, fair CMBS, fair HTM Equity Securitization available-for-sale value option value option Securities Security VIEs (1) Total Three Months Ended March 31, 2019 Purchases $ — $ 26,272 $ 13,262 $ — $ — $ (39,534) $ — Sales — — 36,906 — — (33,678) 3,228 Principal collections 6,360 2,034 9,837 1,206 — (11,683) 7,754 Three Months Ended March 31, 2018 Purchases $ — $ — $ 30,225 $ — $ — $ (30,225) $ — Sales — — 7,948 — — (7,948) — Principal collections 10,150 — 15,181 208,303 — (14,404) 219,230 (1) Represents RMBS and CMBS, fair value option amounts eliminated due to our consolidation of securitization VIEs. These amounts are reflected as repayment of debt of consolidated VIEs in our condensed consolidated statements of cash flows. |
Summary of investments in available-for-sale RMBS | The tables below summarize various attributes of our investments in available-for-sale RMBS as of March 31, 2019 and December 31, 2018 (amounts in thousands): Unrealized Gains or (Losses) Recognized in AOCI Purchase Recorded Gross Gross Net Amortized Credit Amortized Non-Credit Unrealized Unrealized Fair Value Cost OTTI Cost OTTI Gains Losses Adjustment Fair Value March 31, 2019 RMBS $ 161,604 $ (9,897) $ 151,707 $ (35) $ 53,163 $ — $ 53,128 $ 204,835 December 31, 2018 RMBS $ 165,461 $ (9,897) $ 155,564 $ (31) $ 53,546 $ — $ 53,515 $ 209,079 Weighted Average Coupon (1) Weighted Average WAL March 31, 2019 RMBS 3.7 % CCC- 6.1 December 31, 2018 RMBS 3.7 % CCC- 6.0 (1) Calculated using the March 31, 2019 and December 31, 2018 one-month LIBOR rate of 2.495% and 2.503%, respectively, for floating rate securities. (2) Represents the remaining WAL of each respective group of securities as of the respective balance sheet date. The WAL of each individual security is calculated using projected amounts and projected timing of future principal payments. |
Reconciliation of aggregate principal balance to amortized cost for RMBS and single-borrower CMBS, excluding CMBS where the fair value option is elected | The following table contains a reconciliation of aggregate principal balance to amortized cost for our RMBS as of March 31, 2019 and December 31, 2018 (amounts in thousands): March 31, 2019 December 31, 2018 Principal balance $ 302,229 $ 309,497 Accretable yield (57,391) (54,779) Non-accretable difference (93,131) (99,154) Total discount (150,522) (153,933) Amortized cost $ 151,707 $ 155,564 |
Schedule of changes to accretable yield and non-accretable difference for RMBS and single-borrower CMBS, excluding CMBS where the fair value option is elected | The following table discloses the changes to accretable yield and non-accretable difference for our RMBS during the three months ended March 31, 2019 (amounts in thousands): Non-Accretable Three Months Ended March 31, 2019 Accretable Yield Difference Balance as of January 1, 2019 $ 54,779 $ 99,154 Accretion of discount (2,503) — Principal write-downs, net — (908) Transfer to/from non-accretable difference 5,115 (5,115) Balance as of March 31, 2019 $ 57,391 $ 93,131 |
Schedule of gross unrealized losses and estimated fair value of securities in an unrealized loss position, excluding CMBS where the fair value option is elected | The following table presents the gross unrealized losses and estimated fair value of any available-for-sale securities that were in an unrealized loss position as of March 31, 2019 and December 31, 2018, and for which other-than-temporary impairments (“OTTI”) (full or partial) have not been recognized in earnings (amounts in thousands): Estimated Fair Value Unrealized Losses Securities with a Securities with a Securities with a Securities with a loss less than loss greater than loss less than loss greater than 12 months 12 months 12 months 12 months As of March 31, 2019 RMBS $ 2,133 $ — $ (35) $ — As of December 31, 2018 RMBS $ 2,148 $ — $ (31) $ — |
Held-to-maturity | |
Summary of investments in HTM securities | The table below summarizes unrealized gains and losses of our investments in HTM debt securities as of March 31, 2019 and December 31, 2018 (amounts in thousands): Net Carrying Amount Gross Unrealized Gross Unrealized (Amortized Cost) Holding Gains Holding Losses Fair Value March 31, 2019 CMBS $ 409,176 $ 1,848 $ (2,470) $ 408,554 Preferred interests 175,001 756 — 175,757 Infrastructure bonds 59,610 88 (545) 59,153 Total $ 643,787 $ 2,692 $ (3,015) $ 643,464 December 31, 2018 CMBS $ 408,556 $ 2,435 $ (3,349) $ 407,642 Preferred interests 174,825 703 — 175,528 Infrastructure bonds 60,768 178 (168) 60,778 Total $ 644,149 $ 3,316 $ (3,517) $ 643,948 |
Summary of maturities of preferred equity interests in limited liability companies that own commercial real estate | The table below summarizes the maturities of our HTM debt securities by type as of March 31, 2019 (amounts in thousands): Preferred Infrastructure CMBS Interests Bonds Total Less than one year $ 75,158 $ — $ — $ 75,158 One to three years 305,885 — 12,769 318,654 Three to five years 28,133 175,001 — 203,134 Thereafter — — 46,841 46,841 Total $ 409,176 $ 175,001 $ 59,610 $ 643,787 |
Properties (Tables)
Properties (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Properties | |
Summary of properties | The table below summarizes our properties held as of March 31, 2019 and December 31, 2018 (dollars in thousands): Depreciable Life March 31, 2019 December 31, 2018 Property Segment Land and land improvements 0 – 15 years $ 645,349 $ 648,972 Buildings and building improvements 5 – 45 years 1,980,283 Furniture & fixtures 3 – 7 years 47,218 46,048 Investing and Servicing Segment Land and land improvements 0 – 15 years 82,362 82,332 Buildings and building improvements 3 – 40 years 217,086 213,010 Furniture & fixtures 2 – 5 years 2,374 2,158 Commercial and Residential Lending Segment (1) Land and land improvements 0 – 2 years 2,508 — Buildings 23 years 6,455 — Properties, cost 2,979,473 2,972,803 Less: accumulated depreciation (210,099) (187,913) Properties, net $ 2,769,374 $ 2,784,890 (1) Represents properties acquired through loan foreclosure. Refer to Note 4 for further discussion. |
Summary of future rental payments due from tenants under existing non-cancellable operating leases | Future rental payments due to us from tenants under existing non-cancellable operating leases for each of the next five years and thereafter are as follows (in thousands): 2019 (remainder of) $ 169,273 2020 131,736 2021 121,826 2022 114,467 2023 98,211 Thereafter 837,401 Total $ 1,472,914 |
Investment in Unconsolidated _2
Investment in Unconsolidated Entities (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Investment in Unconsolidated Entities | |
Summary of investments in unconsolidated entities | The table below summarizes our investments in unconsolidated entities as of March 31, 2019 and December 31, 2018 (dollars in thousands): Participation / Carrying value as of Ownership % (1) March 31, 2019 December 31, 2018 Equity method: Retail Fund 33% $ 70,557 $ 114,362 Investor entity which owns equity in an online real estate company 50% 9,380 9,372 Equity interests in commercial real estate 50% 2,654 6,294 Equity interest in and advances to a residential mortgage originator (2) N/A 8,817 9,082 Various 25% - 50% 6,799 6,984 98,207 146,094 Cost method: Equity interest in a servicing and advisory business 6% 6,207 6,207 Investment funds which own equity in a loan servicer and other real estate assets 4% - 6% 9,225 9,225 Various 0% - 3% 10,721 10,239 26,153 25,671 $ 124,360 $ 171,765 (1) None of these investments are publicly traded and therefore quoted market prices are not available. (2) Includes a $2.0 million subordinated loan the Company funded in June 2018. |
Goodwill and Intangibles (Table
Goodwill and Intangibles (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Goodwill and Intangibles | |
Summary of intangibles assets | The following table summarizes our intangible assets, which are comprised of servicing rights intangibles and lease intangibles, as of March 31, 2019 and December 31, 2018 (amounts in thousands): As of March 31, 2019 As of December 31, 2018 Gross Carrying Accumulated Net Carrying Gross Carrying Accumulated Net Carrying Value Amortization Value Value Amortization Value Domestic servicing rights, at fair value $ 19,790 $ — $ 19,790 $ 20,557 $ — $ 20,557 In-place lease intangible assets 197,017 (106,076) 90,941 198,220 (100,873) 97,347 Favorable lease intangible assets 36,632 (10,528) 26,104 36,895 (9,766) 27,129 Total net intangible assets $ 253,439 $ (116,604) $ 136,835 $ 255,672 $ (110,639) $ 145,033 |
Summary of activity within intangible assets | The following table summarizes the activity within intangible assets for the three months ended March 31, 2019 (amounts in thousands): Domestic In-place Lease Favorable Lease Servicing Intangible Intangible Rights Assets Assets Total Balance as of January 1, 2019 $ 20,557 $ 97,347 $ 27,129 $ 145,033 Amortization — (5,736) (875) (6,611) Foreign exchange loss — (550) (150) (700) Impairment (1) — (120) — (120) Changes in fair value due to changes in inputs and assumptions (767) — — (767) Balance as of March 31, 2019 $ 19,790 $ 90,941 $ 26,104 $ 136,835 (1) Impairment of intangible lease assets is recognized within other expense in our condensed consolidated statements of operations. |
Schedule of future amortization expense | The following table sets forth the estimated aggregate amortization of our in-place lease intangible assets and favorable lease intangible assets for the next five years and thereafter (amounts in thousands): 2019 (remainder of) $ 16,406 2020 17,390 2021 14,950 2022 12,158 2023 8,946 Thereafter 47,195 Total $ 117,045 |
Secured Financing Agreements (T
Secured Financing Agreements (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Secured Financing Agreements | |
Summary of secured financing agreements | The following table is a summary of our secured financing agreements in place as of March 31, 2019 and December 31, 2018 (dollars in thousands): Carrying Value at Current Extended Pledged Asset Maximum March 31, December 31, Maturity Maturity (a) Pricing Carrying Value Facility Size 2019 2018 Lender 1 Repo 1 (b) (b) LIBOR + 1.60% to 5.75% $ 1,723,488 $ 2,000,000 $ $ Lender 2 Repo 1 Apr 2020 Apr 2023 LIBOR + 1.50% to 2.50% 645,636 900,000 (c) 467,390 384,791 Lender 4 Repo 2 May 2021 May 2023 LIBOR + 1.70% to 3.25% 1,073,533 1,000,000 664,637 552,345 Lender 6 Repo 1 Aug 2021 N/A LIBOR + 1.50% to 2.50% 451,409 600,000 361,291 507,545 Lender 6 Repo 2 Jan 2024 N/A GBP LIBOR + 2.45% to 2.75%, EURIBOR + 2.25% 714,538 559,524 545,880 312,437 Lender 7 Repo 1 Sep 2021 Sep 2023 LIBOR + 1.50% to 2.25% 123,071 250,000 99,064 71,720 Lender 10 Repo 1 May 2021 May 2023 LIBOR + 1.50% to 2.75% 200,455 164,840 160,480 160,480 Lender 11 Repo 1 Feb 2021 N/A LIBOR + 2.10% — 400,000 — — Lender 11 Repo 2 Sep 2019 Sep 2023 LIBOR + 2.00% to 2.50% 354,912 500,000 220,690 270,690 Lender 12 Repo 1 Jun 2021 Jun 2024 LIBOR + 2.10% to 2.45% 233,971 250,000 176,250 43,500 Lender 13 Repo 1 (d) (d) LIBOR + 1.50% 137,420 200,000 106,124 14,824 Lender 7 Secured Financing Feb 2021 Feb 2023 LIBOR + 2.25% (e) — 650,000 (f) — — Lender 8 Secured Financing Aug 2019 N/A LIBOR + 4.00% — — — — Conduit Repo 2 Nov 2019 Nov 2020 LIBOR + 2.25% 116,967 200,000 91,280 35,034 Conduit Repo 3 Feb 2020 Feb 2021 LIBOR + 2.10% 26,158 150,000 18,884 — MBS Repo 1 (g) (g) N/A — — — — MBS Repo 2 Dec 2020 N/A LIBOR + 1.55% to 1.75% 222,303 159,202 159,202 159,202 MBS Repo 3 (h) (h) LIBOR + 1.30% to 1.85% 714,884 428,414 428,414 427,942 MBS Repo 4 (i) N/A LIBOR + 1.25% 151,613 100,000 60,000 13,824 MBS Repo 5 Dec 2028 Jun 2029 4.22% 57,618 150,000 55,389 55,437 Investing and Servicing Segment Property Mortgages May 2020 to N/A Various 264,146 242,499 223,465 219,237 Ireland Mortgage Oct 2025 N/A 1.93% 448,324 354,875 354,875 362,854 Woodstar I Mortgages Nov 2025 to N/A 3.72% to 3.97% 343,540 276,748 276,748 276,748 Woodstar I Government Financing Mar 2026 to Jun 2049 N/A 1.00% to 5.00% 197,385 130,607 130,607 131,179 Woodstar II Mortgages Jan 2028 to Apr 2028 N/A 3.81% to 3.85% 526,736 417,669 417,669 417,669 Woodstar II Government Financing Jun 2030 to Aug 2052 N/A 1.00% to 3.19% 38,680 25,229 25,229 25,311 Medical Office Mortgages Dec 2021 Dec 2023 LIBOR + 2.50% 672,442 524,499 492,828 492,828 Master Lease Mortgages Oct 2027 N/A 4.38% 330,998 194,900 194,900 194,900 Infrastructure Acquisition Facility Sep 2021 Sep 2022 Various (j) 1,455,572 1,528,327 1,175,677 1,551,148 Infrastructure Repo Feb 2020 Feb 2021 LIBOR + 1.75% 307,636 500,000 257,318 — Term Loan A Dec 2020 Dec 2021 LIBOR + 2.25% (e) 931,519 300,000 300,000 300,000 Revolving Secured Financing Dec 2020 Dec 2021 LIBOR + 2.25% (e) — 100,000 — — FHLB Feb 2021 N/A Various 676,836 2,000,000 500,000 500,000 $ 13,141,790 $ Unamortized net discount (911) (963) Unamortized deferred financing costs (69,784) (77,096) $ $ (a) Subject to certain conditions as defined in the respective facility agreement. (b) Maturity date for borrowings collateralized by loans is September 2019 with an additional extension option to September 2021. Borrowings collateralized by loans existing at maturity may remain outstanding until such loan collateral matures, subject to certain specified conditions and not to exceed September 2025. (c) The initial maximum facility size of $600.0 million may be increased to $900.0 million at our options, subject to certain conditions. (d) Maturity date for borrowings collateralized by loans is May 2020 with an additional extension option to August 2021. Borrowings collateralized by loans existing at maturity may remain outstanding until such loan collateral matures, subject to certain specified conditions. (e) Subject to borrower’s option to choose alternative benchmark based rates pursuant to the terms of the credit agreement. (f) The initial maximum facility size of $300.0 million may be increased to $650.0 million, subject to certain conditions. (g) Facility carries a rolling 11-month term which may reset monthly with the lender’s consent. This facility carries no maximum facility size. (h) Facility carries a rolling 12-month term which may reset monthly with the lender’s consent. Current maturity is March 2020. This facility carries no maximum facility size. Amounts reflect the outstanding balance as of March 31, 2019. (i) The date that is 270 days after the buyer delivers notice to seller, subject to a maximum date of May 2020. (j) Consists of an annual interest rate of the applicable currency benchmark index + 1.50%. The spread increases 25 bps in each of the second and third years of the facility which was entered into in September 2018. |
Schedule of five-year principal repayments for secured financings | The amount reflected in each period includes principal repayments on our credit facilities that would be required if (i) we received the repayments that we expect to receive on the investments that have been pledged as collateral under the credit facilities, as applicable, and (ii) the credit facilities that are expected to have amounts outstanding at their current maturity dates are extended where extension options are available to us (amounts in thousands): Repurchase Other Secured Agreements Financing Total 2019 (remainder of) $ 210,054 $ 205,791 $ 415,845 2020 970,169 540,453 1,510,622 2021 982,706 864,893 1,847,599 2022 817,007 800,876 1,617,883 2023 1,706,392 565,357 2,271,749 Thereafter 527,279 1,114,628 1,641,907 Total $ 5,213,607 $ 4,091,998 $ 9,305,605 |
Schedule of outstanding balance of repurchase agreements related to the following asset collateral classes | The following table sets forth our outstanding balance of repurchase agreements related to the following asset collateral classes as of March 31, 2019 and December 31, 2018 (amounts in thousands): Class of Collateral March 31, 2019 December 31, 2018 Loans held-for-investment $ 4,400,438 $ 3,567,786 Loans held-for-sale 110,164 65,559 Investment securities 703,005 656,405 $ 5,213,607 $ 4,289,750 |
Unsecured Senior Notes (Tables)
Unsecured Senior Notes (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Unsecured Senior Notes | |
Schedule of unsecured convertible senior notes outstanding | The following table is a summary of our unsecured senior notes outstanding as of March 31, 2019 and December 31, 2018 (dollars in thousands): Remaining Coupon Effective Maturity Period of Carrying Value at Rate Rate (1) Date Amortization March 31, 2019 December 31, 2018 2019 Convertible Notes N/A N/A N/A N/A $ — $ 77,969 2021 Senior Notes (February) 3.63 % 3.89 % 2/1/2021 years 500,000 500,000 2021 Senior Notes (December) 5.00 % 5.32 % 12/15/2021 years 700,000 700,000 2023 Convertible Notes 4.38 % 4.86 % 4/1/2023 years 250,000 250,000 2025 Senior Notes 4.75 % 5.04 % 3/15/2025 years 500,000 500,000 Total principal amount 1,950,000 2,027,969 Unamortized discount—Convertible Notes (4,367) (4,644) Unamortized discount—Senior Notes (15,365) (16,416) Unamortized deferred financing costs (7,473) (8,078) Carrying amount of debt components $ 1,922,795 $ 1,998,831 Carrying amount of conversion option equity components recorded in additional paid-in capital for outstanding convertible notes $ 3,775 $ 3,755 (1) Effective rate includes the effects of underwriter purchase discount and the adjustment for the conversion option on our convertible senior notes, the value of which reduced the initial liability and was recorded in additional paid‑in capital. |
Schedule of conversion attributes on Convertible Notes outstanding | The following table details the conversion attributes of our Convertible Notes outstanding as of March 31, 2019 (amounts in thousands, except rates): March 31, 2019 Conversion Spread Value - Shares (3) Conversion Conversion For the Three Months Ended March 31, Rate (1) Price (2) 2019 2018 2019 Notes N/A N/A — 1,209 2023 Notes 38.5959 $ 25.91 — — — 1,209 (1) The conversion rate represents the number of shares of common stock issuable per $1,000 principal amount of Convertible Notes converted, as adjusted in accordance with the indentures governing the Convertible Notes (including the applicable supplemental indentures). (2) As of March 31, 2019 and 2018, the market price of the Company’s common stock was $22.35 and $20.95 per share, respectively. (3) The conversion spread value represents the portion of the Convertible Notes that are “in-the-money”, representing the value that would be delivered to investors in shares upon an assumed conversion. |
Loan Securitization_Sale Acti_2
Loan Securitization/Sale Activities (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Investing and Servicing Segment | |
Summary of fair value and par value of loans sold and amount of sale proceeds used in part to repay the outstanding balance of the repurchase agreements associated with the loans | The following summarizes the fair value and par value of loans sold from our conduit platform, as well as the amount of sale proceeds used in part to repay the outstanding balance of the repurchase agreements associated with these loans for the three months ended March 31, 2019 and 2018 (amounts in thousands): Repayment of repurchase Face Amount Proceeds agreements For the Three Months Ended March 31, 2019 $ 179,411 $ 186,841 $ 136,133 2018 256,818 266,632 193,844 |
Real Estate Investment Lending | |
Summary of loans sold and loans transferred as secured borrowings by the Lending segment net of expenses | The following table summarizes our loans sold and loans transferred as secured borrowings by the Commercial and Residential Lending Segment net of expenses (amounts in thousands): Loan Transfers Loan Transfers Accounted for as Sales Accounted for as Secured Commercial Residential Borrowings Face Amount Proceeds Face Amount Proceeds Face Amount Proceeds For the Three Months Ended March 31, 2019 $ 398,741 $ 396,310 $ 362,418 $ 374,861 $ — $ — 2018 146,400 145,273 — — — — |
Derivatives and Hedging Activ_2
Derivatives and Hedging Activity (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Derivatives and Hedging Activity | |
Summary of foreign exchange ("Fx") forwards, interest rate swaps, interest rate caps and credit index instruments | The following table summarizes our non-designated derivatives as of March 31, 2019 (notional amounts in thousands): Type of Derivative Number of Contracts Aggregate Notional Amount Notional Currency Maturity Fx contracts – Sell Euros ("EUR") 56 281,609 EUR April 2019 – October 2022 Fx contracts – Sell Pounds Sterling ("GBP") 142 320,633 GBP April 2019 – January 2022 Fx contracts – Sell Canadian dollar ("CAD") 15 8,597 CAD April 2019 – October 2022 Fx contracts – Sell Australian dollar ("AUD") 3 7,521 AUD April 2019 – October 2019 Interest rate swaps – Paying fixed rates 30 1,132,992 USD April 2019 – April 2029 Interest rate swaps – Receiving fixed rates 2 970,000 USD January 2021 – March 2025 Interest rate caps 8 109,584 USD January 2020 – December 2021 Credit index instruments 4 39,000 USD November 2054 – August 2061 Interest rate swap guarantees 9 658,493 USD December 2020 – June 2025 Interest rate swap guarantees 1 11,091 GBP December 2024 Interest rate swap guarantees 1 91,374 CAD June 2045 Total 271 |
Schedule of fair values of derivative financial instruments | The table below presents the fair value of our derivative financial instruments as well as their classification on the condensed consolidated balance sheets as of March 31, 2019 and December 31, 2018 (amounts in thousands): Fair Value of Derivatives Fair Value of Derivatives in an Asset Position (1) as of in a Liability Position (2) as of March 31, December 31, March 31, December 31, 2019 2018 2019 2018 Derivatives not designated as hedging instruments: Interest rate contracts $ 21,412 $ 30,791 $ 6,973 $ 14,457 Interest rate swap guarantees — — 577 396 Foreign exchange contracts 25,978 21,346 2,613 562 Credit index instruments 20 554 — — Total derivatives not designated as hedging instruments 47,410 52,691 10,163 15,415 Total derivatives $ 47,410 $ 52,691 $ 10,163 $ 15,415 (1) Classified as derivative assets in our condensed consolidated balance sheets. (2) Classified as derivative liabilities in our condensed consolidated balance sheets. |
Schedule of effect of derivative financial instruments on the consolidated statements of operations and of comprehensive income | The tables below present the effect of our derivative financial instruments on the condensed consolidated statements of operations and of comprehensive income for the three months ended March 31, 2019 and 2018 (amounts in thousands): Gain (Loss) Gain (Loss) Reclassified Gain (Loss) Recognized from AOCI Recognized Derivatives Designated as Hedging Instruments in OCI into Income in Income Location of Gain (Loss) For the Three Months Ended March 31, (effective portion) (effective portion) (ineffective portion) Recognized in Income 2019 $ — $ — $ — Interest expense 2018 $ 9 $ 4 $ — Interest expense |
Schedule of Gain / (Loss) recognized in Income for Derivatives Not Designated as Hedging Instruments | Amount of Gain (Loss) Recognized in Income for the Derivatives Not Designated Location of Gain (Loss) Three Months Ended March 31, as Hedging Instruments Recognized in Income 2019 2018 Interest rate contracts Loss on derivative financial instruments $ (3,757) $ 6,237 Interest rate swap guarantees Loss on derivative financial instruments (182) — Foreign exchange contracts Loss on derivative financial instruments 2,444 (23,143) Credit index instruments Loss on derivative financial instruments (712) 47 $ (2,207) $ (16,859) |
Offsetting Assets and Liabili_2
Offsetting Assets and Liabilities (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Offsetting Assets and Liabilities | |
Schedule of offsetting assets and liabilities | The following tables present the potential effects of netting arrangements on our financial position for financial assets and liabilities within the scope of ASC 210-20, Balance Sheet—Offsetting , which for us are derivative assets and liabilities as well as repurchase agreement liabilities (amounts in thousands): (iv) Gross Amounts Not Offset in the Statement (ii) (iii) = (i) - (ii) of Financial Position Gross Amounts Net Amounts Cash (i) Offset in the Presented in Collateral Gross Amounts Statement of the Statement of Financial Received / (v) = (iii) - (iv) Recognized Financial Position Financial Position Instruments Pledged Net Amount As of March 31, 2019 Derivative assets $ 47,410 $ — $ 47,410 $ 4,449 $ — $ 42,961 Derivative liabilities $ 10,163 $ — $ 10,163 $ 4,449 $ 3,285 $ 2,429 Repurchase agreements 5,213,607 — 5,213,607 5,213,607 — — $ 5,223,770 $ — $ 5,223,770 $ 5,218,056 $ 3,285 $ 2,429 As of December 31, 2018 Derivative assets $ 52,691 $ — $ 52,691 $ 1,408 $ — $ 51,283 Derivative liabilities $ 15,415 $ — $ 15,415 $ 1,408 $ 8,658 $ 5,349 Repurchase agreements 4,289,750 — 4,289,750 4,289,750 — — $ 4,305,165 $ — $ 4,305,165 $ 4,291,158 $ 8,658 $ 5,349 |
Stockholders' Equity and Non-_2
Stockholders' Equity and Non-Controlling Interests (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Stockholders' Equity and Non-Controlling Interests | |
Schedule of dividends declared by board of directors | Declaration Date Record Date Ex-Dividend Date Payment Date Amount Frequency 2/28/19 3/29/19 3/28/19 4/15/19 $ 0.48 Quarterly |
Summary of share awards granted under the Manager Equity Plan | The table below summarizes our share awards granted or vested under the Manager Equity Plan and the 2017 Manager Equity Plan during the three months ended March 31, 2019 and 2018 (dollar amounts in thousands): Grant Date Type Amount Granted Grant Date Fair Value Vesting Period April 2018 RSU 775,000 $ 16,329 3 years March 2017 RSU 1,000,000 22,240 3 years May 2015 RSU 675,000 16,511 3 years |
Schedule of Non-Vested Shares and Share Equivalents | 2017 Weighted Average 2017 Manager Grant Date Fair Equity Plan Equity Plan Total Value (per share) Balance as of January 1, 2019 1,436,445 997,920 2,434,365 $ 21.52 Granted 383,190 — 383,190 22.58 Vested (402,541) (147,916) (550,457) 21.41 Forfeited (4,419) — (4,419) 22.67 Balance as of March 31, 2019 1,412,675 850,004 2,262,679 21.72 |
Earnings per Share (Tables)
Earnings per Share (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Earnings per Share | |
Reconciliation of net income from continuing operations and the number of shares of common stock used in the computation of basic EPS and diluted EPS | The following table provides a reconciliation of net income and the number of shares of common stock used in the computation of basic EPS and diluted EPS (amounts in thousands, except per share amounts): For the Three Months Ended March 31, 2019 2018 Basic Earnings Income attributable to STWD common stockholders $ 70,383 $ 99,932 Less: Income attributable to participating shares not already deducted as non-controlling interests (824) (721) Basic earnings $ 69,559 $ 99,211 Diluted Earnings Income attributable to STWD common stockholders $ 70,383 $ 99,932 Less: Income attributable to participating shares not already deducted as non-controlling interests (824) (721) Add: Interest expense on Convertible Notes (1) * — Add: Loss on extinguishment of Convertible Notes (1) * — Diluted earnings $ 69,559 $ 99,211 Number of Shares: Basic — Average shares outstanding 277,544 260,664 Effect of dilutive securities — Convertible Notes (1) * 1,209 Effect of dilutive securities — Contingently issuable shares — 229 Effect of dilutive securities — Unvested non-participating shares 154 22 Diluted — Average shares outstanding 277,698 262,124 Earnings Per Share Attributable to STWD Common Stockholders: Basic $ 0.25 $ 0.38 Diluted $ 0.25 $ 0.38 (1) Prior to June 30, 2018, the Company had asserted its intent and ability to settle the principal amount of the Convertible Notes in cash. Accordingly, under GAAP, the dilutive effect to EPS for the prior year period was determined using the treasury stock method by dividing only the “conversion spread value” of the “in-the-money” Convertible Notes by the Company’s average share price and including the resulting share amount in the diluted EPS denominator. The conversion value of the principal amount of the Convertible Notes was not included. Effective June 30, 2018, the Company no longer asserts its intent to fully settle the principal amount of the Convertible Notes in cash upon conversion. Accordingly, under GAAP, the dilutive effect to EPS for the current year period is determined using the “if-converted” method whereby interest expense or any loss on extinguishment of our Convertible Notes is added back to the diluted EPS numerator and the full number of potential shares contingently issuable upon their conversion is included in the diluted EPS denominator, if dilutive. Refer to Note 10 for further discussion. * |
Accumulated Other Comprehensi_2
Accumulated Other Comprehensive Income (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Accumulated Other Comprehensive Income | |
Schedule of changes in AOCI by component | The changes in AOCI by component are as follows (amounts in thousands): Cumulative Unrealized Gain Effective Portion of (Loss) on Foreign Cumulative Loss on Available-for- Currency Cash Flow Hedges Sale Securities Translation Total Three Months Ended March 31, 2019 Balance at January 1, 2019 $ — $ 53,515 $ 5,145 $ 58,660 OCI before reclassifications — (387) (2,475) (2,862) Amounts reclassified from AOCI — — — — Net period OCI — (387) (2,475) (2,862) Balance at March 31, 2019 $ — $ 53,128 $ 2,670 $ 55,798 Three Months Ended March 31, 2018 Balance at January 1, 2018 $ 25 $ 57,889 $ 12,010 $ 69,924 OCI before reclassifications 9 1,209 4,218 5,436 Amounts reclassified from AOCI (4) (46) — (50) Net period OCI 5 1,163 4,218 5,386 Balance at March 31, 2018 $ 30 $ 59,052 $ 16,228 $ 75,310 |
Schedule of reclassifications out of AOCI that impacted the condensed consolidated statements of operations | The reclassifications out of AOCI impacted the condensed consolidated statements of operations for the three months ended March 31, 2019 and 2018 as follows (amounts in thousands): Amounts Reclassified from AOCI during the Three Months Affected Line Item Ended March 31, in the Statements Details about AOCI Components 2019 2018 of Operations Gain (loss) on cash flow hedges: Interest rate contracts $ — $ 4 Interest expense Unrealized gains (losses) on available-for-sale securities: Interest realized upon collection — 46 Interest income from investment securities Total reclassifications for the period $ — $ 50 |
Fair Value (Tables)
Fair Value (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Fair Value | |
Schedule of financial assets and liabilities carried at fair value on a recurring basis | The following tables present our financial assets and liabilities carried at fair value on a recurring basis in the condensed consolidated balance sheets by their level in the fair value hierarchy as of March 31, 2019 and December 31, 2018 (amounts in thousands): March 31, 2019 Total Level I Level II Level III Financial Assets: Loans held-for-sale, fair value option $ 841,687 $ — $ — $ 841,687 RMBS 204,835 — — 204,835 CMBS 49,105 — 10,770 38,335 Equity security 12,506 12,506 — — Domestic servicing rights 19,790 — — 19,790 Derivative assets 47,410 — 47,410 — VIE assets — — 56,974,864 Total $ $ 12,506 $ 58,180 $ 58,079,511 Financial Liabilities: Derivative liabilities $ 10,163 $ — $ 10,163 $ — VIE liabilities — 2,046,559 Total $ $ — $ $ 2,046,559 December 31, 2018 Total Level I Level II Level III Financial Assets: Loans held-for-sale, fair value option $ 671,282 $ — $ — $ 671,282 RMBS 209,079 — — 209,079 CMBS 41,347 — 16,119 25,228 Equity security 11,893 11,893 — — Domestic servicing rights 20,557 — — 20,557 Derivative assets 52,691 — 52,691 — VIE assets 53,446,364 — — 53,446,364 Total $ 54,453,213 $ 11,893 $ 68,810 $ 54,372,510 Financial Liabilities: Derivative liabilities $ 15,415 $ — $ 15,415 $ — VIE liabilities 52,195,042 — 50,753,596 1,441,446 Total $ 52,210,457 $ — $ 50,769,011 $ 1,441,446 |
Schedule of changes in financial assets and liabilities classified as Level III | The changes in financial assets and liabilities classified as Level III are as follows for the three months ended March 31, 2019 and 2018 (amounts in thousands): Domestic Loans Servicing VIE Three Months Ended March 31, 2019 Held ‑ for ‑ sale RMBS CMBS Rights VIE Assets Liabilities Total January 1, 2019 balance $ 671,282 $ 209,079 $ 25,228 $ 20,557 $ 53,446,364 $ (1,441,446) $ 52,931,064 Total realized and unrealized gains (losses): Included in earnings: Change in fair value / gain on sale 11,266 — (295) (767) 294,345 33,957 338,506 Net accretion — 2,503 — — — — 2,503 Included in OCI — (387) — — — — (387) Purchases / Originations 740,296 — — — — — 740,296 Sales (561,702) — (3,228) — — — (564,930) Issuances — — — — — (33,678) (33,678) Cash repayments / receipts (19,455) (6,360) (188) — — (389) (26,392) Transfers into Level III — — 5,350 — — (670,742) (665,392) Transfers out of Level III — — — — — 136,592 136,592 Consolidation of VIEs — — — — 3,280,065 (103,309) 3,176,756 Deconsolidation of VIEs — — 11,468 — (45,910) 32,456 (1,986) March 31, 2019 balance $ 841,687 $ 204,835 $ 38,335 $ 19,790 $ 56,974,864 $ (2,046,559) $ 56,032,952 Amount of total gains (losses) included in earnings attributable to assets still held at March 31, 2019 $ 3,169 $ 2,503 $ (567) $ (767) $ 294,345 $ 33,957 $ 332,640 Domestic Loans Servicing VIE Three Months Ended March 31, 2018 Held ‑ for ‑ sale RMBS CMBS Rights VIE Assets Liabilities Total January 1, 2018 balance $ 745,743 $ 247,021 $ 24,191 $ 30,759 $ 51,045,874 $ (2,188,937) $ 49,904,651 Total realized and unrealized gains (losses): Included in earnings: Change in fair value / gain on sale — 555 (5,814) (2,027,208) 237,090 (1,787,577) Net accretion — 2,819 — — — — 2,819 Included in OCI — 1,163 — — — — 1,163 Purchases / Originations 277,259 — — — — — 277,259 Sales (266,632) — — — — — (266,632) Issuances — — — — — (7,948) (7,948) Cash repayments / receipts (40,437) (10,150) (777) — — (12,633) (63,997) Transfers into Level III — — — — — (530,888) (530,888) Transfers out of Level III — — — — — 208,258 208,258 Consolidation of VIEs — — — — 1,089,881 — 1,089,881 Deconsolidation of VIEs — — — — (875,240) 89,324 (785,916) March 31, 2018 balance $ 723,733 $ 240,853 $ 23,969 $ 24,945 $ 49,233,307 $ (2,205,734) $ 48,041,073 Amount of total (losses) gains included in earnings attributable to assets still held at March 31, 2018 $ (640) $ 2,772 $ 555 $ (5,814) $ (2,027,208) $ 237,090 $ (1,793,245) |
Schedule of fair value of financial instruments not carried at fair value | The following table presents the fair values, all of which are classified in Level III of the fair value hierarchy, of our financial instruments not carried at fair value on the condensed consolidated balance sheets (amounts in thousands): March 31, 2019 December 31, 2018 Carrying Fair Carrying Fair Value Value Value Value Financial assets not carried at fair value: Loans held-for-investment, loans held-for-sale and loans transferred as secured borrowings $ 9,267,528 $ 9,315,914 $ 9,122,972 $ 9,178,709 HTM debt securities 643,787 643,464 644,149 643,948 Financial liabilities not carried at fair value: Secured financing agreements and secured borrowings on transferred loans $ 9,234,910 $ 9,139,056 $ 8,757,804 $ 8,662,548 Unsecured senior notes 1,962,208 1,998,831 |
Schedule of quantitative information for Level 3 Measurements for assets and liabilities measured at fair value on recurring basis | The following is quantitative information about significant unobservable inputs in our Level III measurements for those assets and liabilities measured at fair value on a recurring basis (dollars in thousands): Carrying Value at Valuation Unobservable Range as of (1) March 31, 2019 Technique Input March 31, 2019 December 31, 2018 Loans held-for-sale, fair value option $ 841,687 Discounted cash flow Yield (b) 4.2% - 6.0% 4.6% - 6.1% Duration (c) 2.4 - 13.6 years 2.5 - 14.4 years RMBS 204,835 Discounted cash flow Constant prepayment rate (a) 2.0% - 22.2% 3.2% - 25.2% Constant default rate (b) 1.0% - 4.6% 1.1% - 5.5% Loss severity (b) 0% - 76% (e) 0% - 73% (e) Delinquency rate (c) 6% - 31% 4% - 31% Servicer advances (a) 21% - 85% 21% - 83% Annual coupon deterioration (b) 0% - 1.8% 0% - 1.4% Putback amount per projected total collateral loss (d) 0% - 7% 0% - 7% CMBS 38,335 Discounted cash flow Yield (b) 0% - 166.3% 0% - 473.5% Duration (c) 0 - 9.7 years 0 - 9.7 years Domestic servicing rights 19,790 Discounted cash flow Debt yield (a) 7.75% 7.75% Discount rate (b) 15% 15% Control migration (b) 0% - 80% 0% - 80% VIE assets 56,974,864 Discounted cash flow Yield (b) 0% - 401.4% 0% - 290.9% Duration (c) 0 - 13.4 years 0 - 20.4 years VIE liabilities (2,046,559) Discounted cash flow Yield (b) 0% - 401.4% 0% - 290.9% Duration (c) 0 - 13.4 years 0 - 13.7 years (1) The ranges of significant unobservable inputs are represented in percentages and years. Sensitivity of the Fair Value to Changes in the Unobservable Inputs (a) Significant increase (decrease) in the unobservable input in isolation would result in a significantly higher (lower) fair value measurement. (b) Significant increase (decrease) in the unobservable input in isolation would result in a significantly lower (higher) fair value measurement. (c) Significant increase (decrease) in the unobservable input in isolation would result in either a significantly lower or higher (higher or lower) fair value measurement depending on the structural features of the security in question. (d) Any delay in the putback recovery date leads to a decrease in fair value for the majority of securities in our RMBS portfolio. (e) 41% and 55% of the portfolio falls within a range of 45%-80% as of March 31, 2019 and December 31, 2018, respectively. |
Income Taxes (Tables)
Income Taxes (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Income Taxes | |
Schedule of reconciliation of federal income tax determined using statutory federal tax rate to reported income tax provision | The following table is a reconciliation of our U.S. federal income tax determined using our statutory federal tax rate to our reported income tax provision for the three months ended March 31, 2019 and 2018 (dollars in thousands): For the Three Months Ended March 31, 2019 2018 Federal statutory tax rate $ 16,137 21.0 % $ 22,606 21.0 % REIT and other non-taxable income (16,160) (21.0) % (20,343) (18.9) % State income taxes (6) — % 593 0.6 % Federal benefit of state tax deduction 1 — % (124) (0.1) % Other 362 0.4 % 124 0.1 % Effective tax rate $ 334 0.4 % $ 2,856 2.7 % |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Commitments and Contingencies. | |
Schedule of lease costs and sublease income | Our lease costs and sublease income were as follows (in thousands): For the Three Months Ended March 31, 2019 2018 Operating lease costs $ 1,238 $ 1,253 Short-term lease costs 24 30 Sublease income (399) (439) Total lease cost $ 863 $ 844 Information concerning our operating lease liabilities, which are classified within accounts payable, accrued expenses and other liabilities in our condensed consolidated balance sheet as of March 31, 2019, is as follows (dollars in thousands): For the Three Months Ended March 31, 2019 Cash paid for amounts included in the measurement of lease liabilities—operating $ 1,291 March 31, 2019 Weighted-average remaining lease term 2.25 years Weighted-average discount rate 5.0 % |
Schedule of future minimum rental payments and sublease income related to existing corporate leases and subleases | Future maturity of operating lease liabilities: 2019 (remainder of) $ 3,924 2020 5,292 2021 2,216 2022 — 2023 — Thereafter — Total 11,432 Less interest component (621) Operating lease liability $ 10,811 |
Segment Data (Tables)
Segment Data (Tables) | 3 Months Ended |
Mar. 31, 2019 | |
Segment Data | |
Schedule of results of operations by business segment | The table below presents our results of operations for the three months ended March 31, 2019 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 154,595 $ 26,915 $ — $ 1,906 $ — $ 183,416 $ — $ 183,416 Interest income from investment securities 19,908 885 — 24,293 — 45,086 (27,454) 17,632 Servicing fees 123 — — 27,243 — 27,366 (2,933) 24,433 Rental income — — 70,521 13,312 — 83,833 — 83,833 Other revenues 204 686 78 196 20 1,184 (18) 1,166 Total revenues 174,830 28,486 70,599 66,950 20 340,885 (30,405) 310,480 Costs and expenses: Management fees 411 — — 18 22,988 23,417 49 23,466 Interest expense 61,604 18,577 18,990 7,746 27,915 134,832 (160) 134,672 General and administrative 6,768 4,479 1,518 18,851 3,226 34,842 88 34,930 Acquisition and investment pursuit costs 249 16 — 77 — 342 — 342 Costs of rental operations 19 — 22,937 6,695 — 29,651 — 29,651 Depreciation and amortization 71 — 23,896 5,287 — 29,254 — 29,254 Loan loss provision, net (11) 774 — — — 763 — 763 Other expense 77 — 134 — — 211 — 211 Total costs and expenses 69,188 23,846 67,475 38,674 54,129 253,312 (23) 253,289 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 47,836 47,836 Change in fair value of servicing rights — — — (515) — (515) (252) (767) Change in fair value of investment securities, net (1,694) — — 18,140 — 16,446 (16,384) 62 Change in fair value of mortgage loans held-for-sale, net 1,386 — — 9,880 — 11,266 — 11,266 Earnings (loss) from unconsolidated entities 577 — (43,805) 594 — (42,634) (566) (43,200) Gain on sale of investments and other assets, net 2,755 790 — 940 — 4,485 — 4,485 (Loss) gain on derivative financial instruments, net (9,297) (395) 1,290 (3,432) 9,627 (2,207) — (2,207) Foreign currency gain (loss), net 5,239 300 9 (1) — 5,547 — 5,547 (Loss) gain on extinguishment of debt — (3,304) — — 6 (3,298) — (3,298) Other loss, net — — — — (73) (73) — (73) Total other income (loss) (1,034) (2,609) (42,506) 25,606 9,560 (10,983) 30,634 19,651 Income (loss) before income taxes 104,608 2,031 (39,382) 53,882 (44,549) 76,590 252 76,842 Income tax benefit (provision) 248 85 (258) (409) — (334) — (334) Net income (loss) 104,856 2,116 (39,640) 53,473 (44,549) 76,256 252 76,508 Net (income) loss attributable to non-controlling interests (371) — (5,717) 215 — (5,873) (252) (6,125) Net income (loss) attributable to Starwood Property Trust, Inc . $ 104,485 $ 2,116 $ (45,357) $ 53,688 $ (44,549) $ 70,383 $ — $ 70,383 The table below presents our results of operations for the three months ended March 31, 2018 by business segment (amounts in thousands): Commercial and Residential Investing Lending Property and Servicing Securitization Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 134,972 $ — $ 2,648 $ — $ 137,620 $ — $ 137,620 Interest income from investment securities 14,439 — 34,399 — 48,838 (33,569) 15,269 Servicing fees 165 — 33,434 — 33,599 (7,532) 26,067 Rental income — 66,710 14,400 — 81,110 — 81,110 Other revenues 194 101 228 52 575 (54) 521 Total revenues 149,770 66,811 85,109 52 301,742 (41,155) 260,587 Costs and expenses: Management fees 480 — 18 30,051 30,549 93 30,642 Interest expense 32,021 16,534 5,095 33,803 87,453 (270) 87,183 General and administrative 6,695 1,859 21,020 2,482 32,056 86 32,142 Acquisition and investment pursuit costs 220 6 151 — 377 — 377 Costs of rental operations — 23,488 6,205 — 29,693 — 29,693 Depreciation and amortization 17 26,469 5,258 — 31,744 — 31,744 Loan loss provision, net 1,538 — — — 1,538 — 1,538 Other expense 77 — 27 — 104 — 104 Total costs and expenses 41,048 68,356 37,774 66,336 213,514 (91) 213,423 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 52,653 52,653 Change in fair value of servicing rights — — (9,168) — (9,168) 3,354 (5,814) Change in fair value of investment securities, net (704) — 13,979 — 13,275 (13,424) (149) Change in fair value of mortgage loans held-for-sale, net (1,692) — 9,492 — 7,800 — 7,800 Earnings (loss) from unconsolidated entities 1,444 (3,515) 1,596 — (475) (987) (1,462) Gain on sale of investments and other assets, net 279 3,942 6,439 — 10,660 — 10,660 (Loss) gain on derivative financial instruments, net (10,818) 1,919 5,042 (13,002) (16,859) — (16,859) Foreign currency gain (loss), net 13,550 2 (3) — 13,549 — 13,549 Other income, net 43 17 48 — 108 — 108 Total other income (loss) 2,102 2,365 27,425 (13,002) 18,890 41,596 60,486 Income (loss) before income taxes 110,824 820 74,760 (79,286) 107,118 532 107,650 Income tax provision (947) (1,261) (648) — (2,856) — (2,856) Net income (loss) 109,877 (441) 74,112 (79,286) 104,262 532 104,794 Net income attributable to non-controlling interests (361) (2,453) (1,516) — (4,330) (532) (4,862) Net income (loss) attributable to Starwood Property Trust, Inc . $ 109,516 $ (2,894) $ 72,596 $ (79,286) $ 99,932 $ — $ 99,932 |
Schedule of condensed consolidated balance sheet by business segment | The table below presents our condensed consolidated balance sheet as of March 31, 2019 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 13,206 $ 58 $ 36,107 $ 47,225 $ 295,463 $ 392,059 $ 20,211 $ 412,270 Restricted cash 32,156 68,057 19,671 13,295 535 133,714 — 133,714 Loans held-for-investment, net 7,513,130 1,450,097 — 1,498 — 8,964,725 — 8,964,725 Loans held-for-sale 688,435 302,803 — 153,252 — 1,144,490 — 1,144,490 Investment securities 1,061,011 59,610 — 992,739 — 2,113,360 (1,203,127) 910,233 Properties, net 8,937 — 2,487,285 273,152 — 2,769,374 — 2,769,374 Intangible assets — — 85,356 75,806 — 161,162 (24,327) 136,835 Investment in unconsolidated entities 35,351 — 70,557 54,251 — 160,159 (35,799) 124,360 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 14,247 1,029 32,093 41 — 47,410 — 47,410 Accrued interest receivable 50,269 7,135 392 296 3,079 61,171 (857) 60,314 Other assets 11,259 72,720 65,898 75,348 1,944 227,169 (16) 227,153 VIE assets, at fair value — — — — — — 56,974,864 56,974,864 Total Assets $ 9,428,001 $ 2,080,918 $ 2,797,359 $ 1,827,340 $ 301,021 $ 16,434,639 $ 55,730,949 $ 72,165,588 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 29,302 $ 6,788 $ 63,644 $ 71,675 $ 21,628 $ 193,037 $ 106 $ 193,143 Related-party payable 1 — — 9 23,935 23,945 — 23,945 Dividends payable — — — — 135,889 135,889 — 135,889 Derivative liabilities 4,608 772 — 2,739 2,044 10,163 — 10,163 Secured financing agreements, net 5,010,958 1,410,124 1,876,514 653,078 298,186 9,248,860 (13,950) 9,234,910 Unsecured senior notes, net — — — — 1,922,795 1,922,795 — 1,922,795 VIE liabilities, at fair value — — — — — — 55,727,776 55,727,776 Total Liabilities 5,044,869 1,417,684 1,940,158 727,501 2,404,477 11,534,689 55,713,932 67,248,621 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,855 2,855 — 2,855 Additional paid-in capital 1,199,646 663,692 631,392 118,760 2,466,683 5,080,173 — 5,080,173 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 53,128 — 2,734 (64) — 55,798 — 55,798 Retained earnings (accumulated deficit) 3,120,166 (458) (31,787) 967,326 (4,468,800) (413,553) — (413,553) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,372,940 663,234 602,339 1,086,022 (2,103,456) 4,621,079 — 4,621,079 Non-controlling interests in consolidated subsidiaries 10,192 — 254,862 13,817 — 278,871 17,017 295,888 Total Equity 4,383,132 663,234 857,201 1,099,839 (2,103,456) 4,899,950 17,017 4,916,967 Total Liabilities and Equity $ 9,428,001 $ 2,080,918 $ 2,797,359 $ 1,827,340 $ 301,021 $ 16,434,639 $ 55,730,949 $ 72,165,588 The table below presents our condensed consolidated balance sheet as of December 31, 2018 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 14,385 13 $ 27,408 $ 31,449 $ 164,015 $ 237,270 $ 2,554 $ 239,824 Restricted cash 28,324 175,659 25,144 11,679 7,235 248,041 — 248,041 Loans held-for-investment, net 7,072,220 1,456,779 — 3,357 — 8,532,356 — 8,532,356 Loans held-for-sale 670,155 469,775 — 47,622 — 1,187,552 — 1,187,552 Loans transferred as secured borrowings 74,346 — — — — 74,346 — 74,346 Investment securities 1,050,920 60,768 — 998,820 — 2,110,508 (1,204,040) 906,468 Properties, net — — 2,512,847 272,043 — 2,784,890 — 2,784,890 Intangible assets — — 90,889 78,219 — 169,108 (24,075) 145,033 Investment in unconsolidated entities 35,274 — 114,362 44,129 — 193,765 (22,000) 171,765 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 18,174 1,066 32,733 718 — 52,691 — 52,691 Accrued interest receivable 39,862 6,982 359 616 13,177 60,996 (641) 60,355 Other assets 13,958 20,472 67,098 49,363 2,057 152,948 (26) 152,922 VIE assets, at fair value — — — — — — 53,446,364 53,446,364 Total Assets $ 9,017,618 2,310,923 $ 2,870,840 $ 1,678,452 $ 186,484 $ 16,064,317 $ 52,198,136 $ 68,262,453 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 26,508 26,476 $ 67,415 $ 75,655 $ 21,467 $ 217,521 $ 142 $ 217,663 Related-party payable — — — 53 43,990 44,043 — 44,043 Dividends payable — — — — 133,466 133,466 — 133,466 Derivative liabilities 1,290 477 37 1,423 12,188 15,415 — 15,415 Secured financing agreements, net 4,405,599 1,524,551 1,884,187 585,258 297,920 8,697,515 (13,950) 8,683,565 Unsecured senior notes, net — — — — 1,998,831 1,998,831 — 1,998,831 Secured borrowings on transferred loans 74,239 — — — — 74,239 — 74,239 VIE liabilities, at fair value — — — — — — 52,195,042 52,195,042 Total Liabilities 4,507,636 1,551,504 1,951,639 662,389 2,507,862 11,181,030 52,181,234 63,362,264 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,808 2,808 — 2,808 Additional paid-in capital 1,430,503 761,992 645,561 87,779 2,069,321 4,995,156 — 4,995,156 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 53,516 — 5,208 (64) — 58,660 — 58,660 Retained earnings (accumulated deficit) 3,015,676 (2,573) 13,570 913,642 (4,289,313) (348,998) — (348,998) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,499,695 759,419 664,339 1,001,357 (2,321,378) 4,603,432 — 4,603,432 Non-controlling interests in consolidated subsidiaries 10,287 — 254,862 14,706 — 279,855 16,902 296,757 Total Equity 4,509,982 759,419 919,201 1,016,063 (2,321,378) 4,883,287 16,902 4,900,189 Total Liabilities and Equity $ 9,017,618 2,310,923 $ 2,870,840 $ 1,678,452 $ 186,484 $ 16,064,317 $ 52,198,136 $ 68,262,453 |
Business and Organization (Deta
Business and Organization (Details) | 3 Months Ended |
Mar. 31, 2019segment | |
Business and Organization | |
Number of reportable business segments | 4 |
Minimum annual REIT taxable income distributable to stockholders (as a percent) | 90.00% |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies - VIE & Fair Value (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Mar. 31, 2019 | Jan. 01, 2019 |
Leases | |||
Right-of-use asset | $ 12,000 | ||
Operating Lease, Right-of-Use Asset, Statement of Financial Position [Extensible List] | Other Assets | ||
Operating Lease, Liability | $ 10,811 | $ 12,000 | |
Operating Lease, Liability, Statement of Financial Position [Extensible List] | Accounts Payable and Accrued Liabilities | ||
Variable Interest Entities | |||
REO assets as a percent of consolidated VIE assets | 2.00% | ||
Loans as a percent of consolidated VIE assets | 98.00% | ||
Fair Value Measurements | |||
Permitted reinvestment under static investment in VIEs | $ 0 |
Loans - Held for Investment (De
Loans - Held for Investment (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | Dec. 31, 2017 | |
Investments in loans | ||||
Total gross loans | $ 10,140,777 | $ 9,833,405 | ||
Loan loss allowance (loans held-for-investment) | (31,562) | $ (5,868) | (39,151) | $ (4,330) |
Carrying Value | 10,109,215 | 6,980,982 | 9,794,254 | $ 7,382,641 |
Proceeds from borrowings | 2,310,902 | 1,515,241 | ||
Payment of debt | 1,778,819 | $ 1,629,449 | ||
Face Amount | 10,171,025 | 9,876,545 | ||
Loans with variable rates of interest | $ 8,500,000 | |||
Loans with variable rates of interest (as a percent) | 94.30% | |||
Weighted average spread of loans (as a percent) | 4.40% | |||
Total loans held-for-investment | ||||
Investments in loans | ||||
Total gross loans | $ 8,995,513 | 8,571,507 | ||
Face Amount | 9,035,797 | 8,610,457 | ||
Loans held-for-sale | ||||
Investments in loans | ||||
Total gross loans | 1,145,264 | |||
Loans held-for-sale, residential | ||||
Investments in loans | ||||
Total gross loans | 688,435 | 623,660 | ||
Face Amount | $ 673,249 | $ 609,571 | ||
Weighted Average Life | 5 years 9 months 18 days | 6 years 7 months 6 days | ||
Loans held-for-sale, residential | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 6.20% | 6.30% | ||
Loans held-for-sale, commercial | ||||
Investments in loans | ||||
Total gross loans | $ 153,252 | $ 94,117 | ||
Carrying amount of commercial loans | 47,622 | |||
Face Amount | $ 149,428 | $ 94,916 | ||
Weighted Average Life | 10 years | 6 years 2 months 12 days | ||
Loans held-for-sale, commercial | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 4.70% | 5.40% | ||
Loans Held For Sale Infrastructure | ||||
Investments in loans | ||||
Total gross loans | $ 303,577 | $ 469,775 | ||
Face Amount | $ 312,551 | $ 486,909 | ||
Weighted Average Life | 1 year 1 month 6 days | 3 months 18 days | ||
Loans Held For Sale Infrastructure | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 4.10% | 3.50% | ||
Loans transferred as secured borrowings | ||||
Investments in loans | ||||
Total gross loans | $ 74,346 | |||
Face Amount | $ 74,692 | |||
Weighted Average Life | 1 year 3 months 18 days | |||
Loans transferred as secured borrowings | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 7.10% | |||
First mortgage loan participation | Total loans held-for-investment | ||||
Investments in loans | ||||
Total gross loans | $ 6,851,837 | $ 6,607,117 | ||
Face Amount | $ 6,874,524 | $ 6,631,236 | ||
Weighted Average Life | 2 years 1 month 6 days | 2 years | ||
First mortgage loan participation | Total loans held-for-investment | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 6.70% | 6.90% | ||
First priority infrastructure receivables | Total loans held-for-investment | ||||
Investments in loans | ||||
Total gross loans | $ 1,450,097 | $ 1,456,779 | ||
Face Amount | $ 1,460,758 | $ 1,465,828 | ||
Weighted Average Life | 5 years 1 month 6 days | 4 years 6 months | ||
First priority infrastructure receivables | Total loans held-for-investment | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 5.80% | 5.70% | ||
Subordinated mortgages | Total loans held-for-investment | ||||
Investments in loans | ||||
Total gross loans | $ 52,849 | $ 52,778 | ||
Face Amount | $ 54,042 | $ 53,996 | ||
Weighted Average Life | 3 years 6 months | 3 years 8 months 12 days | ||
Subordinated mortgages | Total loans held-for-investment | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 8.90% | 8.90% | ||
Mezzanine Loans | ||||
Investments in loans | ||||
Carrying Value | $ 912,800,000 | $ 1,000 | ||
Mezzanine Loans | Total loans held-for-investment | ||||
Investments in loans | ||||
Total gross loans | 579,496 | 393,832 | ||
Face Amount | $ 581,557 | $ 394,739 | ||
Weighted Average Life | 1 year 8 months 12 days | 2 years | ||
Mezzanine Loans | Total loans held-for-investment | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 11.60% | 10.60% | ||
Other | Total loans held-for-investment | ||||
Investments in loans | ||||
Total gross loans | $ 61,234 | $ 61,001 | ||
Face Amount | $ 64,916 | $ 64,658 | ||
Weighted Average Life | 2 years 2 months 12 days | 2 years 6 months | ||
Other | Total loans held-for-investment | Weighted-average | ||||
Investments in loans | ||||
Weighted Average Coupon (as a percent) | 8.20% | 8.20% |
Loans - Ratings (Details)
Loans - Ratings (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019USD ($)item | Dec. 31, 2018USD ($) | |
Investments in loans | ||
Total gross loans | $ 10,140,777 | $ 9,833,405 |
Total gross loans (as a percent) | 100.00% | 100.00% |
Allowance for impaired loans | $ 29,900 | |
Recorded investment | 199,800 | |
Unamortized discount | 7,000 | |
Carrying amount of loans 90 days or more past due | 29,200 | |
Unfunded commitment | 4,900 | |
TDRs for which interest income was recognized | 0 | |
New York City | ||
Investments in loans | ||
Allowance for impaired loans | 21,600 | |
Greater Chicogo | ||
Investments in loans | ||
Allowance for impaired loans | $ 8,300 | |
Number of impaired individual mortgage loans held-for-investment | item | 2 | |
Recorded investment | $ 12,200 | |
Unpaid principal balance | 12,000 | |
Montgomery, Alabama | ||
Investments in loans | ||
Recorded investment | 9,000 | |
Unpaid principal balance | 20,900 | |
Unamortized discount | 3,600 | |
Montgomery, Alabama | Maximum | ||
Investments in loans | ||
Allowance for impaired loans | 8,300 | |
Orlando, Florida | ||
Investments in loans | ||
Allowance for impaired loans | 0 | |
Recorded investment | 18,500 | |
Unpaid principal balance | 21,900 | |
Unamortized discount | 3,400 | |
Rating 1 | ||
Investments in loans | ||
Total gross loans | $ 26,238 | $ 30,305 |
Total gross loans (as a percent) | 0.30% | 0.30% |
Rating 1 | Maximum | ||
Investments in loans | ||
LTV (as a percent) | 65.00% | |
Rating 2 | ||
Investments in loans | ||
Total gross loans | $ 3,612,192 | $ 3,549,546 |
Total gross loans (as a percent) | 35.60% | 36.10% |
Rating 2 | Maximum | ||
Investments in loans | ||
LTV (as a percent) | 70.00% | |
Rating 3 | ||
Investments in loans | ||
Total gross loans | $ 3,657,696 | $ 3,334,111 |
Total gross loans (as a percent) | 36.10% | 33.90% |
Rating 3 | Maximum | ||
Investments in loans | ||
LTV (as a percent) | 80.00% | |
Rating 4 | ||
Investments in loans | ||
Total gross loans | $ 62,381 | $ 63,094 |
Total gross loans (as a percent) | 0.60% | 0.60% |
Allowance for loan losses as a percent of carrying amount | 1.50% | |
Rating 4 | Minimum | ||
Investments in loans | ||
LTV (as a percent) | 80.00% | |
Rating 4 | Maximum | ||
Investments in loans | ||
LTV (as a percent) | 90.00% | |
Rating 5 | ||
Investments in loans | ||
Allowance for loan losses as a percent of carrying amount | 5.00% | |
Rating 5 | Minimum | ||
Investments in loans | ||
LTV (as a percent) | 90.00% | |
N/A | ||
Investments in loans | ||
Total gross loans | $ 1,637,006 | $ 1,668,797 |
Total gross loans (as a percent) | 16.10% | 17.00% |
Total | ||
Investments in loans | ||
Total gross loans | $ 8,995,513 | $ 8,645,853 |
Unsecured promissory note | New York City | ||
Investments in loans | ||
Allowance for impaired loans | 0 | |
Recorded investment | 6,700 | |
Unpaid principal balance | 7,100 | |
First Mortgage Loan and Mezzanine Loan | New York City | ||
Investments in loans | ||
Accrued interest | 38,400 | |
Amount of loan impairment charges on individual loans held-for-investment | 21,600 | |
Recorded investment | 149,900 | |
Unpaid principal balance | 118,800 | |
Total loans held-for-investment | ||
Investments in loans | ||
Total gross loans | 8,995,513 | 8,571,507 |
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 1 | ||
Investments in loans | ||
Total gross loans | 2,723 | 6,538 |
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 2 | ||
Investments in loans | ||
Total gross loans | 3,329,423 | 3,356,342 |
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 3 | ||
Investments in loans | ||
Total gross loans | 3,289,028 | 2,987,296 |
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 4 | ||
Investments in loans | ||
Total gross loans | 62,381 | 63,094 |
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | N/A | ||
Investments in loans | ||
Total gross loans | 168,282 | 193,847 |
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Total | ||
Investments in loans | ||
Total gross loans | 6,851,837 | 6,607,117 |
Total loans held-for-investment | First Priority Infrastructure Loans | N/A | ||
Investments in loans | ||
Total gross loans | 1,450,097 | 1,456,779 |
Total loans held-for-investment | First Priority Infrastructure Loans | Total | ||
Investments in loans | ||
Total gross loans | 1,450,097 | 1,456,779 |
Total loans held-for-investment | Subordinated mortgages | ||
Investments in loans | ||
Total gross loans | 52,849 | 52,778 |
Total loans held-for-investment | Subordinated mortgages | Rating 2 | ||
Investments in loans | ||
Total gross loans | 7,354 | 7,392 |
Total loans held-for-investment | Subordinated mortgages | Rating 3 | ||
Investments in loans | ||
Total gross loans | 33,518 | 33,410 |
Total loans held-for-investment | Subordinated mortgages | N/A | ||
Investments in loans | ||
Total gross loans | 11,977 | 11,976 |
Total loans held-for-investment | Subordinated mortgages | Total | ||
Investments in loans | ||
Total gross loans | 52,849 | 52,778 |
Total loans held-for-investment | Mezzanine Loans | ||
Investments in loans | ||
Total gross loans | 579,496 | 393,832 |
Total loans held-for-investment | Mezzanine Loans | Rating 2 | ||
Investments in loans | ||
Total gross loans | 275,415 | 111,466 |
Total loans held-for-investment | Mezzanine Loans | Rating 3 | ||
Investments in loans | ||
Total gross loans | 304,081 | 282,366 |
Total loans held-for-investment | Mezzanine Loans | Total | ||
Investments in loans | ||
Total gross loans | 579,496 | 393,832 |
Total loans held-for-investment | Other | ||
Investments in loans | ||
Total gross loans | 61,234 | 61,001 |
Total loans held-for-investment | Other | Rating 1 | ||
Investments in loans | ||
Total gross loans | 23,515 | 23,767 |
Total loans held-for-investment | Other | Rating 3 | ||
Investments in loans | ||
Total gross loans | 31,069 | 31,039 |
Total loans held-for-investment | Other | N/A | ||
Investments in loans | ||
Total gross loans | 6,650 | 6,195 |
Total loans held-for-investment | Other | Total | ||
Investments in loans | ||
Total gross loans | 61,234 | $ 61,001 |
Loans held-for-sale | ||
Investments in loans | ||
Total gross loans | $ 1,145,264 | |
Total gross loans (as a percent) | 11.30% | 12.10% |
Loans held-for-sale | Total | ||
Investments in loans | ||
Total gross loans | $ 1,187,552 | |
Loans held-for-sale, residential | ||
Investments in loans | ||
Total gross loans | $ 688,435 | 623,660 |
Carrying amount of loans 90 days or more past due | 4,200 | |
Loans held-for-sale, commercial | ||
Investments in loans | ||
Total gross loans | 153,252 | 94,117 |
Loans Held For Sale Infrastructure | ||
Investments in loans | ||
Total gross loans | 303,577 | 469,775 |
Carrying amount of loans 90 days or more past due | $ 36,200 | |
Loans transferred as secured borrowings | ||
Investments in loans | ||
Total gross loans | 74,346 | |
Loans transferred as secured borrowings | Rating 2 | ||
Investments in loans | ||
Total gross loans | 74,346 | |
Loans transferred as secured borrowings | Total | ||
Investments in loans | ||
Total gross loans | $ 74,346 |
Loans - Activity in Portfolio (
Loans - Activity in Portfolio (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019USD ($) | Mar. 31, 2018USD ($) | |
Activity in allowance for loan losses | ||
Allowance for loan losses at the beginning of the period | $ 39,151 | $ 4,330 |
Loan loss provision, net | (763) | (1,538) |
Charge-offs | (8,352) | |
Allowance for loan losses at the end of the period | 31,562 | 5,868 |
Recorded investment in loans related to the allowance for loan loss | 266,996 | 245,791 |
Activity in loan portfolio | ||
Balance at the beginning of the period | 9,794,254 | 7,382,641 |
Acquisitions/origination/additional funding | 2,027,669 | 1,178,560 |
Capitalized Interest | 22,137 | 16,253 |
Basis of loans sold | (1,127,201) | (411,625) |
Loan maturities/principal repayments | (630,965) | (1,225,815) |
Discount accretion/premium amortization | 7,526 | 12,052 |
Changes in fair value | 11,266 | 7,800 |
Unrealized foreign currency translation (loss) gain | 14,208 | 22,552 |
Loan loss provision, net | (763) | (1,538) |
Loan foreclosure | (8,963) | |
Transfer to/from other asset classifications | 47 | 102 |
Balance at the end of the period | $ 10,109,215 | $ 6,980,982 |
Investment Securities (Details)
Investment Securities (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | Mar. 31, 2019 | Dec. 31, 2018 | |
Investment Securities | |||||
Investment securities | $ 910,233 | $ 906,468 | |||
Sales | $ 3,228 | ||||
Principal collections | 7,754 | $ 219,230 | |||
VIE eliminations | |||||
Investment Securities | |||||
Purchases | (39,534) | (30,225) | |||
Sales | (33,678) | (7,948) | |||
Principal collections | (11,683) | (14,404) | |||
Before consolidation of securitization VIEs | |||||
Investment Securities | |||||
Investment securities | $ 2,113,360 | $ 2,110,508 | |||
Available-for-sale | One-month LIBOR | |||||
Investment Securities | |||||
Effective variable rate basis (as a percent) | 2.495% | 2.503% | |||
Fair value option | |||||
Investment Securities | |||||
Fair Value | $ 1,300 | ||||
Fair value option | VIE eliminations | |||||
Investment Securities | |||||
Investment securities | (1,203,127) | $ (1,204,040) | |||
Held-to-maturity | |||||
Investment Securities | |||||
Principal collections | 1,206 | 208,303 | |||
Held-to-maturity | Before consolidation of securitization VIEs | |||||
Investment Securities | |||||
Investment securities | 643,787 | 644,149 | |||
RMBS | |||||
Investment Securities | |||||
Portion of securities with variable rate | 174,300 | ||||
RMBS | Available-for-sale | |||||
Investment Securities | |||||
Principal collections | 6,360 | 10,150 | |||
Purchase Amortized Cost | 161,604 | 165,461 | |||
Credit OTTI | (9,897) | (9,897) | |||
Recorded Amortized Cost | 151,707 | 155,564 | |||
Non-Credit OTTI | (35) | (31) | |||
Gross Unrealized Gains | 53,163 | 53,546 | |||
Net Fair Value Adjustment | 53,128 | 53,515 | |||
Fair Value | $ 204,835 | 209,079 | |||
Portion of securities with variable rate | $ 177,400 | ||||
Portion of securities with variable rate (as a percent) | 85.10% | 84.90% | |||
Principal balance | $ 302,229 | $ 309,497 | |||
Accretable yield | (54,779) | $ (54,779) | (57,391) | (54,779) | |
Non-accretable difference | (93,131) | (99,154) | |||
Total discount | (150,522) | (153,933) | |||
Amortized cost | 151,707 | 155,564 | |||
Credit deteriorated RMBS | 284,300 | 290,800 | |||
Accretable yield related to credit deteriorated RMBS | $ 52,400 | $ 49,500 | |||
Changes to accretable yield | |||||
Balance at the beginning of the period | 54,779 | ||||
Accretion of discount | (2,503) | ||||
Transfer to/from non-accretable difference | 5,115 | ||||
Balance at the end of the period | 57,391 | 54,779 | |||
Changes to non accretable difference | |||||
Balance at the beginning of the period | 99,154 | ||||
Principal write-downs, net | (908) | ||||
Transfer to/from non-accretable difference | (5,115) | ||||
Balance at the end of the period | 93,131 | $ 99,154 | |||
Cost of third party management | $ 400 | 500 | |||
RMBS | Available-for-sale | LIBOR | |||||
Investment Securities | |||||
Variable rate, weighted average spread (as a percent) | 1.22% | 1.22% | |||
RMBS | Available-for-sale | B- | |||||
Investment Securities | |||||
Weighted Average Coupon (as a percent) | 3.70% | 3.70% | |||
WAL (Years) | 6 years 1 month 6 days | 6 years | |||
RMBS | Available-for-sale | Before consolidation of securitization VIEs | |||||
Investment Securities | |||||
Investment securities | $ 204,835 | $ 209,079 | |||
RMBS | Fair value option | |||||
Investment Securities | |||||
Purchases | $ 26,272 | ||||
Principal collections | 2,034 | ||||
Portion of securities with variable rate | 0 | ||||
RMBS | Fair value option | Before consolidation of securitization VIEs | |||||
Investment Securities | |||||
Investment securities | 108,816 | 87,879 | |||
CMBS | Fair value option | |||||
Investment Securities | |||||
Purchases | 13,262 | 30,225 | |||
Sales | 36,906 | 7,948 | |||
Principal collections | $ 9,837 | $ 15,181 | |||
Portion of securities with variable rate | 150,700 | ||||
CMBS | Fair value option | Before consolidation of securitization VIEs | |||||
Investment Securities | |||||
Investment securities | 1,143,416 | 1,157,508 | |||
Equity security | Fair value option | Before consolidation of securitization VIEs | |||||
Investment Securities | |||||
Investment securities | $ 12,506 | $ 11,893 |
Investment Securities - AFS and
Investment Securities - AFS and Fair Value Option (Details) $ in Thousands | Mar. 31, 2019USD ($) | Dec. 31, 2018USD ($)security |
RMBS | ||
Unrealized Losses | ||
Portion of securities with variable rate | $ 174,300 | |
RMBS | Available-for-sale | ||
Estimated Fair Value | ||
Securities with a loss less than 12 months | 2,133 | $ 2,148 |
Unrealized Losses | ||
Securities with a loss less than 12 months | (35) | $ (31) |
Number of securities with unrealized loss position | security | 1 | |
Portion of securities with variable rate | $ 177,400 | |
RMBS | Fair value option | ||
Unrealized Losses | ||
Fair value of investment securities before consolidation of VIEs | 108,800 | |
Unpaid principal balance of investment securities before consolidation of VIEs | 72,300 | |
Portion of securities with variable rate | 0 | |
CMBS | Fair value option | ||
Unrealized Losses | ||
Fair value of investment securities before consolidation of VIEs | 1,100,000 | |
Unpaid principal balance of investment securities before consolidation of VIEs | 3,000,000 | |
Portion of securities with variable rate | 150,700 | |
VIE eliminations | ||
Unrealized Losses | ||
Fair value of investment securities before consolidation of VIEs eliminated against VIE liabilities | $ 49,100 |
Investment Securities - HTM (De
Investment Securities - HTM (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
HTM Securities | ||
Net Carrying Amount (Amortized Cost) | $ 643,787 | $ 644,149 |
Gross Unrealized Holdings Gains | 2,692 | 3,316 |
Gross Unrealized Holdings Losses | (3,015) | (3,517) |
Fair Value | 643,464 | 643,948 |
HTM preferred equity interests | ||
Less than one year | 75,158 | |
One to three years | 318,654 | |
Three to five years | 203,134 | |
Thereafter | 46,841 | |
Total | 643,787 | 644,149 |
CMBS | ||
HTM Securities | ||
Net Carrying Amount (Amortized Cost) | 409,176 | 408,556 |
Gross Unrealized Holdings Gains | 1,848 | 2,435 |
Gross Unrealized Holdings Losses | (2,470) | (3,349) |
Fair Value | 408,554 | 407,642 |
HTM preferred equity interests | ||
Less than one year | 75,158 | |
One to three years | 305,885 | |
Three to five years | 28,133 | |
Total | 409,176 | 408,556 |
Preferred interests | ||
HTM Securities | ||
Net Carrying Amount (Amortized Cost) | 175,001 | 174,825 |
Gross Unrealized Holdings Gains | 756 | 703 |
Fair Value | 175,757 | 175,528 |
HTM preferred equity interests | ||
Three to five years | 175,001 | |
Total | 175,001 | 174,825 |
Infrastructure bonds | ||
HTM Securities | ||
Net Carrying Amount (Amortized Cost) | 59,610 | 60,768 |
Gross Unrealized Holdings Gains | 88 | 178 |
Gross Unrealized Holdings Losses | (545) | (168) |
Fair Value | 59,153 | 60,778 |
HTM preferred equity interests | ||
One to three years | 12,769 | |
Thereafter | 46,841 | |
Total | $ 59,610 | $ 60,768 |
Investment Securities - SEREF (
Investment Securities - SEREF (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2019 | Dec. 31, 2012 | Dec. 31, 2018 | |
Residential Real Estate | |||
Fair value of the investment | $ 26,153 | $ 25,671 | |
Ownership percentage | 2.00% | ||
SEREF | |||
Residential Real Estate | |||
Number of shares acquired | 9,140,000 | ||
Fair value of the investment | $ 12,500 | $ 11,900 |
Properties (Details)
Properties (Details) $ in Thousands | 1 Months Ended | 3 Months Ended | 12 Months Ended | ||||||
Dec. 31, 2017item | Mar. 31, 2019USD ($)ft²itemproperty | Mar. 31, 2018property | Mar. 31, 2018 | Mar. 31, 2018USD ($) | Dec. 31, 2018USD ($)property | Dec. 31, 2017itemproperty | Dec. 31, 2016ft²item | Dec. 31, 2015ft²itemproperty | |
Properties | |||||||||
Number of properties sold | 0 | 5 | |||||||
Proceeds from sale of operating properties | $ 52,300 | ||||||||
Gain on sale of property | 10,300 | ||||||||
Amount of non-controlling interest already held by a purchaser of a property | $ 300 | ||||||||
Summary of properties | |||||||||
Properties, cost | 2,979,473 | $ 2,972,803 | |||||||
Less: accumulated depreciation | (210,099) | (187,913) | |||||||
Properties, net | 2,769,374 | 2,784,890 | |||||||
Future rental payments due from tenants under existing non-cancellable operating leases | |||||||||
2019 (remainder of) | 169,273 | ||||||||
2020 | 131,736 | ||||||||
2021 | 121,826 | ||||||||
2022 | 114,467 | ||||||||
2023 | 98,211 | ||||||||
Thereafter | 837,401 | ||||||||
Total | 1,472,914 | ||||||||
Non-Controlling Interests | |||||||||
Properties | |||||||||
Amount of non-controlling interest already held by a purchaser of a property | $ 1,300 | ||||||||
Property Segment | |||||||||
Summary of properties | |||||||||
Land and land improvements | 645,349 | 648,972 | |||||||
Buildings and building improvements | 1,976,121 | 1,980,283 | |||||||
Furniture & fixtures | $ 47,218 | 46,048 | |||||||
Property Segment | Minimum | |||||||||
Summary of properties | |||||||||
Land improvements, useful life | 0 years | ||||||||
Building and building improvements, useful life | 5 years | ||||||||
Furniture & fixtures, useful life | 3 years | ||||||||
Property Segment | Maximum | |||||||||
Summary of properties | |||||||||
Land improvements, useful life | 15 years | ||||||||
Building and building improvements, useful life | 45 years | ||||||||
Furniture & fixtures, useful life | 7 years | ||||||||
Investing and Servicing Segment | |||||||||
Summary of properties | |||||||||
Land and land improvements | $ 82,362 | 82,332 | |||||||
Buildings and building improvements | 217,086 | 213,010 | |||||||
Furniture & fixtures | $ 2,374 | $ 2,158 | |||||||
Investing and Servicing Segment | Minimum | |||||||||
Summary of properties | |||||||||
Land improvements, useful life | 0 years | ||||||||
Building and building improvements, useful life | 3 years | ||||||||
Furniture & fixtures, useful life | 2 years | ||||||||
Investing and Servicing Segment | Maximum | |||||||||
Summary of properties | |||||||||
Land improvements, useful life | 15 years | ||||||||
Building and building improvements, useful life | 40 years | ||||||||
Furniture & fixtures, useful life | 5 years | ||||||||
Commercial and Residential Lending Segment | |||||||||
Summary of properties | |||||||||
Land and land improvements | $ 2,508 | ||||||||
Buildings | $ 6,455 | ||||||||
Building, useful life | 23 years | ||||||||
Commercial and Residential Lending Segment | Minimum | |||||||||
Summary of properties | |||||||||
Land improvements, useful life | 0 years | ||||||||
Commercial and Residential Lending Segment | Maximum | |||||||||
Summary of properties | |||||||||
Land improvements, useful life | 2 years | ||||||||
Ireland Portfolio | |||||||||
Properties | |||||||||
Area of property | ft² | 600,000 | ||||||||
Total gross properties and lease intangibles | $ 512,000 | ||||||||
Total liabilities assumed | $ 353,300 | ||||||||
Woodstar Portfolio | |||||||||
Properties | |||||||||
Number of properties in portfolio investment | item | 32 | ||||||||
Total gross properties and lease intangibles | $ 624,400 | ||||||||
Total liabilities assumed | $ 406,800 | ||||||||
Number of units acquired | item | 8,948 | ||||||||
Number of acquired properties closed | item | 14 | 18 | |||||||
Woodstar II Portfolio | |||||||||
Properties | |||||||||
Number of properties in portfolio investment | item | 27 | ||||||||
Total gross properties and lease intangibles | $ 599,400 | ||||||||
Total liabilities assumed | $ 437,500 | ||||||||
Number of units in portfolio investment | item | 6,109 | ||||||||
Number of acquired properties closed | item | 8 | 19 | |||||||
Medical Office Portfolio | |||||||||
Properties | |||||||||
Area of property | ft² | 1,900,000 | ||||||||
Total gross properties and lease intangibles | $ 760,400 | ||||||||
Total liabilities assumed | 486,800 | ||||||||
Number of acquired properties closed | item | 34 | ||||||||
Master Lease Mortgages | |||||||||
Properties | |||||||||
Total gross properties and lease intangibles | 343,800 | ||||||||
Total liabilities assumed | $ 192,200 | ||||||||
Number of retail properties acquired | property | 16 | ||||||||
Number of square feet of properties | ft² | 1,900,000 | ||||||||
Term of master lease agreements | 24 years 7 months 6 days | ||||||||
REIS Equity Portfolio | |||||||||
Properties | |||||||||
Total gross properties and lease intangibles | $ 352,200 | ||||||||
Total liabilities assumed | $ 235,500 | ||||||||
Number of retail properties acquired | property | 19 | ||||||||
Number of equity interests in unconsolidated commercial real estate properties | property | 1 | ||||||||
Number of acquired properties closed | property | 3 | 16 | |||||||
Net Leased Office Property | Ireland Portfolio | |||||||||
Properties | |||||||||
Number of properties in portfolio investment | property | 11 | ||||||||
Multifamily Property | Ireland Portfolio | |||||||||
Properties | |||||||||
Number of properties in portfolio investment | property | 1 | ||||||||
Utah, Florida, Texas and Minnesota | Master Lease Mortgages | Minimum | |||||||||
Properties | |||||||||
Concentration risk (as a percent) | 50.00% |
Investment in Unconsolidated _3
Investment in Unconsolidated Entities (Details) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019USD ($)item | Dec. 31, 2018USD ($) | |
Investment in Unconsolidated Entities | ||
Equity method, Carrying value | $ 98,207 | $ 146,094 |
Fair value of the investment | 26,153 | 25,671 |
Investment in unconsolidated entities | 124,360 | $ 171,765 |
Carrying value over (under) equity in net assets | $ 0 | |
Retail Fund | ||
Investment in Unconsolidated Entities | ||
Equity method, Participation / Ownership % | 33.00% | 33.00% |
Equity method, Carrying value | $ 70,557 | $ 114,362 |
Number of regional shopping malls | item | 4 | |
Decrease in investment | $ 44,900 | |
Investor entity which owns equity in two real estate services providers | ||
Investment in Unconsolidated Entities | ||
Equity method, Participation / Ownership % | 50.00% | 50.00% |
Equity method, Carrying value | $ 9,380 | $ 9,372 |
Equity interests in commercial real estate | ||
Investment in Unconsolidated Entities | ||
Equity method, Participation / Ownership % | 50.00% | 50.00% |
Equity method, Carrying value | $ 2,654 | $ 6,294 |
Equity interest in a residential mortgage originator | ||
Investment in Unconsolidated Entities | ||
Equity method, Carrying value | 8,817 | 9,082 |
Carrying value over (under) equity in net assets | 1,600 | |
Equity interest in a residential mortgage originator | Subordinated Loans | ||
Investment in Unconsolidated Entities | ||
Equity method, Carrying value | 2,000 | |
Various - Equity method | ||
Investment in Unconsolidated Entities | ||
Equity method, Carrying value | $ 6,799 | $ 6,984 |
Various - Equity method | Minimum | ||
Investment in Unconsolidated Entities | ||
Equity method, Participation / Ownership % | 25.00% | 25.00% |
Various - Equity method | Maximum | ||
Investment in Unconsolidated Entities | ||
Equity method, Participation / Ownership % | 50.00% | 50.00% |
Equity interest in a servicing and advisory business | ||
Investment in Unconsolidated Entities | ||
Equity method, Participation / Ownership % | 6.00% | 6.00% |
Fair value of the investment | $ 6,207 | $ 6,207 |
Investment funds which own equity in a loan servicer and other real estate assets | ||
Investment in Unconsolidated Entities | ||
Fair value of the investment | $ 9,225 | $ 9,225 |
Investment funds which own equity in a loan servicer and other real estate assets | Minimum | ||
Investment in Unconsolidated Entities | ||
Cost method, Ownership % | 4.00% | 4.00% |
Investment funds which own equity in a loan servicer and other real estate assets | Maximum | ||
Investment in Unconsolidated Entities | ||
Cost method, Ownership % | 6.00% | 6.00% |
Various | ||
Investment in Unconsolidated Entities | ||
Fair value of the investment | $ 10,721 | $ 10,239 |
Various | Minimum | ||
Investment in Unconsolidated Entities | ||
Cost method, Ownership % | 0.00% | 0.00% |
Various | Maximum | ||
Investment in Unconsolidated Entities | ||
Cost method, Ownership % | 3.00% | 3.00% |
Goodwill and Intangibles (Detai
Goodwill and Intangibles (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Intangible Assets | ||
Goodwill | $ 259,846 | $ 259,846 |
Summary of Intangible Assets | ||
Gross Carrying Value | 253,439 | 255,672 |
Accumulated Amortization | (116,604) | (110,639) |
Net Carrying Value | 136,835 | 145,033 |
In-place lease | ||
Summary of Intangible Assets | ||
Gross Carrying Value | 197,017 | 198,220 |
Accumulated Amortization | (106,076) | (100,873) |
Net Carrying Value | 90,941 | 97,347 |
Favorable lease | ||
Summary of Intangible Assets | ||
Gross Carrying Value | 36,632 | 36,895 |
Accumulated Amortization | (10,528) | (9,766) |
Net Carrying Value | 26,104 | 27,129 |
Domestic Servicing Rights | ||
Summary of Intangible Assets | ||
Gross Carrying Value | 19,790 | 20,557 |
Net Carrying Value | 19,790 | 20,557 |
Domestic Servicing Rights | Before consolidation of securitization VIEs | ||
Intangible Assets | ||
Servicing rights intangibles | 44,100 | 44,600 |
Domestic Servicing Rights | VIE eliminations | ||
Intangible Assets | ||
Servicing rights intangibles | 24,300 | 24,100 |
Infrastructure Lending Segment | ||
Intangible Assets | ||
Goodwill | 119,400 | 119,400 |
Investing and Servicing Segment | ||
Intangible Assets | ||
Goodwill | $ 140,400 | $ 140,400 |
Goodwill and Intangibles - Acti
Goodwill and Intangibles - Activity (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2019USD ($) | |
Summary of activity within intangible assets | |
Balance as of beginning of period | $ 145,033 |
Amortization | (6,611) |
Foreign exchange loss | (700) |
Impairment | (120) |
Changes in fair value due to changes in inputs and assumptions | (767) |
Balance as of end of period | 136,835 |
Future rental payments due to us from tenants under existing non-cancellable operating leases | |
2019 (remainder of) | 16,406 |
2020 | 17,390 |
2021 | 14,950 |
2022 | 12,158 |
2023 | 8,946 |
Thereafter | 47,195 |
Total | 117,045 |
In-place lease | |
Summary of activity within intangible assets | |
Balance as of beginning of period | 97,347 |
Amortization | (5,736) |
Foreign exchange loss | (550) |
Impairment | (120) |
Balance as of end of period | 90,941 |
Favorable lease | |
Summary of activity within intangible assets | |
Balance as of beginning of period | 27,129 |
Amortization | (875) |
Foreign exchange loss | (150) |
Balance as of end of period | 26,104 |
Domestic Servicing Rights | |
Summary of activity within intangible assets | |
Balance as of beginning of period | 20,557 |
Changes in fair value due to changes in inputs and assumptions | (767) |
Balance as of end of period | $ 19,790 |
Secured Financing Agreements (D
Secured Financing Agreements (Details) - USD ($) $ in Thousands | Jan. 31, 2019 | Mar. 31, 2019 | Feb. 28, 2019 | Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2019 | Dec. 31, 2018 |
Secured Financing Agreements | |||||||
Principal Amount | $ 1,950,000 | $ 1,950,000 | $ 2,027,969 | ||||
Unamortized deferred financing costs | (7,473) | (7,473) | (8,078) | ||||
Carrying Value | 9,234,910 | 9,234,910 | 8,683,565 | ||||
Payment of debt | 1,778,819 | $ 1,629,449 | |||||
Loss on extinguishment of debt | (3,298) | ||||||
Lender 2 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Maximum Facility Size | 600,000 | 600,000 | |||||
Maximum facility size subject to certain conditions | 900,000 | 900,000 | |||||
Lender 6 Repo 2 Facility | |||||||
Secured Financing Agreements | |||||||
Maximum Facility Size | $ 330,900 | ||||||
Maximum facility size subject to certain conditions | 429,200 | ||||||
Lender 11 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Maximum Facility Size | 200,000 | ||||||
Maximum facility size subject to certain conditions | $ 400,000 | ||||||
Lender 7 Secured Financing | |||||||
Secured Financing Agreements | |||||||
Maximum facility size subject to certain conditions | 650,000 | 650,000 | |||||
Maximum borrowing capacity | 300,000 | $ 300,000 | |||||
MBS Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Rolling maturity period | 11 months | ||||||
MBS Repo 3 Facility | |||||||
Secured Financing Agreements | |||||||
Rolling maturity period | 12 months | ||||||
MBS Repo 4 Facility | |||||||
Secured Financing Agreements | |||||||
Maximum borrowing capacity | $ 110,000 | $ 100,000 | |||||
MBS Repo 4 Facility | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.70% | 1.25% | |||||
Infrastructure Acquisition Facility | |||||||
Secured Financing Agreements | |||||||
Increase in pricing margin every year (as a percent) | 0.25% | ||||||
Infrastructure Repo | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.75% | ||||||
Maximum Facility Size | $ 500,000 | ||||||
Maturity period | 1 year | ||||||
Extended term / option | 1 year | ||||||
FHLB | |||||||
Secured Financing Agreements | |||||||
Maximum Facility Size | 500,000 | $ 500,000 | |||||
Maximum facility size subject to certain conditions | 2,000,000 | 2,000,000 | |||||
Secured financing agreements | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 13,141,790 | 13,141,790 | |||||
Maximum Facility Size | 15,257,333 | 15,257,333 | |||||
Principal Amount | 9,305,605 | 9,305,605 | 8,761,624 | ||||
Unamortized premium (discount), net | (911) | (911) | (963) | ||||
Unamortized deferred financing costs | (69,784) | (69,784) | (77,096) | ||||
Secured financing agreements | Lender 1 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 1,723,488 | 1,723,488 | |||||
Maximum Facility Size | 2,000,000 | 2,000,000 | |||||
Principal Amount | 1,341,314 | $ 1,341,314 | 1,279,979 | ||||
Secured financing agreements | Lender 1 Repo 1 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.60% | ||||||
Secured financing agreements | Lender 1 Repo 1 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 5.75% | ||||||
Secured financing agreements | Lender 2 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 645,636 | $ 645,636 | |||||
Maximum Facility Size | 900,000 | 900,000 | |||||
Principal Amount | 467,390 | $ 467,390 | 384,791 | ||||
Secured financing agreements | Lender 2 Repo 1 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.50% | ||||||
Secured financing agreements | Lender 2 Repo 1 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.50% | ||||||
Secured financing agreements | Lender 4 Repo 2 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 1,073,533 | $ 1,073,533 | |||||
Maximum Facility Size | 1,000,000 | 1,000,000 | |||||
Principal Amount | 664,637 | $ 664,637 | 552,345 | ||||
Secured financing agreements | Lender 4 Repo 2 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.70% | ||||||
Secured financing agreements | Lender 4 Repo 2 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 3.25% | ||||||
Secured financing agreements | Lender 6 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 451,409 | $ 451,409 | |||||
Maximum Facility Size | 600,000 | 600,000 | |||||
Principal Amount | 361,291 | $ 361,291 | 507,545 | ||||
Secured financing agreements | Lender 6 Repo 1 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.50% | ||||||
Secured financing agreements | Lender 6 Repo 1 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.50% | ||||||
Secured financing agreements | Lender 6 Repo 2 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 714,538 | $ 714,538 | |||||
Maximum Facility Size | 559,524 | 559,524 | |||||
Principal Amount | 545,880 | $ 545,880 | 312,437 | ||||
Secured financing agreements | Lender 6 Repo 2 Facility | EURIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.25% | ||||||
Secured financing agreements | Lender 6 Repo 2 Facility | EURIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.75% | ||||||
Secured financing agreements | Lender 6 Repo 2 Facility | GBP LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.45% | ||||||
Secured financing agreements | Lender 7 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 123,071 | $ 123,071 | |||||
Maximum Facility Size | 250,000 | 250,000 | |||||
Principal Amount | 99,064 | $ 99,064 | 71,720 | ||||
Secured financing agreements | Lender 7 Repo 1 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.50% | ||||||
Secured financing agreements | Lender 7 Repo 1 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.25% | ||||||
Secured financing agreements | Lender 10 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 200,455 | $ 200,455 | |||||
Maximum Facility Size | 164,840 | 164,840 | |||||
Principal Amount | 160,480 | $ 160,480 | 160,480 | ||||
Secured financing agreements | Lender 10 Repo 1 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.50% | ||||||
Secured financing agreements | Lender 10 Repo 1 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.75% | ||||||
Secured financing agreements | Lender 11 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Maximum Facility Size | 400,000 | $ 400,000 | |||||
Secured financing agreements | Lender 11 Repo 1 Facility | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.10% | ||||||
Secured financing agreements | Lender 11 Repo 2 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 354,912 | $ 354,912 | |||||
Maximum Facility Size | 500,000 | 500,000 | |||||
Principal Amount | 220,690 | $ 220,690 | 270,690 | ||||
Secured financing agreements | Lender 11 Repo 2 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.00% | ||||||
Secured financing agreements | Lender 11 Repo 2 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.50% | ||||||
Secured financing agreements | Lender 12 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 233,971 | $ 233,971 | |||||
Maximum Facility Size | 250,000 | 250,000 | |||||
Principal Amount | 176,250 | $ 176,250 | 43,500 | ||||
Secured financing agreements | Lender 12 Repo 1 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.10% | ||||||
Secured financing agreements | Lender 12 Repo 1 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.45% | ||||||
Secured financing agreements | Lender 13 Repo 1 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 137,420 | $ 137,420 | |||||
Maximum Facility Size | 200,000 | 200,000 | |||||
Principal Amount | 106,124 | $ 106,124 | 14,824 | ||||
Secured financing agreements | Lender 13 Repo 1 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.50% | ||||||
Secured financing agreements | Lender 7 Secured Financing | |||||||
Secured Financing Agreements | |||||||
Maximum Facility Size | 650,000 | $ 650,000 | |||||
Secured financing agreements | Lender 7 Secured Financing | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.25% | ||||||
Secured financing agreements | Lender 8 Secured Financing | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 4.00% | ||||||
Secured financing agreements | Conduit Repo 2 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 116,967 | $ 116,967 | |||||
Maximum Facility Size | 200,000 | 200,000 | |||||
Principal Amount | 91,280 | $ 91,280 | 35,034 | ||||
Secured financing agreements | Conduit Repo 2 Facility | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.25% | ||||||
Secured financing agreements | Conduit Repo 3 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 26,158 | $ 26,158 | |||||
Maximum Facility Size | 150,000 | 150,000 | |||||
Principal Amount | 18,884 | $ 18,884 | |||||
Secured financing agreements | Conduit Repo 3 Facility | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.10% | ||||||
Secured financing agreements | MBS Repo 2 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 222,303 | $ 222,303 | |||||
Maximum Facility Size | 159,202 | 159,202 | |||||
Principal Amount | 159,202 | $ 159,202 | 159,202 | ||||
Secured financing agreements | MBS Repo 2 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.55% | ||||||
Secured financing agreements | MBS Repo 2 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.75% | ||||||
Secured financing agreements | MBS Repo 3 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 714,884 | $ 714,884 | |||||
Maximum Facility Size | 428,414 | 428,414 | |||||
Principal Amount | 428,414 | $ 428,414 | 427,942 | ||||
Secured financing agreements | MBS Repo 3 Facility | LIBOR | Minimum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.30% | ||||||
Secured financing agreements | MBS Repo 3 Facility | LIBOR | Maximum | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.85% | ||||||
Secured financing agreements | MBS Repo 4 Facility | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 151,613 | $ 151,613 | |||||
Maximum Facility Size | 100,000 | 100,000 | |||||
Principal Amount | $ 60,000 | $ 60,000 | 13,824 | ||||
Current maturity period, relative to when the buyer delivers notice to the seller | 270 days | ||||||
Secured financing agreements | MBS Repo 4 Facility | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.25% | ||||||
Secured financing agreements | MBS Repo 5 Facility | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 4.22% | 4.22% | |||||
Pledged Asset Carrying Value | $ 57,618 | $ 57,618 | |||||
Maximum Facility Size | 150,000 | 150,000 | |||||
Principal Amount | 55,389 | 55,389 | 55,437 | ||||
Secured financing agreements | Investing and Servicing Segment Property Mortgages | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 264,146 | 264,146 | |||||
Maximum Facility Size | 242,499 | 242,499 | |||||
Principal Amount | 223,465 | 223,465 | 219,237 | ||||
Secured financing agreements | Ireland Mortgage | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 448,324 | 448,324 | |||||
Maximum Facility Size | 354,875 | 354,875 | |||||
Principal Amount | 354,875 | $ 354,875 | 362,854 | ||||
Secured financing agreements | Ireland Mortgage | EURIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.93% | ||||||
Secured financing agreements | Woodstar I Mortgages | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 343,540 | $ 343,540 | |||||
Maximum Facility Size | 276,748 | 276,748 | |||||
Principal Amount | $ 276,748 | $ 276,748 | 276,748 | ||||
Secured financing agreements | Woodstar I Mortgages | Minimum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 3.72% | 3.72% | |||||
Secured financing agreements | Woodstar I Mortgages | Maximum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 3.97% | 3.97% | |||||
Secured financing agreements | Woodstar I Government Financing | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | $ 197,385 | $ 197,385 | |||||
Maximum Facility Size | 130,607 | 130,607 | |||||
Principal Amount | $ 130,607 | $ 130,607 | 131,179 | ||||
Secured financing agreements | Woodstar I Government Financing | Minimum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 1.00% | 1.00% | |||||
Secured financing agreements | Woodstar I Government Financing | Maximum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 5.00% | 5.00% | |||||
Secured financing agreements | Woodstar II Mortgages | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | $ 526,736 | $ 526,736 | |||||
Maximum Facility Size | 417,669 | 417,669 | |||||
Principal Amount | $ 417,669 | $ 417,669 | 417,669 | ||||
Secured financing agreements | Woodstar II Mortgages | Minimum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 3.81% | 3.81% | |||||
Secured financing agreements | Woodstar II Mortgages | Maximum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 3.85% | 3.85% | |||||
Secured financing agreements | Woodstar II Government Financing | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | $ 38,680 | $ 38,680 | |||||
Maximum Facility Size | 25,229 | 25,229 | |||||
Principal Amount | $ 25,229 | $ 25,229 | 25,311 | ||||
Secured financing agreements | Woodstar II Government Financing | Minimum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 1.00% | 1.00% | |||||
Secured financing agreements | Woodstar II Government Financing | Maximum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 3.19% | 3.19% | |||||
Secured financing agreements | Medical Office Mortgages | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | $ 672,442 | $ 672,442 | |||||
Maximum Facility Size | 524,499 | 524,499 | |||||
Principal Amount | 492,828 | $ 492,828 | 492,828 | ||||
Secured financing agreements | Medical Office Mortgages | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.50% | ||||||
Secured financing agreements | Master Lease Mortgages | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 330,998 | $ 330,998 | |||||
Maximum Facility Size | 194,900 | 194,900 | |||||
Principal Amount | $ 194,900 | $ 194,900 | 194,900 | ||||
Secured financing agreements | Master Lease Mortgages | Minimum | |||||||
Secured Financing Agreements | |||||||
Interest rate (as a percent) | 4.38% | 4.38% | |||||
Secured financing agreements | Infrastructure Acquisition Facility | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.50% | ||||||
Pledged Asset Carrying Value | $ 1,455,572 | $ 1,455,572 | |||||
Maximum Facility Size | 1,528,327 | 1,528,327 | |||||
Principal Amount | 1,175,677 | 1,175,677 | 1,551,148 | ||||
Secured financing agreements | Infrastructure Repo | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 307,636 | 307,636 | |||||
Maximum Facility Size | 500,000 | 500,000 | |||||
Principal Amount | 257,318 | $ 257,318 | |||||
Secured financing agreements | Infrastructure Repo | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 1.75% | ||||||
Secured financing agreements | Term Loan A | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 931,519 | $ 931,519 | |||||
Maximum Facility Size | 300,000 | 300,000 | |||||
Principal Amount | 300,000 | $ 300,000 | 300,000 | ||||
Secured financing agreements | Term Loan A | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.25% | ||||||
Secured financing agreements | Revolving Secured Financing | |||||||
Secured Financing Agreements | |||||||
Maximum Facility Size | 100,000 | $ 100,000 | |||||
Secured financing agreements | Revolving Secured Financing | LIBOR | |||||||
Secured Financing Agreements | |||||||
Pricing margin (as a percent) | 2.25% | ||||||
Secured financing agreements | FHLB | |||||||
Secured Financing Agreements | |||||||
Pledged Asset Carrying Value | 676,836 | $ 676,836 | |||||
Maximum Facility Size | 2,000,000 | 2,000,000 | |||||
Principal Amount | $ 500,000 | $ 500,000 | $ 500,000 |
Secured Financing Agreements -
Secured Financing Agreements - Principal Repayments (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Repayment of secured financings | |||
Total | $ 1,950,000 | $ 2,027,969 | |
Secured financing agreements | |||
Repayment of secured financings | |||
2019 (remainder of) | 415,845 | ||
2020 | 1,510,622 | ||
2021 | 1,847,599 | ||
2022 | 1,617,883 | ||
2023 | 2,271,749 | ||
Thereafter | 1,641,907 | ||
Total | 9,305,605 | $ 8,761,624 | |
Amortization of deferred financing costs from secured financing agreements included in interest expense | 8,700 | $ 5,100 | |
Repurchase Agreements | |||
Repayment of secured financings | |||
2019 (remainder of) | 210,054 | ||
2020 | 970,169 | ||
2021 | 982,706 | ||
2022 | 817,007 | ||
2023 | 1,706,392 | ||
Thereafter | 527,279 | ||
Total | 5,213,607 | ||
Other Secured Financing | |||
Repayment of secured financings | |||
2019 (remainder of) | 205,791 | ||
2020 | 540,453 | ||
2021 | 864,893 | ||
2022 | 800,876 | ||
2023 | 565,357 | ||
Thereafter | 1,114,628 | ||
Total | $ 4,091,998 |
Secured Financing Agreements _2
Secured Financing Agreements - Repurchase Agreements (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Secured Financing Agreements | ||
Principal Amount | $ 1,950,000 | $ 2,027,969 |
Secured financing agreements | ||
Secured Financing Agreements | ||
Principal Amount | 9,305,605 | 8,761,624 |
Repurchase Agreements | ||
Secured Financing Agreements | ||
Outstanding balance | 5,213,607 | 4,289,750 |
Principal Amount | $ 5,213,607 | |
Percentage of repurchase agreements for which margin calls are limited to collateral specific credit marks | 73.00% | |
Percentage of repurchase agreements containing margin call provisions that pertain to loans held-for-sale | 26.00% | |
Repurchase Agreements | Loans held for investment | ||
Secured Financing Agreements | ||
Outstanding balance | $ 4,400,438 | 3,567,786 |
Repurchase Agreements | Loans held-for-sale | ||
Secured Financing Agreements | ||
Outstanding balance | 110,164 | 65,559 |
Repurchase Agreements | Investment securities. | ||
Secured Financing Agreements | ||
Outstanding balance | $ 703,005 | $ 656,405 |
Unsecured Secured Notes (Detail
Unsecured Secured Notes (Details) $ / shares in Units, shares in Thousands | 3 Months Ended | ||
Mar. 31, 2019USD ($)$ / sharesshares | Mar. 31, 2018USD ($)$ / sharesshares | Dec. 31, 2018USD ($) | |
Unsecured Senior Notes | |||
Principal Amount | $ 1,950,000,000 | $ 2,027,969,000 | |
Unamortized deferred financing costs | (7,473,000) | (8,078,000) | |
Carrying amount of conversion option equity components recorded in additional paid-in capital for outstanding convertible notes | 3,775,000 | 3,755,000 | |
Carrying amount of debt components | 1,922,795,000 | 1,998,831,000 | |
Interest expense | 134,672,000 | $ 87,183,000 | |
Loss on extinguishment of debt | 3,298,000 | ||
Conversion Spread Value - Shares | shares | 1,209 | ||
Principal amount of notes, basis for conversion | $ 1,000 | ||
Closing share price (in dollars per share) | $ / shares | $ 22.35 | $ 20.95 | |
2019 Notes | |||
Unsecured Senior Notes | |||
Principal Amount | 77,969,000 | ||
Shares issued to settle redemption | shares | 3,600 | ||
Value of shares issued to settle redemption | $ 78,000,000 | ||
Conversion Spread Value - Shares | shares | 1,209 | ||
2021 Senior Notes 3.625% | |||
Unsecured Senior Notes | |||
Coupon Rate (as a percent) | 3.63% | ||
Effective Rate (as a percent) | 3.89% | ||
Remaining Period of Amortization | 1 year 9 months 18 days | ||
Principal Amount | $ 500,000,000 | 500,000,000 | |
2021 Senior Notes 5.00% | |||
Unsecured Senior Notes | |||
Coupon Rate (as a percent) | 5.00% | ||
Effective Rate (as a percent) | 5.32% | ||
Remaining Period of Amortization | 2 years 8 months 12 days | ||
Principal Amount | $ 700,000,000 | 700,000,000 | |
2023 Notes | |||
Unsecured Senior Notes | |||
Coupon Rate (as a percent) | 4.38% | ||
Effective Rate (as a percent) | 4.86% | ||
Remaining Period of Amortization | 4 years | ||
Principal Amount | $ 250,000,000 | 250,000,000 | |
Conversion Rate | 38.5959 | ||
Conversion price (in dollars per share) | $ / shares | $ 25.91 | ||
Closing share price (in dollars per share) | $ / shares | $ 22.35 | ||
If-converted value | $ 215,700,000 | ||
Amount by which if-converted value of the Notes are less than principal amount | $ 34,300,000 | ||
2025 Senior Notes | |||
Unsecured Senior Notes | |||
Coupon Rate (as a percent) | 4.75% | ||
Effective Rate (as a percent) | 5.04% | ||
Remaining Period of Amortization | 6 years | ||
Principal Amount | $ 500,000,000 | 500,000,000 | |
Convertible Senior Notes | |||
Unsecured Senior Notes | |||
Unamortized discount | $ (4,367,000) | (4,644,000) | |
Convertible Senior Notes | 2019 Notes | |||
Unsecured Senior Notes | |||
Coupon Rate (as a percent) | 4.00% | ||
Interest expense | $ 3,200,000 | $ 11,300,000 | |
Shares issued to settle redemption | shares | 3,600 | ||
Cash payments to settle redemptions | $ 12,000,000 | ||
Value of shares issued to settle redemption | 78,000,000 | ||
Senior Notes | |||
Unsecured Senior Notes | |||
Unamortized discount | $ (15,365,000) | $ (16,416,000) |
Loan Securitization_Sale Acti_3
Loan Securitization/Sale Activities (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Loan Transfers Accounted for as Sales | ||
Net gains (losses) on the sale of loan qualifying for sales treatment | $ 300 | |
Investing and Servicing Segment | ||
Loan Transfer Activities | ||
Face Amount | 179,411 | $ 256,818 |
Proceeds | 186,841 | 266,632 |
Repayment of purchase agreements | 136,133 | 193,844 |
Commercial and Residential Lending Segment | ||
Loan Transfers Accounted for as Sales | ||
Net gains (losses) on the sale of loan qualifying for sales treatment | 2,800 | 300 |
Commercial and Residential Lending Segment | Loans held-for-sale, commercial | ||
Loan Transfers Accounted for as Sales | ||
Face Amount | 398,741 | 146,400 |
Proceeds | 396,310 | $ 145,273 |
Commercial and Residential Lending Segment | Loans held-for-sale, residential | ||
Loan Transfers Accounted for as Sales | ||
Face Amount | 362,418 | |
Proceeds | 374,861 | |
Infrastructure Lending Segment | ||
Loan Transfer Activities | ||
Face Amount | 180,300 | |
Proceeds | 172,700 | |
Loan Transfers Accounted for as Sales | ||
Net gains (losses) on the sale of loan qualifying for sales treatment | $ 800 |
Derivatives and Hedging Activ_3
Derivatives and Hedging Activity - Designated and Non-Designated Hedges (Details) € in Thousands, £ in Thousands, $ in Thousands | Mar. 31, 2019GBP (£)instrumentitem | Mar. 31, 2019EUR (€)instrumentitem | Mar. 31, 2019USD ($)instrumentitem | Mar. 31, 2018item |
Derivatives | ||||
Number of contracts | 271 | 271 | 271 | |
Foreign exchange contracts | EUR | Short | ||||
Derivatives | ||||
Number of contracts | 56 | 56 | 56 | |
Aggregate notional amount | € | € 281,609 | |||
Foreign exchange contracts | CAD | Short | ||||
Derivatives | ||||
Number of contracts | 15 | 15 | 15 | |
Aggregate notional amount | $ | $ 8,597 | |||
Foreign exchange contracts | AUD | Short | ||||
Derivatives | ||||
Number of contracts | 3 | 3 | 3 | |
Aggregate notional amount | $ | $ 7,521 | |||
Foreign exchange contracts | GBP | Short | ||||
Derivatives | ||||
Number of contracts | 142 | 142 | 142 | |
Aggregate notional amount | £ | £ 320,633 | |||
Interest rate swaps | Derivatives designated as hedging instruments | ||||
Derivatives | ||||
Number of contracts | 11 | 11 | 11 | 2 |
Interest rate swaps - Paying fixed rates | USD | ||||
Derivatives | ||||
Number of contracts | 30 | 30 | 30 | |
Aggregate notional amount | $ | $ 1,132,992 | |||
Interest rate swaps - Receiving fixed rates | USD | ||||
Derivatives | ||||
Number of contracts | 2 | 2 | 2 | |
Aggregate notional amount | $ | $ 970,000 | |||
Interest Rate Swap Guarantees | CAD | ||||
Derivatives | ||||
Number of contracts | 1 | 1 | 1 | |
Aggregate notional amount | $ | $ 91,374 | |||
Interest Rate Swap Guarantees | GBP | ||||
Derivatives | ||||
Number of contracts | 1 | 1 | 1 | |
Aggregate notional amount | $ | $ 11,091 | |||
Interest Rate Swap Guarantees | USD | ||||
Derivatives | ||||
Number of contracts | 9 | 9 | 9 | |
Aggregate notional amount | $ | $ 658,493 | |||
Interest rate caps | USD | ||||
Derivatives | ||||
Number of contracts | 8 | 8 | 8 | |
Aggregate notional amount | $ | $ 109,584 | |||
Credit spread instrument | USD | ||||
Derivatives | ||||
Number of contracts | 4 | 4 | 4 | |
Aggregate notional amount | $ | $ 39,000 |
Derivatives and Hedging Activ_4
Derivatives and Hedging Activity - Fair Value (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | $ 47,410 | $ 52,691 |
Fair Value of Derivatives in a Liability Position | 10,163 | 15,415 |
Derivatives not designated as hedging instruments | ||
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | 47,410 | 52,691 |
Fair Value of Derivatives in a Liability Position | 10,163 | 15,415 |
Interest rate swaps | Derivatives not designated as hedging instruments | ||
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | 21,412 | 30,791 |
Fair Value of Derivatives in a Liability Position | 6,973 | 14,457 |
Interest Rate Swap Guarantees | Derivatives not designated as hedging instruments | ||
Fair value of derivative instruments | ||
Fair Value of Derivatives in a Liability Position | 577 | 396 |
Foreign exchange contracts | Derivatives not designated as hedging instruments | ||
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | 25,978 | 21,346 |
Fair Value of Derivatives in a Liability Position | 2,613 | 562 |
Credit spread instrument | Derivatives not designated as hedging instruments | ||
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | $ 20 | $ 554 |
Derivatives and Hedging Activ_5
Derivatives and Hedging Activity - Effect on Financial Statements (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Derivatives | ||
Loss on derivative financial instruments, net | $ (2,207) | $ (16,859) |
Interest rate swaps | ||
Derivatives | ||
Loss on derivative financial instruments, net | (3,757) | 6,237 |
Interest rate swap guarantees | ||
Derivatives | ||
Loss on derivative financial instruments, net | (182) | |
Foreign exchange contracts | ||
Derivatives | ||
Loss on derivative financial instruments, net | 2,444 | (23,143) |
Credit spread instrument | ||
Derivatives | ||
Loss on derivative financial instruments, net | $ (712) | 47 |
Cash flow hedges | Interest rate swaps | Derivatives designated as hedging instruments | ||
Derivatives | ||
Gain (Loss) Recognized in OCI (effective portion) | 9 | |
Gain (Loss) Reclassified from AOCI into Income (effective portion) | $ 4 |
Offsetting Assets and Liabili_3
Offsetting Assets and Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Assets | ||
Net Amounts of Assets Presented in the Statement of Financial Position | $ 47,410 | $ 52,691 |
Liabilities | ||
Gross Amounts of Recognized Liabilities | 5,223,770 | 4,305,165 |
Net Amounts of Liabilities Presented in the Statement of Financial | 5,223,770 | 4,305,165 |
Gross Amounts Not Offset in the Statement of Financial Position | ||
Financial Instruments | 5,218,056 | 4,291,158 |
Cash Collateral Pledged | 3,285 | 8,658 |
Net Amount | 2,429 | 5,349 |
Derivatives | ||
Assets | ||
Gross Amounts of Recognized Assets | 47,410 | 52,691 |
Net Amounts of Assets Presented in the Statement of Financial Position | 47,410 | 52,691 |
Gross Amounts Not Offset in the Statement of Financial Position | ||
Financial Instruments | 4,449 | 1,408 |
Net Amount | 42,961 | 51,283 |
Liabilities | ||
Gross Amounts of Recognized Liabilities | 10,163 | 15,415 |
Net Amounts of Liabilities Presented in the Statement of Financial | 10,163 | 15,415 |
Gross Amounts Not Offset in the Statement of Financial Position | ||
Financial Instruments | 4,449 | 1,408 |
Cash Collateral Pledged | 3,285 | 8,658 |
Net Amount | 2,429 | 5,349 |
Repurchase agreements | ||
Liabilities | ||
Gross Amounts of Recognized Liabilities | 5,213,607 | 4,289,750 |
Net Amounts of Liabilities Presented in the Statement of Financial | 5,213,607 | 4,289,750 |
Gross Amounts Not Offset in the Statement of Financial Position | ||
Financial Instruments | $ 5,213,607 | $ 4,289,750 |
Variable Interest Entities (Det
Variable Interest Entities (Details) $ in Thousands | Mar. 31, 2019USD ($)item | Dec. 31, 2018USD ($) |
Variable interest entities | ||
VIE Assets | $ 56,974,864 | $ 53,446,364 |
VIE Liabilities | 55,727,776 | 52,195,042 |
Debt obligations to beneficial interest holders, unpaid principal balances | 1,950,000 | 2,027,969 |
Interest in VIE | 124,360 | $ 171,765 |
Primary beneficiary | ASU 2015-02 | ||
Variable interest entities | ||
VIE Assets | 799,100 | |
VIE Liabilities | 531,200 | |
Primary beneficiary | SPT Dolphin | ASU 2015-02 | ||
Variable interest entities | ||
VIE assets | 692,400 | |
VIE liabilities | $ 445,000 | |
Not primary beneficiary | ||
Variable interest entities | ||
Number of CDO structures currently in default | item | 4 | |
Maximum risk of loss related to VIEs, on fair value basis | $ 49,100 | |
Not primary beneficiary | ASU 2015-02 | Measurement Period Adjustments | ||
Variable interest entities | ||
Interest in VIE | 88,600 | |
Not primary beneficiary | Securitization SPEs | ||
Variable interest entities | ||
Debt obligations to beneficial interest holders, unpaid principal balances | $ 6,500,000 |
Related-Party Transactions (Det
Related-Party Transactions (Details) - USD ($) $ in Millions | 1 Months Ended | 3 Months Ended | ||||
Apr. 30, 2018 | Mar. 31, 2017 | May 31, 2015 | Mar. 31, 2019 | Mar. 31, 2018 | Dec. 31, 2018 | |
Related-Party Transactions | ||||||
Granted (in shares) | 383,190 | |||||
Ownership percentage | 2.00% | |||||
Starwood Property Trust, Inc. Manager Equity Plan | Restricted stock units | ||||||
Related-Party Transactions | ||||||
Granted (in shares) | 775,000 | 1,000,000 | 675,000 | |||
Award vesting period | 3 years | 3 years | 3 years | |||
Share-based compensation expense, before tax | $ 3.2 | $ 2.9 | ||||
Manager | ||||||
Related-Party Transactions | ||||||
Base management fee incurred | 19.6 | 17.5 | ||||
Base management fee payable | 19.6 | $ 19.2 | ||||
Incentive fee incurred | 0.2 | 9.6 | ||||
Incentive fees payable | 0 | 21.8 | ||||
Executive compensation and other reimbursable expenses | 2.2 | $ 2.1 | ||||
Executive compensation and other reimbursable expense payable | $ 4.4 | $ 3 | ||||
Manager | Restricted stock units | ||||||
Related-Party Transactions | ||||||
Granted (in shares) | 114,216 | 189,813 | ||||
Grant date fair value | $ 2.6 | $ 4 | ||||
Award vesting period | 3 years | 3 years | ||||
Share-based compensation expense, before tax | $ 0.8 | $ 0.5 | ||||
CMBS | Investing and Servicing Segment | REO Portfolio | ||||||
Related-Party Transactions | ||||||
Purchase price | $ 28 |
Related-Party Transactions - In
Related-Party Transactions - Investments in Loans and Securities and Other Arrangements (Details) $ in Thousands | 1 Months Ended | 3 Months Ended | 12 Months Ended | |||
Mar. 31, 2019USD ($)property | Feb. 28, 2019USD ($)Plant | Mar. 31, 2019USD ($)property | Mar. 31, 2018USD ($) | Dec. 31, 2012shares | Dec. 31, 2018USD ($) | |
Related-Party Transactions | ||||||
Acquisitions and originations of mortgage financing | $ 2,027,669 | $ 1,178,560 | ||||
Spread on interest rate basis (as a percent) | 4.40% | 4.40% | ||||
Purchase price of notes | $ 1,287,001 | 900,937 | ||||
Ownership percentage | 2.00% | |||||
Equity method, Carrying value | $ 98,207 | $ 98,207 | $ 146,094 | |||
Distribution of capital from unconsolidated entities | 886 | 21,255 | ||||
Earnings (loss) from unconsolidated entities | (43,200) | (1,462) | ||||
Interest in VIE | 124,360 | 124,360 | 171,765 | |||
Contribution | 95 | 310 | ||||
Purchase of first priority infrastructure term loan participation | ||||||
Related-Party Transactions | ||||||
Acquisitions and originations of mortgage financing | $ 60,000 | |||||
Number of domestic natural gas power plants | Plant | 2 | |||||
Purchase of first priority infrastructure term loan participation | LIBOR | ||||||
Related-Party Transactions | ||||||
Spread on interest rate basis (as a percent) | 3.75% | |||||
Origination of loan to refinance the debt of a commercial real estate partnershi | ||||||
Related-Party Transactions | ||||||
Acquisitions and originations of mortgage financing | $ 22,500 | |||||
Ownership percentage | 50.00% | |||||
SEREF | ||||||
Related-Party Transactions | ||||||
Number of shares acquired | shares | 9,140,000 | |||||
Retail Fund | ||||||
Related-Party Transactions | ||||||
Equity method, Carrying value | $ 70,557 | $ 70,557 | $ 114,362 | |||
Equity interest acquired (as a percent) | 33.00% | 33.00% | 33.00% | |||
REO Portfolio | Investing and Servicing Segment | CMBS | ||||||
Related-Party Transactions | ||||||
Net real estate assets | 27,700 | |||||
Purchase price | $ 28,000 | |||||
Highmark Residential | ||||||
Related-Party Transactions | ||||||
Number of additional properties under management | property | 9 | |||||
Number of properties under management | property | 19 | 19 | ||||
Payments to related party | $ 300 | |||||
Loans held-for-sale, residential | Residential mortgage originator | ||||||
Related-Party Transactions | ||||||
Acquisitions and originations of mortgage financing | $ 71,900 |
Stockholders' Equity and Non-_3
Stockholders' Equity and Non-Controlling Interests (Details) | Feb. 28, 2018$ / shares | Mar. 31, 2019USD ($)item$ / sharesshares | Mar. 31, 2018USD ($)$ / sharesshares | Feb. 28, 2017USD ($) |
Stockholders' Equity | ||||
Dividend declared (in dollars per share) | $ / shares | $ 0.48 | $ 0.48 | $ 0.48 | |
Shares issued under ATM Agreement | shares | 0 | 0 | ||
Authorized amount of share repurchases | $ 500,000,000 | |||
Common stock repurchased (in shares) | shares | 573,255 | |||
Repurchase of common stock | $ 0 | $ 12,090,000 | ||
Net income attributable to non-controlling interests | 6,125,000 | 4,862,000 | ||
Non-controlling interest | 300,000 | |||
Payment to acquire non-controlling interest | $ 6,952,000 | 229,397,000 | ||
2019 Notes | ||||
Stockholders' Equity | ||||
Shares issued to settle redemption | shares | 3,600,000 | |||
Value of shares issued to settle redemption | $ 78,000,000 | |||
Convertible Senior Notes | ||||
Stockholders' Equity | ||||
Debt repurchased amount | $ 0 | |||
Convertible Senior Notes | 2019 Notes | ||||
Stockholders' Equity | ||||
Shares issued to settle redemption | shares | 3,600,000 | |||
Value of shares issued to settle redemption | $ 78,000,000 | |||
Woodstar II Portfolio | Class A Units | ||||
Stockholders' Equity | ||||
Net income attributable to non-controlling interests | $ 5,700,000 | $ 2,500,000 | ||
Woodstar II Portfolio | Class A Units | SPT Dolphin | ||||
Stockholders' Equity | ||||
Shares issued | shares | 11,900,000 | |||
Right to receive additional shares | shares | 200,000 | |||
Number of common stock per unit | item | 1 |
Stockholders' Equity and Non-_4
Stockholders' Equity and Non-Controlling Interests - Equity Incentive Plans (Details) - USD ($) | 1 Months Ended | 3 Months Ended | ||||
Apr. 30, 2018 | Mar. 31, 2017 | May 31, 2015 | Mar. 31, 2019 | Mar. 31, 2018 | May 31, 2017 | |
Equity Incentive Plans | ||||||
Granted (in shares) | 383,190 | |||||
Starwood Property Trust, Inc. Equity Plan and Manager Equity Plan | ||||||
Equity Incentive Plans | ||||||
Number of shares of authorized for issuance | 11,000,000 | |||||
Number of shares available for future grants | 8,800,000 | |||||
Starwood Property Trust, Inc. Equity Plan | ||||||
Equity Incentive Plans | ||||||
Granted (in shares) | 383,190 | |||||
Starwood Property Trust, Inc. Manager Equity Plan | Restricted stock units | ||||||
Equity Incentive Plans | ||||||
Share-based compensation expense, before tax | $ 3,200,000 | $ 2,900,000 | ||||
Granted (in shares) | 775,000 | 1,000,000 | 675,000 | |||
Awards granted, fair value | $ 16,329,000 | $ 22,240,000 | $ 16,511,000 | |||
Award vesting period | 3 years | 3 years | 3 years |
Stockholders' Equity and Non-_5
Stockholders' Equity and Non-Controlling Interests - Non-Vested Shares (Details) | 3 Months Ended |
Mar. 31, 2019$ / sharesshares | |
Non-Vested Shares and Share Equivalents activity | |
Balance at the beginning of the period (in shares) | 2,434,365 |
Granted (in shares) | 383,190 |
Vested (in shares) | (550,457) |
Forfeited (in shares) | (4,419) |
Balance at the end of the period (in shares) | 2,262,679 |
Weighted Average Grant Date Fair Value (per share) | |
Balance at the beginning of period (in dollars per share) | $ / shares | $ 21.52 |
Granted (in dollars per share) | $ / shares | 22.58 |
Vested (in dollars per share) | $ / shares | 21.41 |
Forfeited (in dollars per share) | $ / shares | 22.67 |
Balance at the end of period (in dollars per share) | $ / shares | $ 21.72 |
Starwood Property Trust, Inc. Equity Plan | |
Non-Vested Shares and Share Equivalents activity | |
Balance at the beginning of the period (in shares) | 1,436,445 |
Granted (in shares) | 383,190 |
Vested (in shares) | (402,541) |
Forfeited (in shares) | (4,419) |
Balance at the end of the period (in shares) | 1,412,675 |
Starwood Property Trust, Inc. Manager Equity Plan | |
Non-Vested Shares and Share Equivalents activity | |
Balance at the beginning of the period (in shares) | 997,920 |
Vested (in shares) | (147,916) |
Balance at the end of the period (in shares) | 850,004 |
Earnings per Share (Details)
Earnings per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Continuing Operations: | ||
Basic - Income attributable to STWD common stockholders | $ 70,383 | $ 99,932 |
Less: Income attributable to participating shares not already deducted as non-controlling interests | (824) | (721) |
Basic earnings | 69,559 | 99,211 |
Continuing Operations: | ||
Basic - Income attributable to STWD common stockholders | 70,383 | 99,932 |
Less: Income attributable to participating shares not already deducted as non-controlling interests | (824) | (721) |
Add: Interest expense on Convertible Notes | 134,672 | 87,183 |
Add: Loss on extinguishment of debt | 3,298 | |
Diluted earnings | $ 69,559 | $ 99,211 |
Number of Shares: | ||
Basic - Average shares outstanding | 277,544 | 260,664 |
Effect of dilutive securities - Convertible Notes (in shares) | 1,209 | |
Effect of dilutive securities - Contingently issuable shares (in shares) | 229 | |
Effect of dilutive securities - Unvested non-participating shares | 154 | 22 |
Diluted - Average shares outstanding | 277,698 | 262,124 |
Basic: | ||
Basic (in dollars per share) | $ 0.25 | $ 0.38 |
Diluted: | ||
Diluted (in dollars per share) | $ 0.25 | $ 0.38 |
Earnings per Share - Dilutive a
Earnings per Share - Dilutive and Antidilutive securities (Details) shares in Millions, item in Millions | 3 Months Ended | |
Mar. 31, 2019itemshares | Mar. 31, 2018itemshares | |
Class A Units | ||
Antidilutive securities and effect of dilutive securities | ||
Potential shares of common stock contingently issuable upon conversion of the Class A units | item | 11.9 | 9.8 |
Restricted stock | ||
Antidilutive securities and effect of dilutive securities | ||
Number of anti-dilutive common shares excluded from the calculation of diluted income per share | shares | 13.6 | 11.3 |
Accumulated Other Comprehensi_3
Accumulated Other Comprehensive Income - Changes in AOCI (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Changes in AOCI by component | ||
Beginning balance | $ 58,660 | $ 69,924 |
OCI before reclassifications | (2,862) | 5,436 |
Amounts reclassified from AOCI | (50) | |
Net period OCI | (2,862) | 5,386 |
Ending balance | 55,798 | 75,310 |
Effective Portion of Cumulative Loss on Cash Flow Hedges | ||
Changes in AOCI by component | ||
Beginning balance | 25 | |
OCI before reclassifications | 9 | |
Amounts reclassified from AOCI | (4) | |
Net period OCI | 5 | |
Ending balance | 30 | |
Cumulative Unrealized Gain (Loss) on Available-for-Sale Securities | ||
Changes in AOCI by component | ||
Beginning balance | 53,515 | 57,889 |
OCI before reclassifications | (387) | 1,209 |
Amounts reclassified from AOCI | (46) | |
Net period OCI | (387) | 1,163 |
Ending balance | 53,128 | 59,052 |
Foreign Currency Translation | ||
Changes in AOCI by component | ||
Beginning balance | 5,145 | 12,010 |
OCI before reclassifications | (2,475) | 4,218 |
Net period OCI | (2,475) | 4,218 |
Ending balance | $ 2,670 | $ 16,228 |
Accumulated Other Comprehensi_4
Accumulated Other Comprehensive Income - Impact of Reclassifications out of AOCI (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Accumulated Other Comprehensive Income | ||
Interest expense | $ (134,672) | $ (87,183) |
Interest income from investment securities | 17,632 | 15,269 |
Net income | $ 76,508 | 104,794 |
Amounts Reclassified from AOCI | ||
Accumulated Other Comprehensive Income | ||
Net income | 50 | |
Effective Portion of Cumulative Loss on Cash Flow Hedges | Interest rate contracts | Amounts Reclassified from AOCI | ||
Accumulated Other Comprehensive Income | ||
Interest expense | 4 | |
Cumulative Unrealized Gain (Loss) on Available-for-Sale Securities | Amounts Reclassified from AOCI | ||
Accumulated Other Comprehensive Income | ||
Interest income from investment securities | $ 46 |
Fair Value - Financial Assets a
Fair Value - Financial Assets and Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Assets and liabilities measured at fair value | ||
Permitted reinvestment under static investment in VIEs | $ 0 | |
Marketable securities | 910,233 | $ 906,468 |
Domestic servicing rights | 19,790 | 20,557 |
Derivative assets | 47,410 | 52,691 |
VIE Assets | 56,974,864 | 53,446,364 |
Derivative liabilities | 10,163 | 15,415 |
VIE Liabilities | 55,727,776 | 52,195,042 |
Fair value measurements on recurring basis | ||
Assets and liabilities measured at fair value | ||
Derivative assets | 47,410 | 52,691 |
Total Assets | 58,150,197 | 54,453,213 |
Derivative liabilities | 10,163 | 15,415 |
VIE Liabilities | 52,195,042 | |
Total Liabilities | 55,737,939 | 52,210,457 |
Fair value measurements on recurring basis | Loans held-for-sale | ||
Assets and liabilities measured at fair value | ||
Loans held-for-sale, fair value option | 841,687 | 671,282 |
Fair value measurements on recurring basis | RMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 204,835 | 209,079 |
Fair value measurements on recurring basis | CMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 49,105 | 41,347 |
Fair value measurements on recurring basis | Equity security | ||
Assets and liabilities measured at fair value | ||
Marketable securities | 12,506 | 11,893 |
Fair value measurements on recurring basis | Domestic Servicing Rights | ||
Assets and liabilities measured at fair value | ||
Domestic servicing rights | 19,790 | 20,557 |
Fair value measurements on recurring basis | VIE Assets | ||
Assets and liabilities measured at fair value | ||
VIE Assets | 56,974,864 | 53,446,364 |
Fair value measurements on recurring basis | VIE liabilities | ||
Assets and liabilities measured at fair value | ||
VIE Liabilities | 55,727,776 | |
Fair value measurements on recurring basis | Level I | ||
Assets and liabilities measured at fair value | ||
Total Assets | 12,506 | 11,893 |
Fair value measurements on recurring basis | Level I | Equity security | ||
Assets and liabilities measured at fair value | ||
Marketable securities | 12,506 | 11,893 |
Fair value measurements on recurring basis | Level II | ||
Assets and liabilities measured at fair value | ||
Derivative assets | 47,410 | 52,691 |
Total Assets | 58,180 | 68,810 |
Derivative liabilities | 10,163 | 15,415 |
VIE Liabilities | 50,753,596 | |
Total Liabilities | 53,691,380 | 50,769,011 |
Fair value measurements on recurring basis | Level II | CMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 10,770 | 16,119 |
Fair value measurements on recurring basis | Level II | VIE liabilities | ||
Assets and liabilities measured at fair value | ||
VIE Liabilities | 53,681,217 | |
Fair value measurements on recurring basis | Level III | ||
Assets and liabilities measured at fair value | ||
Total Assets | 58,079,511 | 54,372,510 |
VIE Liabilities | 1,441,446 | |
Total Liabilities | 2,046,559 | 1,441,446 |
Fair value measurements on recurring basis | Level III | Loans held-for-sale | ||
Assets and liabilities measured at fair value | ||
Loans held-for-sale, fair value option | 841,687 | 671,282 |
Fair value measurements on recurring basis | Level III | RMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 204,835 | 209,079 |
Fair value measurements on recurring basis | Level III | CMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 38,335 | 25,228 |
Fair value measurements on recurring basis | Level III | Domestic Servicing Rights | ||
Assets and liabilities measured at fair value | ||
Domestic servicing rights | 19,790 | 20,557 |
Fair value measurements on recurring basis | Level III | VIE Assets | ||
Assets and liabilities measured at fair value | ||
VIE Assets | 56,974,864 | $ 53,446,364 |
Fair value measurements on recurring basis | Level III | VIE liabilities | ||
Assets and liabilities measured at fair value | ||
VIE Liabilities | $ 2,046,559 |
Fair Value - Level III (Details
Fair Value - Level III (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Total realized and unrealized gains (losses): | ||
Included in earnings: Net accretion | $ 2,755 | $ 6,841 |
Level III | ||
Changes in financial assets classified as Level III | ||
Balance at the beginning of the period | 52,931,064 | 49,904,651 |
Total realized and unrealized gains (losses): | ||
Included in earnings: Change in fair value / gain on sale | 338,506 | (1,787,577) |
Included in earnings: Net accretion | 2,503 | 2,819 |
Included in OCI | (387) | 1,163 |
Purchases / Originations | 740,296 | 277,259 |
Sales | (564,930) | (266,632) |
Issuances | (33,678) | (7,948) |
Cash repayments / receipts | (26,392) | (63,997) |
Transfers into Level III | (665,392) | (530,888) |
Transfers out of Level III | 136,592 | 208,258 |
Consolidations of VIEs | 3,176,756 | 1,089,881 |
Deconsolidations of VIEs | (1,986) | (785,916) |
Balance at the end of the period | 56,032,952 | 48,041,073 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | 332,640 | (1,793,245) |
Loans held-for-sale | Level III | ||
Changes in financial assets classified as Level III | ||
Balance at the beginning of the period | 671,282 | 745,743 |
Total realized and unrealized gains (losses): | ||
Included in earnings: Change in fair value / gain on sale | 11,266 | 7,800 |
Purchases / Originations | 740,296 | 277,259 |
Sales | (561,702) | (266,632) |
Cash repayments / receipts | (19,455) | (40,437) |
Balance at the end of the period | 841,687 | 723,733 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | 3,169 | (640) |
RMBS | Level III | ||
Changes in financial assets classified as Level III | ||
Balance at the beginning of the period | 209,079 | 247,021 |
Total realized and unrealized gains (losses): | ||
Included in earnings: Net accretion | 2,503 | 2,819 |
Included in OCI | (387) | 1,163 |
Cash repayments / receipts | (6,360) | (10,150) |
Balance at the end of the period | 204,835 | 240,853 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | 2,503 | 2,772 |
CMBS | Level III | ||
Changes in financial assets classified as Level III | ||
Balance at the beginning of the period | 25,228 | 24,191 |
Total realized and unrealized gains (losses): | ||
Included in earnings: Change in fair value / gain on sale | (295) | 555 |
Sales | (3,228) | |
Cash repayments / receipts | (188) | (777) |
Transfers into Level III | 5,350 | |
Deconsolidations of VIEs | 11,468 | |
Balance at the end of the period | 38,335 | 23,969 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | (567) | 555 |
Domestic Servicing Rights | Level III | ||
Changes in financial assets classified as Level III | ||
Balance at the beginning of the period | 20,557 | 30,759 |
Total realized and unrealized gains (losses): | ||
Included in earnings: Change in fair value / gain on sale | (767) | (5,814) |
Balance at the end of the period | 19,790 | 24,945 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | (767) | (5,814) |
VIE Assets | Level III | ||
Changes in financial assets classified as Level III | ||
Balance at the beginning of the period | 53,446,364 | 51,045,874 |
Total realized and unrealized gains (losses): | ||
Included in earnings: Change in fair value / gain on sale | 294,345 | (2,027,208) |
Consolidations of VIEs | 3,280,065 | 1,089,881 |
Deconsolidations of VIEs | (45,910) | (875,240) |
Balance at the end of the period | 56,974,864 | 49,233,307 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | 294,345 | (2,027,208) |
VIE liabilities | Level III | ||
Changes in financial assets classified as Level III | ||
Balance at the beginning of the period | (1,441,446) | (2,188,937) |
Total realized and unrealized gains (losses): | ||
Included in earnings: Change in fair value / gain on sale | 33,957 | 237,090 |
Issuances | (33,678) | (7,948) |
Cash repayments / receipts | (389) | (12,633) |
Transfers into Level III | (670,742) | (530,888) |
Transfers out of Level III | 136,592 | 208,258 |
Consolidations of VIEs | (103,309) | |
Deconsolidations of VIEs | 32,456 | 89,324 |
Balance at the end of the period | (2,046,559) | (2,205,734) |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | $ 33,957 | $ 237,090 |
Fair Value - Financial Instrume
Fair Value - Financial Instruments Not Carried at Fair Value (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Financial assets not carried at fair value: | ||
HTM securities | $ 643,787 | $ 644,149 |
Financial liabilities not carried at fair value: | ||
Unsecured senior notes | 1,922,795 | 1,998,831 |
Carrying Value | ||
Financial assets not carried at fair value: | ||
Loans held-for-investment, loans held-for-sale and loans transferred as secured borrowings | 9,267,528 | 9,122,972 |
HTM securities | 643,787 | 644,149 |
Financial liabilities not carried at fair value: | ||
Secured financing agreements and secured borrowings on transferred loans | 9,234,910 | 8,757,804 |
Unsecured senior notes | 1,922,795 | 1,998,831 |
Fair Value | ||
Financial assets not carried at fair value: | ||
Loans held-for-investment, loans held-for-sale and loans transferred as secured borrowings | 9,315,914 | 9,178,709 |
HTM securities | 643,464 | 643,948 |
Financial liabilities not carried at fair value: | ||
Secured financing agreements and secured borrowings on transferred loans | 9,139,056 | 8,662,548 |
Unsecured senior notes | $ 1,962,208 | $ 1,945,160 |
Fair Value - Significant unobse
Fair Value - Significant unobservable inputs (Details) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2019USD ($) | Dec. 31, 2018USD ($) | |
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Domestic servicing rights | $ 19,790 | $ 20,557 |
VIE Assets | 56,974,864 | 53,446,364 |
VIE liabilities | (55,727,776) | (52,195,042) |
Fair value measurements on recurring basis | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE liabilities | (52,195,042) | |
Fair value measurements on recurring basis | Loans held-for-sale | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Loans held-for-sale, fair value option | 841,687 | 671,282 |
Fair value measurements on recurring basis | RMBS | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities | 204,835 | 209,079 |
Fair value measurements on recurring basis | CMBS | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities | 49,105 | 41,347 |
Fair value measurements on recurring basis | Domestic Servicing Rights | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Domestic servicing rights | 19,790 | 20,557 |
Fair value measurements on recurring basis | VIE Assets | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE Assets | 56,974,864 | 53,446,364 |
Fair value measurements on recurring basis | VIE liabilities | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE liabilities | (55,727,776) | |
Fair value measurements on recurring basis | Level III | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE liabilities | (1,441,446) | |
Fair value measurements on recurring basis | Level III | Loans held-for-sale | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Loans held-for-sale, fair value option | $ 841,687 | $ 671,282 |
Loans Held-for-sale, Valuation Technique [Extensible List] | us-gaap:ValuationTechniqueDiscountedCashFlowMember | us-gaap:ValuationTechniqueDiscountedCashFlowMember |
Fair value measurements on recurring basis | Level III | Loans held-for-sale | Minimum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Loans held-for-sale, duration | 2 years 4 months 24 days | 2 years 6 months |
Fair value measurements on recurring basis | Level III | Loans held-for-sale | Minimum | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Loans held-for-sale, measurement input | 4.2 | 4.6 |
Fair value measurements on recurring basis | Level III | Loans held-for-sale | Maximum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Loans held-for-sale, duration | 13 years 7 months 6 days | 14 years 4 months 24 days |
Fair value measurements on recurring basis | Level III | Loans held-for-sale | Maximum | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Loans held-for-sale, measurement input | 6 | 6.1 |
Fair value measurements on recurring basis | Level III | RMBS | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities | $ 204,835 | $ 209,079 |
Debt Securities, Available-for-sale, Valuation Technique [Extensible List] | us-gaap:ValuationTechniqueDiscountedCashFlowMember | us-gaap:ValuationTechniqueDiscountedCashFlowMember |
Loss severity for specified percentage of portfolio (as a percent) | 41.00% | 55.00% |
Fair value measurements on recurring basis | Level III | RMBS | Minimum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Loss severity for specified percentage of portfolio (as a percent) | 45.00% | 45.00% |
Fair value measurements on recurring basis | Level III | RMBS | Minimum | Constant prepayment rate | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 2 | 3.2 |
Fair value measurements on recurring basis | Level III | RMBS | Minimum | Constant default rate | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 1 | 1.1 |
Fair value measurements on recurring basis | Level III | RMBS | Minimum | Loss severity | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 0 | 0 |
Fair value measurements on recurring basis | Level III | RMBS | Minimum | Delinquency rate | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 6 | 4 |
Fair value measurements on recurring basis | Level III | RMBS | Minimum | Servicer advances | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 21 | 21 |
Fair value measurements on recurring basis | Level III | RMBS | Minimum | Annual coupon deterioration | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 0 | 0 |
Fair value measurements on recurring basis | Level III | RMBS | Minimum | Putback amount per projected total collateral loss | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 0 | 0 |
Fair value measurements on recurring basis | Level III | RMBS | Maximum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Loss severity for specified percentage of portfolio (as a percent) | 80.00% | 80.00% |
Fair value measurements on recurring basis | Level III | RMBS | Maximum | Constant prepayment rate | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 22.2 | 25.2 |
Fair value measurements on recurring basis | Level III | RMBS | Maximum | Constant default rate | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 4.6 | 5.5 |
Fair value measurements on recurring basis | Level III | RMBS | Maximum | Loss severity | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 76 | 73 |
Fair value measurements on recurring basis | Level III | RMBS | Maximum | Delinquency rate | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 31 | 31 |
Fair value measurements on recurring basis | Level III | RMBS | Maximum | Servicer advances | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 85 | 83 |
Fair value measurements on recurring basis | Level III | RMBS | Maximum | Annual coupon deterioration | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 1.8 | 1.4 |
Fair value measurements on recurring basis | Level III | RMBS | Maximum | Putback amount per projected total collateral loss | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 7 | 7 |
Fair value measurements on recurring basis | Level III | CMBS | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities | $ 38,335 | $ 25,228 |
Debt Securities, Available-for-sale, Valuation Technique [Extensible List] | us-gaap:ValuationTechniqueDiscountedCashFlowMember | us-gaap:ValuationTechniqueDiscountedCashFlowMember |
Fair value measurements on recurring basis | Level III | CMBS | Minimum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale debt securities, term | 0 years | 0 years |
Fair value measurements on recurring basis | Level III | CMBS | Minimum | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 0 | 0 |
Fair value measurements on recurring basis | Level III | CMBS | Maximum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale debt securities, term | 9 years 8 months 12 days | 9 years 8 months 12 days |
Fair value measurements on recurring basis | Level III | CMBS | Maximum | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Available-for-sale securities, measurement input | 166.3 | 473.5 |
Fair value measurements on recurring basis | Level III | Domestic Servicing Rights | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Domestic servicing rights | $ 19,790 | $ 20,557 |
Servicing Asset, Valuation Technique [Extensible List] | us-gaap:ValuationTechniqueDiscountedCashFlowMember | us-gaap:ValuationTechniqueDiscountedCashFlowMember |
Fair value measurements on recurring basis | Level III | Domestic Servicing Rights | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Servicing asset, measurement input | 7.75 | 7.75 |
Fair value measurements on recurring basis | Level III | Domestic Servicing Rights | Discount rate | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Servicing asset, measurement input | 15 | 15 |
Fair value measurements on recurring basis | Level III | Domestic Servicing Rights | Minimum | Control migration | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Servicing asset, measurement input | 0 | 0 |
Fair value measurements on recurring basis | Level III | Domestic Servicing Rights | Maximum | Control migration | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
Servicing asset, measurement input | 80 | 80 |
Fair value measurements on recurring basis | Level III | VIE Assets | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE Assets | $ 56,974,864 | $ 53,446,364 |
Derivative Asset, Valuation Technique [Extensible List] | us-gaap:ValuationTechniqueDiscountedCashFlowMember | us-gaap:ValuationTechniqueDiscountedCashFlowMember |
Fair value measurements on recurring basis | Level III | VIE Assets | Minimum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE duration (in years) | 0 years | 0 years |
Fair value measurements on recurring basis | Level III | VIE Assets | Minimum | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE assets, measurement input | 0 | 0 |
Fair value measurements on recurring basis | Level III | VIE Assets | Maximum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE duration (in years) | 13 years 4 months 24 days | 20 years 4 months 24 days |
Fair value measurements on recurring basis | Level III | VIE Assets | Maximum | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE assets, measurement input | 401.4 | 290.9 |
Fair value measurements on recurring basis | Level III | VIE liabilities | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE liabilities | $ (2,046,559) | |
Derivative Liability, Valuation Technique [Extensible List] | us-gaap:ValuationTechniqueDiscountedCashFlowMember | us-gaap:ValuationTechniqueDiscountedCashFlowMember |
Fair value measurements on recurring basis | Level III | VIE liabilities | Minimum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE duration (in years) | 0 years | 0 years |
Fair value measurements on recurring basis | Level III | VIE liabilities | Minimum | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE liabilities, measurement input | 0 | 0 |
Fair value measurements on recurring basis | Level III | VIE liabilities | Maximum | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE duration (in years) | 13 years 4 months 24 days | 13 years 8 months 12 days |
Fair value measurements on recurring basis | Level III | VIE liabilities | Maximum | Debt yield | ||
Quantitative information for Level 3 Fair Value Measurements for assets and liabilities measured at fair value on recurring basis | ||
VIE liabilities, measurement input | 401.4 | 290.9 |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 |
Income Taxes | ||
Assets | $ 72,165,588 | $ 68,262,453 |
Cash | 412,270 | 239,824 |
Investing and Servicing Segment | TRS entities | ||
Income Taxes | ||
Assets | $ 980,500 | $ 553,500 |
Income Taxes - Reconciliation o
Income Taxes - Reconciliation of Tax Rate (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Reconciliation of statutory tax to effective tax | ||
Federal statutory tax rate | $ 16,137 | $ 22,606 |
REIT and other non-taxable income | (16,160) | (20,343) |
State income taxes | (6) | 593 |
Federal benefit of state tax deduction | 1 | (124) |
Other | 362 | 124 |
Total income tax provision | $ 334 | $ 2,856 |
Reconciliation of statutory tax rate to effective tax rate | ||
Federal statutory tax rate (as a percent) | 21.00% | 21.00% |
REIT and other non-taxable income (as a percent) | (21.00%) | (18.90%) |
State income taxes (as a percent) | 0.60% | |
Federal benefit of state tax deduction (as a percent) | (0.10%) | |
Other (as a percent) | 0.40% | 0.10% |
Effective tax rate (as a percent) | 0.40% | 2.70% |
Commitments and Contingencies_2
Commitments and Contingencies (Details) $ in Millions | Mar. 31, 2019USD ($)instrumentitem | Mar. 31, 2018item |
Operating leases | ||
Number of contracts | item | 271 | |
Interest rate swaps | Derivatives designated as hedging instruments | ||
Operating leases | ||
Number of contracts | 11 | 2 |
Commitments | Commercial and Residential Lending Segment | ||
Operating leases | ||
Value of loans with future funding commitments | $ 1,900 | |
Value of loans with future funding commitments expected to fund | 1,700 | |
Agreement to purchase | 600 | |
Commitments | Infrastructure Lending Segment | ||
Operating leases | ||
Value of loans with future funding commitments | 341.8 | |
Revolvers and letters of credit | Infrastructure Lending Segment | ||
Operating leases | ||
Value of loans with future funding commitments | 221 | |
Outstanding | 20.9 | |
Delayed draw term loans | Infrastructure Lending Segment | ||
Operating leases | ||
Value of loans with future funding commitments | $ 120.8 |
Commitments and Contingencies -
Commitments and Contingencies - Lease cost (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Commitments and Contingencies. | ||
Operating lease costs | $ 1,238 | $ 1,253 |
Short-term lease costs | 24 | 30 |
Sublease income | (399) | (439) |
Total lease cost | $ 863 | $ 844 |
Commitments and Contingencies_3
Commitments and Contingencies - Cash paid (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2019USD ($) | |
Commitments and Contingencies. | |
Cash paid for amounts included in the measurement of lease liabilities—operating | $ 1,291 |
Commitments and Contingencies_4
Commitments and Contingencies - Weighted average lease (Details) | Mar. 31, 2019 |
Commitments and Contingencies. | |
Weighted-average remaining lease term | 2 years 3 months |
Weighted-average discount rate | 5.00% |
Commitments and Contingencies_5
Commitments and Contingencies - Future maturity of lease (Details) - USD ($) $ in Thousands | Dec. 31, 2019 | Jan. 01, 2019 |
Future maturity of operating lease liabilities: | ||
2019 (remainder of) | $ 3,924 | |
2020 | 5,292 | |
2021 | 2,216 | |
Total | 11,432 | |
Less interest component | (621) | |
Operating lease liability | $ 10,811 | $ 12,000 |
Segment and Geographic Data - R
Segment and Geographic Data - Results of Operations (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2019 | Mar. 31, 2018 | |
Revenues: | ||
Interest income from loans | $ 183,416 | $ 137,620 |
Interest income from investment securities | 17,632 | 15,269 |
Servicing fees | 24,433 | 26,067 |
Rental income | 83,833 | 81,110 |
Other revenues | 1,166 | 521 |
Total revenues | 310,480 | 260,587 |
Costs and expenses: | ||
Management fees | 23,466 | 30,642 |
Interest expense | 134,672 | 87,183 |
General and administrative | 34,930 | 32,142 |
Acquisition and investment pursuit costs | 342 | 377 |
Costs of rental operations | 29,651 | 29,693 |
Depreciation and amortization | 29,254 | 31,744 |
Loan loss provision, net | 763 | 1,538 |
Other expense | 211 | 104 |
Total costs and expenses | 253,289 | 213,423 |
Other income (loss): | ||
Change in net assets related to consolidated VIEs | 47,836 | 52,653 |
Change in fair value of servicing rights | (767) | (5,814) |
Change in fair value of investment securities, net | 62 | (149) |
Change in fair value of mortgage loans held-for-sale, net | 11,266 | 7,800 |
Earnings (loss) from unconsolidated entities | (43,200) | (1,462) |
(Loss) gain on derivative financial instruments, net | 4,485 | 10,660 |
Loss on derivative financial instruments, net | (2,207) | (16,859) |
Foreign currency gain (loss), net | 5,547 | 13,549 |
Loss on extinguishment of debt | (3,298) | |
Other (loss) income, net | (73) | 108 |
Total other income | 19,651 | 60,486 |
Income before income taxes | 76,842 | 107,650 |
Income tax provision | (334) | (2,856) |
Net income | 76,508 | 104,794 |
Net income attributable to Starwood Property Trust, Inc. | (6,125) | (4,862) |
Net income attributable to Starwood Property Trust, Inc. | 70,383 | 99,932 |
Operating Segments and Corporate | ||
Revenues: | ||
Interest income from loans | 183,416 | 137,620 |
Interest income from investment securities | 45,086 | 48,838 |
Servicing fees | 27,366 | 33,599 |
Rental income | 83,833 | 81,110 |
Other revenues | 1,184 | 575 |
Total revenues | 340,885 | 301,742 |
Costs and expenses: | ||
Management fees | 23,417 | 30,549 |
Interest expense | 134,832 | 87,453 |
General and administrative | 34,842 | 32,056 |
Acquisition and investment pursuit costs | 342 | 377 |
Costs of rental operations | 29,651 | 29,693 |
Depreciation and amortization | 29,254 | 31,744 |
Loan loss provision, net | 763 | 1,538 |
Other expense | 211 | 104 |
Total costs and expenses | 253,312 | 213,514 |
Other income (loss): | ||
Change in fair value of servicing rights | (515) | (9,168) |
Change in fair value of investment securities, net | 16,446 | 13,275 |
Change in fair value of mortgage loans held-for-sale, net | 11,266 | 7,800 |
Earnings (loss) from unconsolidated entities | (42,634) | (475) |
(Loss) gain on derivative financial instruments, net | 4,485 | 10,660 |
Loss on derivative financial instruments, net | (2,207) | (16,859) |
Foreign currency gain (loss), net | 5,547 | 13,549 |
Loss on extinguishment of debt | (3,298) | |
Other (loss) income, net | (73) | 108 |
Total other income | (10,983) | 18,890 |
Income before income taxes | 76,590 | 107,118 |
Income tax provision | (334) | (2,856) |
Net income | 76,256 | 104,262 |
Net income attributable to Starwood Property Trust, Inc. | (5,873) | (4,330) |
Net income attributable to Starwood Property Trust, Inc. | 70,383 | 99,932 |
Operating segment | Commercial and Residential Lending Segment | ||
Revenues: | ||
Interest income from loans | 154,595 | 134,972 |
Interest income from investment securities | 19,908 | 14,439 |
Servicing fees | 123 | 165 |
Other revenues | 204 | 194 |
Total revenues | 174,830 | 149,770 |
Costs and expenses: | ||
Management fees | 411 | 480 |
Interest expense | 61,604 | 32,021 |
General and administrative | 6,768 | 6,695 |
Acquisition and investment pursuit costs | 249 | 220 |
Costs of rental operations | 19 | |
Depreciation and amortization | 71 | 17 |
Loan loss provision, net | (11) | 1,538 |
Other expense | 77 | 77 |
Total costs and expenses | 69,188 | 41,048 |
Other income (loss): | ||
Change in fair value of investment securities, net | (1,694) | (704) |
Change in fair value of mortgage loans held-for-sale, net | 1,386 | (1,692) |
Earnings (loss) from unconsolidated entities | 577 | 1,444 |
(Loss) gain on derivative financial instruments, net | 2,755 | 279 |
Loss on derivative financial instruments, net | (9,297) | (10,818) |
Foreign currency gain (loss), net | 5,239 | 13,550 |
Other (loss) income, net | 43 | |
Total other income | (1,034) | 2,102 |
Income before income taxes | 104,608 | 110,824 |
Income tax provision | 248 | (947) |
Net income | 104,856 | 109,877 |
Net income attributable to Starwood Property Trust, Inc. | (371) | (361) |
Net income attributable to Starwood Property Trust, Inc. | 104,485 | 109,516 |
Operating segment | Infrastructure Lending Segment | ||
Revenues: | ||
Interest income from loans | 26,915 | |
Interest income from investment securities | 885 | |
Other revenues | 686 | |
Total revenues | 28,486 | |
Costs and expenses: | ||
Interest expense | 18,577 | |
General and administrative | 4,479 | |
Acquisition and investment pursuit costs | 16 | |
Loan loss provision, net | 774 | |
Total costs and expenses | 23,846 | |
Other income (loss): | ||
(Loss) gain on derivative financial instruments, net | 790 | |
Loss on derivative financial instruments, net | (395) | |
Foreign currency gain (loss), net | 300 | |
Loss on extinguishment of debt | (3,304) | |
Total other income | (2,609) | |
Income before income taxes | 2,031 | |
Income tax provision | 85 | |
Net income | 2,116 | |
Net income attributable to Starwood Property Trust, Inc. | 2,116 | |
Operating segment | Investing and Servicing Segment | ||
Revenues: | ||
Interest income from loans | 1,906 | 2,648 |
Interest income from investment securities | 24,293 | 34,399 |
Servicing fees | 27,243 | 33,434 |
Rental income | 13,312 | 14,400 |
Other revenues | 196 | 228 |
Total revenues | 66,950 | 85,109 |
Costs and expenses: | ||
Management fees | 18 | 18 |
Interest expense | 7,746 | 5,095 |
General and administrative | 18,851 | 21,020 |
Acquisition and investment pursuit costs | 77 | 151 |
Costs of rental operations | 6,695 | 6,205 |
Depreciation and amortization | 5,287 | 5,258 |
Other expense | 27 | |
Total costs and expenses | 38,674 | 37,774 |
Other income (loss): | ||
Change in fair value of servicing rights | (515) | (9,168) |
Change in fair value of investment securities, net | 18,140 | 13,979 |
Change in fair value of mortgage loans held-for-sale, net | 9,880 | 9,492 |
Earnings (loss) from unconsolidated entities | 594 | 1,596 |
(Loss) gain on derivative financial instruments, net | 940 | 6,439 |
Loss on derivative financial instruments, net | (3,432) | 5,042 |
Foreign currency gain (loss), net | (1) | (3) |
Other (loss) income, net | 48 | |
Total other income | 25,606 | 27,425 |
Income before income taxes | 53,882 | 74,760 |
Income tax provision | (409) | (648) |
Net income | 53,473 | 74,112 |
Net income attributable to Starwood Property Trust, Inc. | 215 | (1,516) |
Net income attributable to Starwood Property Trust, Inc. | 53,688 | 72,596 |
Operating segment | Property Segment | ||
Revenues: | ||
Rental income | 70,521 | 66,710 |
Other revenues | 78 | 101 |
Total revenues | 70,599 | 66,811 |
Costs and expenses: | ||
Interest expense | 18,990 | 16,534 |
General and administrative | 1,518 | 1,859 |
Acquisition and investment pursuit costs | 6 | |
Costs of rental operations | 22,937 | 23,488 |
Depreciation and amortization | 23,896 | 26,469 |
Other expense | 134 | |
Total costs and expenses | 67,475 | 68,356 |
Other income (loss): | ||
Earnings (loss) from unconsolidated entities | (43,805) | (3,515) |
(Loss) gain on derivative financial instruments, net | 3,942 | |
Loss on derivative financial instruments, net | 1,290 | 1,919 |
Foreign currency gain (loss), net | 9 | 2 |
Other (loss) income, net | 17 | |
Total other income | (42,506) | 2,365 |
Income before income taxes | (39,382) | 820 |
Income tax provision | (258) | (1,261) |
Net income | (39,640) | (441) |
Net income attributable to Starwood Property Trust, Inc. | (5,717) | (2,453) |
Net income attributable to Starwood Property Trust, Inc. | (45,357) | (2,894) |
Corporate | ||
Revenues: | ||
Other revenues | 20 | 52 |
Total revenues | 20 | 52 |
Costs and expenses: | ||
Management fees | 22,988 | 30,051 |
Interest expense | 27,915 | 33,803 |
General and administrative | 3,226 | 2,482 |
Total costs and expenses | 54,129 | 66,336 |
Other income (loss): | ||
Loss on derivative financial instruments, net | 9,627 | (13,002) |
Loss on extinguishment of debt | 6 | |
Other (loss) income, net | (73) | |
Total other income | 9,560 | (13,002) |
Income before income taxes | (44,549) | (79,286) |
Net income | (44,549) | (79,286) |
Net income attributable to Starwood Property Trust, Inc. | (44,549) | (79,286) |
LNR VIEs | ||
Revenues: | ||
Interest income from investment securities | (27,454) | (33,569) |
Servicing fees | (2,933) | (7,532) |
Other revenues | (18) | (54) |
Total revenues | (30,405) | (41,155) |
Costs and expenses: | ||
Management fees | 49 | 93 |
Interest expense | (160) | (270) |
General and administrative | 88 | 86 |
Total costs and expenses | (23) | (91) |
Other income (loss): | ||
Change in net assets related to consolidated VIEs | 47,836 | 52,653 |
Change in fair value of servicing rights | (252) | 3,354 |
Change in fair value of investment securities, net | (16,384) | (13,424) |
Earnings (loss) from unconsolidated entities | (566) | (987) |
Total other income | 30,634 | 41,596 |
Income before income taxes | 252 | 532 |
Net income | 252 | 532 |
Net income attributable to Starwood Property Trust, Inc. | $ (252) | $ (532) |
Segment and Geographic Data - B
Segment and Geographic Data - Balance sheets (Details) - USD ($) $ in Thousands | Mar. 31, 2019 | Dec. 31, 2018 | Mar. 31, 2018 | Dec. 31, 2017 |
Assets: | ||||
Cash and cash equivalents | $ 412,270 | $ 239,824 | ||
Restricted cash | 133,714 | 248,041 | ||
Loans held-for-investment, net | 8,964,725 | 8,532,356 | ||
Loans held-for-sale | 1,144,490 | 1,187,552 | ||
Loans transferred as secured borrowings | 74,346 | |||
Investment securities | 910,233 | 906,468 | ||
Properties, net | 2,769,374 | 2,784,890 | ||
Intangible assets | 136,835 | 145,033 | ||
Investment in unconsolidated entities | 124,360 | 171,765 | ||
Goodwill | 259,846 | 259,846 | ||
Derivative assets | 47,410 | 52,691 | ||
Accrued interest receivable | 60,314 | 60,355 | ||
Other assets | 227,153 | 152,922 | ||
VIE assets, at fair value | 56,974,864 | 53,446,364 | ||
Total Assets | 72,165,588 | 68,262,453 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 193,143 | 217,663 | ||
Related-party payable | 23,945 | 44,043 | ||
Dividends payable | 135,889 | 133,466 | ||
Derivative liabilities | 10,163 | 15,415 | ||
Secured financing agreements, net | 9,234,910 | 8,683,565 | ||
Unsecured senior notes, net | 1,922,795 | 1,998,831 | ||
Secured borrowings on transferred loans, net | 74,239 | |||
VIE liabilities, at fair value | 55,727,776 | 52,195,042 | ||
Total Liabilities | 67,248,621 | 63,362,264 | ||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Common stock | 2,855 | 2,808 | ||
Additional paid-in capital | 5,080,173 | 4,995,156 | ||
Treasury stock | (104,194) | (104,194) | ||
Accumulated other comprehensive income (loss) | 55,798 | 58,660 | $ 75,310 | $ 69,924 |
Retained earnings (accumulated deficit) | (413,553) | (348,998) | ||
Total Starwood Property Trust, Inc. Stockholders’ Equity | 4,621,079 | 4,603,432 | ||
Non-controlling interests in consolidated subsidiaries | 295,888 | 296,757 | ||
Total Equity | 4,916,967 | 4,900,189 | $ 4,704,687 | $ 4,579,201 |
Total Liabilities and Equity | 72,165,588 | 68,262,453 | ||
Infrastructure Lending Segment | ||||
Assets: | ||||
Goodwill | 119,400 | 119,400 | ||
Investing and Servicing Segment | ||||
Assets: | ||||
Goodwill | 140,400 | 140,400 | ||
Operating Segments and Corporate | ||||
Assets: | ||||
Cash and cash equivalents | 392,059 | 237,270 | ||
Restricted cash | 133,714 | 248,041 | ||
Loans held-for-investment, net | 8,964,725 | 8,532,356 | ||
Loans held-for-sale | 1,144,490 | 1,187,552 | ||
Loans transferred as secured borrowings | 74,346 | |||
Investment securities | 2,113,360 | 2,110,508 | ||
Properties, net | 2,769,374 | 2,784,890 | ||
Intangible assets | 161,162 | 169,108 | ||
Investment in unconsolidated entities | 160,159 | 193,765 | ||
Goodwill | 259,846 | 259,846 | ||
Derivative assets | 47,410 | 52,691 | ||
Accrued interest receivable | 61,171 | 60,996 | ||
Other assets | 227,169 | 152,948 | ||
Total Assets | 16,434,639 | 16,064,317 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 193,037 | 217,521 | ||
Related-party payable | 23,945 | 44,043 | ||
Dividends payable | 135,889 | 133,466 | ||
Derivative liabilities | 10,163 | 15,415 | ||
Secured financing agreements, net | 9,248,860 | 8,697,515 | ||
Unsecured senior notes, net | 1,922,795 | 1,998,831 | ||
Secured borrowings on transferred loans, net | 74,239 | |||
Total Liabilities | 11,534,689 | 11,181,030 | ||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Common stock | 2,855 | 2,808 | ||
Additional paid-in capital | 5,080,173 | 4,995,156 | ||
Treasury stock | (104,194) | (104,194) | ||
Accumulated other comprehensive income (loss) | 55,798 | 58,660 | ||
Retained earnings (accumulated deficit) | (413,553) | (348,998) | ||
Total Starwood Property Trust, Inc. Stockholders’ Equity | 4,621,079 | 4,603,432 | ||
Non-controlling interests in consolidated subsidiaries | 278,871 | 279,855 | ||
Total Equity | 4,899,950 | 4,883,287 | ||
Total Liabilities and Equity | 16,434,639 | 16,064,317 | ||
Operating segment | Commercial and Residential Lending Segment | ||||
Assets: | ||||
Cash and cash equivalents | 13,206 | 14,385 | ||
Restricted cash | 32,156 | 28,324 | ||
Loans held-for-investment, net | 7,513,130 | 7,072,220 | ||
Loans held-for-sale | 688,435 | 670,155 | ||
Loans transferred as secured borrowings | 74,346 | |||
Investment securities | 1,061,011 | 1,050,920 | ||
Properties, net | 8,937 | |||
Investment in unconsolidated entities | 35,351 | 35,274 | ||
Derivative assets | 14,247 | 18,174 | ||
Accrued interest receivable | 50,269 | 39,862 | ||
Other assets | 11,259 | 13,958 | ||
Total Assets | 9,428,001 | 9,017,618 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 29,302 | 26,508 | ||
Related-party payable | 1 | |||
Derivative liabilities | 4,608 | 1,290 | ||
Secured financing agreements, net | 5,010,958 | 4,405,599 | ||
Secured borrowings on transferred loans, net | 74,239 | |||
Total Liabilities | 5,044,869 | 4,507,636 | ||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Additional paid-in capital | 1,199,646 | 1,430,503 | ||
Accumulated other comprehensive income (loss) | 53,128 | 53,516 | ||
Retained earnings (accumulated deficit) | 3,120,166 | 3,015,676 | ||
Total Starwood Property Trust, Inc. Stockholders’ Equity | 4,372,940 | 4,499,695 | ||
Non-controlling interests in consolidated subsidiaries | 10,192 | 10,287 | ||
Total Equity | 4,383,132 | 4,509,982 | ||
Total Liabilities and Equity | 9,428,001 | 9,017,618 | ||
Operating segment | Infrastructure Lending Segment | ||||
Assets: | ||||
Cash and cash equivalents | 58 | |||
Restricted cash | 68,057 | |||
Loans held-for-investment, net | 1,450,097 | |||
Loans held-for-sale | 302,803 | |||
Investment securities | 59,610 | |||
Goodwill | 119,409 | |||
Derivative assets | 1,029 | |||
Accrued interest receivable | 7,135 | |||
Other assets | 72,720 | |||
Total Assets | 2,080,918 | |||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 6,788 | |||
Derivative liabilities | 772 | |||
Secured financing agreements, net | 1,410,124 | |||
Total Liabilities | 1,417,684 | |||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Additional paid-in capital | 663,692 | |||
Retained earnings (accumulated deficit) | (458) | |||
Total Starwood Property Trust, Inc. Stockholders’ Equity | 663,234 | |||
Total Equity | 663,234 | |||
Total Liabilities and Equity | 2,080,918 | |||
Operating segment | Property Segment | ||||
Assets: | ||||
Cash and cash equivalents | 36,107 | 13 | ||
Restricted cash | 19,671 | 175,659 | ||
Loans held-for-investment, net | 1,456,779 | |||
Loans held-for-sale | 469,775 | |||
Investment securities | 60,768 | |||
Properties, net | 2,487,285 | |||
Intangible assets | 85,356 | |||
Investment in unconsolidated entities | 70,557 | |||
Goodwill | 119,409 | |||
Derivative assets | 32,093 | 1,066 | ||
Accrued interest receivable | 392 | 6,982 | ||
Other assets | 65,898 | 20,472 | ||
Total Assets | 2,797,359 | 2,310,923 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 63,644 | 26,476 | ||
Derivative liabilities | 477 | |||
Secured financing agreements, net | 1,876,514 | 1,524,551 | ||
Total Liabilities | 1,940,158 | 1,551,504 | ||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Additional paid-in capital | 631,392 | 761,992 | ||
Accumulated other comprehensive income (loss) | 2,734 | |||
Retained earnings (accumulated deficit) | (31,787) | (2,573) | ||
Total Starwood Property Trust, Inc. Stockholders’ Equity | 602,339 | 759,419 | ||
Non-controlling interests in consolidated subsidiaries | 254,862 | |||
Total Equity | 857,201 | 759,419 | ||
Total Liabilities and Equity | 2,797,359 | 2,310,923 | ||
Operating segment | Investing and Servicing Segment | ||||
Assets: | ||||
Cash and cash equivalents | 47,225 | 27,408 | ||
Restricted cash | 13,295 | 25,144 | ||
Loans held-for-investment, net | 1,498 | |||
Loans held-for-sale | 153,252 | |||
Investment securities | 992,739 | |||
Properties, net | 273,152 | 2,512,847 | ||
Intangible assets | 75,806 | 90,889 | ||
Investment in unconsolidated entities | 54,251 | 114,362 | ||
Goodwill | 140,437 | |||
Derivative assets | 41 | 32,733 | ||
Accrued interest receivable | 296 | 359 | ||
Other assets | 75,348 | 67,098 | ||
Total Assets | 1,827,340 | 2,870,840 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 71,675 | 67,415 | ||
Related-party payable | 9 | |||
Derivative liabilities | 2,739 | 37 | ||
Secured financing agreements, net | 653,078 | 1,884,187 | ||
Total Liabilities | 727,501 | 1,951,639 | ||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Additional paid-in capital | 118,760 | 645,561 | ||
Accumulated other comprehensive income (loss) | (64) | 5,208 | ||
Retained earnings (accumulated deficit) | 967,326 | 13,570 | ||
Total Starwood Property Trust, Inc. Stockholders’ Equity | 1,086,022 | 664,339 | ||
Non-controlling interests in consolidated subsidiaries | 13,817 | 254,862 | ||
Total Equity | 1,099,839 | 919,201 | ||
Total Liabilities and Equity | 1,827,340 | 2,870,840 | ||
Corporate | ||||
Assets: | ||||
Cash and cash equivalents | 295,463 | 164,015 | ||
Restricted cash | 535 | 7,235 | ||
Accrued interest receivable | 3,079 | 13,177 | ||
Other assets | 1,944 | 2,057 | ||
Total Assets | 301,021 | 186,484 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 21,628 | 21,467 | ||
Related-party payable | 23,935 | 43,990 | ||
Dividends payable | 135,889 | 133,466 | ||
Derivative liabilities | 2,044 | 12,188 | ||
Secured financing agreements, net | 298,186 | 297,920 | ||
Unsecured senior notes, net | 1,922,795 | 1,998,831 | ||
Total Liabilities | 2,404,477 | 2,507,862 | ||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Common stock | 2,855 | 2,808 | ||
Additional paid-in capital | 2,466,683 | 2,069,321 | ||
Treasury stock | (104,194) | (104,194) | ||
Retained earnings (accumulated deficit) | (4,468,800) | (4,289,313) | ||
Total Starwood Property Trust, Inc. Stockholders’ Equity | (2,103,456) | (2,321,378) | ||
Total Equity | (2,103,456) | (2,321,378) | ||
Total Liabilities and Equity | 301,021 | 186,484 | ||
Corporate | Investing and Servicing Segment | ||||
Assets: | ||||
Cash and cash equivalents | 31,449 | |||
Restricted cash | 11,679 | |||
Loans held-for-investment, net | 3,357 | |||
Loans held-for-sale | 47,622 | |||
Investment securities | 998,820 | |||
Properties, net | 272,043 | |||
Intangible assets | 78,219 | |||
Investment in unconsolidated entities | 44,129 | |||
Goodwill | 140,437 | |||
Derivative assets | 718 | |||
Accrued interest receivable | 616 | |||
Other assets | 49,363 | |||
Total Assets | 1,678,452 | |||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 75,655 | |||
Related-party payable | 53 | |||
Derivative liabilities | 1,423 | |||
Secured financing agreements, net | 585,258 | |||
Total Liabilities | 662,389 | |||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Additional paid-in capital | 87,779 | |||
Accumulated other comprehensive income (loss) | (64) | |||
Retained earnings (accumulated deficit) | 913,642 | |||
Total Starwood Property Trust, Inc. Stockholders’ Equity | 1,001,357 | |||
Non-controlling interests in consolidated subsidiaries | 14,706 | |||
Total Equity | 1,016,063 | |||
Total Liabilities and Equity | 1,678,452 | |||
LNR VIEs | ||||
Assets: | ||||
Cash and cash equivalents | 20,211 | 2,554 | ||
Investment securities | (1,203,127) | (1,204,040) | ||
Intangible assets | (24,327) | (24,075) | ||
Investment in unconsolidated entities | (35,799) | (22,000) | ||
Accrued interest receivable | (857) | (641) | ||
Other assets | (16) | (26) | ||
VIE assets, at fair value | 56,974,864 | 53,446,364 | ||
Total Assets | 55,730,949 | 52,198,136 | ||
Liabilities: | ||||
Accounts payable, accrued expenses and other liabilities | 106 | 142 | ||
Secured financing agreements, net | (13,950) | (13,950) | ||
VIE liabilities, at fair value | 55,727,776 | 52,195,042 | ||
Total Liabilities | 55,713,932 | 52,181,234 | ||
Starwood Property Trust, Inc. Stockholders’ Equity: | ||||
Non-controlling interests in consolidated subsidiaries | 17,017 | 16,902 | ||
Total Equity | 17,017 | 16,902 | ||
Total Liabilities and Equity | $ 55,730,949 | $ 52,198,136 |
Subsequent Events (Details)
Subsequent Events (Details) - $ / shares | May 08, 2019 | Feb. 28, 2018 | Mar. 31, 2019 | Mar. 31, 2018 |
Subsequent Events | ||||
Dividend declared (in dollars per share) | $ 0.48 | $ 0.48 | $ 0.48 | |
Subsequent event | ||||
Subsequent Events | ||||
Dividend declared (in dollars per share) | $ 0.48 |