Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2019 | Nov. 04, 2019 | |
Document and Entity Information | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Document Period End Date | Sep. 30, 2019 | |
Entity File Number | 001-34436 | |
Entity Registrant Name | Starwood Property Trust, Inc. | |
Entity Incorporation, State or Country Code | MD | |
Entity Tax Identification Number | 27-0247747 | |
Entity Address, Address Line One | 591 West Putnam Avenue | |
Entity Address, City or Town | Greenwich | |
Entity Address, State or Province | CT | |
Entity Address, Postal Zip Code | 06830 | |
City Area Code | 203 | |
Local Phone Number | 422-7700 | |
Title of 12(b) Security | Common stock, $0.01 par value per share | |
Trading Symbol | STWD | |
Security Exchange Name | NYSE | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 281,929,348 | |
Entity Central Index Key | 0001465128 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q3 | |
Amendment Flag | false |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Assets: | ||
Cash and cash equivalents | $ 284,117 | $ 239,824 |
Restricted cash | 110,541 | 248,041 |
Loans held-for-investment, net ($479,169 and $0 held at fair value) | 8,919,653 | 8,532,356 |
Loans held-for-sale ($1,170,193 and $671,282 held at fair value) | 1,442,119 | 1,187,552 |
Loans transferred as secured borrowings | 74,346 | |
Investment securities ($252,882 and $262,319 held at fair value) | 809,137 | 906,468 |
Properties, net | 2,729,538 | 2,784,890 |
Intangible assets ($18,249 and $20,557 held at fair value) | 119,947 | 145,033 |
Investment in unconsolidated entities | 126,115 | 171,765 |
Goodwill | 259,846 | 259,846 |
Derivative assets | 81,483 | 52,691 |
Accrued interest receivable | 51,777 | 60,355 |
Other assets | 250,773 | 152,922 |
Variable interest entity ("VIE") assets, at fair value | 59,249,054 | 53,446,364 |
Total Assets | 74,434,100 | 68,262,453 |
Liabilities: | ||
Accounts payable, accrued expenses and other liabilities | 234,120 | 217,663 |
Related-party payable | 24,486 | 44,043 |
Dividends payable | 137,273 | 133,466 |
Derivative liabilities | 4,781 | 15,415 |
Secured financing agreements, net | 8,248,088 | 8,683,565 |
Collateralized loan obligations, net | 927,436 | |
Unsecured senior notes, net | 1,926,693 | 1,998,831 |
Secured borrowings on transferred loans, net | 74,239 | |
VIE liabilities, at fair value | 58,018,209 | 52,195,042 |
Total Liabilities | 69,521,086 | 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, 287,117,159 issued and 281,937,019 outstanding as of September 30, 2019 and 280,839,692 issued and 275,659,552 outstanding as of December 31, 2018 | 2,871 | 2,808 |
Additional paid-in capital | 5,121,671 | 4,995,156 |
Treasury stock (5,180,140 shares) | (104,194) | (104,194) |
Accumulated other comprehensive income | 52,377 | 58,660 |
Accumulated deficit | (417,529) | (348,998) |
Total Starwood Property Trust, Inc. Stockholders' Equity | 4,655,196 | 4,603,432 |
Non-controlling interests in consolidated subsidiaries | 257,818 | 296,757 |
Total Equity | 4,913,014 | 4,900,189 |
Total Liabilities and Equity | $ 74,434,100 | $ 68,262,453 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Loans held-for-investment, net held at fair value | $ 479,169 | $ 0 |
Loans-held-for-sale held at fair value | 1,170,193 | 671,282 |
Investment securities held at fair value | 252,882 | 262,319 |
Intangible assets held at fair value | $ 18,249 | $ 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 | 287,117,159 | 280,839,692 |
Common stock, shares outstanding | 281,937,019 | 275,659,552 |
Treasury stock, shares | 5,180,140 | 5,180,140 |
VIE Assets | $ 59,249,054 | $ 53,446,364 |
VIE Liabilities | 58,018,209 | $ 52,195,042 |
Collateralized Loan Obligation | ||
VIE Assets | 1,100,000 | |
VIE Liabilities | $ 900,000 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Revenues: | ||||
Interest income from loans | $ 172,030 | $ 154,501 | $ 546,912 | $ 443,825 |
Interest income from investment securities | 16,676 | 11,508 | 56,853 | 37,567 |
Servicing fees | 14,333 | 27,824 | 47,774 | 71,206 |
Rental income | 84,654 | 91,132 | 255,784 | 261,133 |
Other revenues | 637 | 754 | 2,668 | 2,131 |
Total revenues | 288,330 | 285,719 | 909,991 | 815,862 |
Costs and expenses: | ||||
Management fees | 30,238 | 26,519 | 76,227 | 84,655 |
Interest expense | 123,156 | 102,658 | 387,954 | 281,433 |
General and administrative | 39,766 | 31,203 | 112,274 | 98,873 |
Acquisition and investment pursuit costs | 163 | 6,527 | 579 | 8,465 |
Costs of rental operations | 31,568 | 30,191 | 91,874 | 92,781 |
Depreciation and amortization | 28,269 | 34,293 | 86,075 | 103,187 |
Loan loss provision, net | (39) | 929 | 3,242 | 27,726 |
Other expense | 123 | 76 | 1,777 | 677 |
Total costs and expenses | 253,244 | 232,396 | 760,002 | 697,797 |
Other income (loss): | ||||
Change in net assets related to consolidated VIEs | 61,767 | 33,289 | 164,761 | 129,888 |
Change in fair value of servicing rights | (625) | (974) | (2,308) | (8,991) |
Change in fair value of investment securities, net | 266 | 301 | 995 | 7,854 |
Change in fair value of mortgage loans held-for-sale, net | 32,521 | 3,940 | 65,678 | 26,573 |
Earnings (loss) from unconsolidated entities | 2,747 | 2,625 | (31,636) | 6,633 |
Gain on sale of investments and other assets, net | 21,157 | 1,462 | 28,157 | 25,559 |
Gain on derivative financial instruments, net | 21,933 | 11,735 | 19,694 | 27,498 |
Foreign currency loss, net | (15,664) | (4,078) | (17,134) | (3,793) |
Total other-than-temporary impairment ("OTTI") | (267) | 0 | (267) | 0 |
Noncredit portion of OTTI recognized in other comprehensive income | 267 | 267 | ||
Loss on extinguishment of debt | (4,624) | (2,540) | (10,738) | (2,726) |
Other loss, net | (50) | (1,421) | (123) | (815) |
Total other income | 119,428 | 44,339 | 217,346 | 207,680 |
Income before income taxes | 154,514 | 97,662 | 367,335 | 325,745 |
Income tax provision | (4,513) | (8,281) | (8,380) | (14,480) |
Net income | 150,001 | 89,381 | 358,955 | 311,265 |
Net income attributable to non-controlling interests | (9,605) | (4,845) | (21,160) | (17,567) |
Net income attributable to Starwood Property Trust, Inc. | $ 140,396 | $ 84,536 | $ 337,795 | $ 293,698 |
Earnings per share data attributable to Starwood Property Trust, Inc.: | ||||
Basic (in dollars per share) | $ 0.50 | $ 0.31 | $ 1.20 | $ 1.11 |
Diluted (in dollars per share) | $ 0.49 | $ 0.31 | $ 1.19 | $ 1.09 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Condensed Consolidated Statements of Comprehensive Income | ||||
Net income | $ 150,001 | $ 89,381 | $ 358,955 | $ 311,265 |
Other comprehensive income (loss) (net change by component): | ||||
Cash flow hedges | (6) | (24) | ||
Available-for-sale securities | (579) | 737 | (1,045) | 2,923 |
Foreign currency translation | (4,168) | (945) | (5,238) | (4,903) |
Other comprehensive loss | (4,747) | (214) | (6,283) | (2,004) |
Comprehensive income | 145,254 | 89,167 | 352,672 | 309,261 |
Less: Comprehensive income attributable to non-controlling interests | (9,605) | (4,845) | (21,160) | (17,567) |
Comprehensive income attributable to Starwood Property Trust, Inc. | $ 135,649 | $ 84,322 | $ 331,512 | $ 291,694 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Equity - USD ($) $ in Thousands | Total Starwood Property Trust, Inc. Stockholders' Equity | Common stock | Additional Paid-In Capital | Treasury Stock | Accumulated Deficit | Accumulated Other Comprehensive Income | 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 | 459 | 459 | 459 | |||||
Proceeds from DRIP Plan (in shares) | 21,512 | |||||||
Equity offering costs | (22) | (22) | (22) | |||||
Conversion of 2019 Convertible Notes | 215,377 | $ 112 | 215,265 | 215,377 | ||||
Conversion of 2019 Convertible Notes (Shares) | 11,181,546 | |||||||
Common stock repurchased | (12,090) | $ (12,090) | $ (12,090) | |||||
Common stock repurchased (in shares) | 573,255 | 573,255 | ||||||
Share-based compensation | 16,454 | $ 12 | 16,442 | $ 16,454 | ||||
Share-based compensation (in shares) | 1,215,137 | |||||||
Manager incentive fee paid in stock | 18,642 | $ 9 | 18,633 | 18,642 | ||||
Manager incentive fee paid in stock (in shares) | 900,891 | |||||||
Net income | 293,698 | 293,698 | 17,567 | 311,265 | ||||
Dividends declared | (384,729) | (384,729) | (384,729) | |||||
Other comprehensive loss, net | (2,004) | (2,004) | (2,004) | |||||
VIE non-controlling interests | (291) | (291) | ||||||
Contributions from non-controlling interests | 387,481 | 387,481 | ||||||
Distributions to non-controlling interests | (2,962) | (2,962) | (244,185) | (247,147) | ||||
Sale of controlling interest in majority owned property asset | (319) | (319) | ||||||
Balance at Sep. 30, 2018 | 4,621,237 | $ 2,793 | 4,963,061 | $ (104,194) | (308,343) | 67,920 | 261,040 | 4,882,277 |
Balance (in shares) at Sep. 30, 2018 | 279,302,395 | 5,180,140 | ||||||
Balance at Jun. 30, 2018 | 4,444,822 | $ 2,675 | 4,738,969 | $ (104,194) | (260,762) | 68,134 | 254,869 | 4,699,691 |
Balance (in shares) at Jun. 30, 2018 | 267,541,825 | 5,180,140 | ||||||
Increase (Decrease) in Stockholders' Equity | ||||||||
Proceeds from DRIP Plan | 145 | 145 | 145 | |||||
Proceeds from DRIP Plan (in shares) | 6,530 | |||||||
Equity offering costs | (5) | (5) | (5) | |||||
Conversion of 2019 Convertible Notes | 215,377 | $ 112 | 215,265 | 215,377 | ||||
Conversion of 2019 Convertible Notes (Shares) | 11,181,546 | |||||||
Share-based compensation | 5,849 | $ 4 | 5,845 | 5,849 | ||||
Share-based compensation (in shares) | 441,315 | |||||||
Manager incentive fee paid in stock | 2,844 | $ 2 | 2,842 | 2,844 | ||||
Manager incentive fee paid in stock (in shares) | 131,179 | |||||||
Net income | 84,536 | 84,536 | 4,845 | 89,381 | ||||
Dividends declared | (132,117) | (132,117) | (132,117) | |||||
Other comprehensive loss, net | (214) | (214) | (214) | |||||
VIE non-controlling interests | (1,267) | (1,267) | ||||||
Contributions from non-controlling interests | 12,189 | 12,189 | ||||||
Distributions to non-controlling interests | (9,596) | (9,596) | ||||||
Balance at Sep. 30, 2018 | 4,621,237 | $ 2,793 | 4,963,061 | $ (104,194) | (308,343) | 67,920 | 261,040 | 4,882,277 |
Balance (in shares) at Sep. 30, 2018 | 279,302,395 | 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 | 632 | 632 | $ 632 | |||||
Proceeds from DRIP Plan (in shares) | 27,887 | |||||||
Redemption of Class A Units for common stock | 21,070 | $ 10 | 21,060 | (21,070) | 21,070 | |||
Redemption of Class A Units for common stock (in shares) | 974,176 | |||||||
Equity offering costs | (27) | (27) | (27) | |||||
Conversion of 2019 Convertible Notes | 67,562 | $ 36 | 67,526 | 67,562 | ||||
Conversion of 2019 Convertible Notes (Shares) | 3,611,918 | |||||||
Share-based compensation | 26,364 | $ 12 | 26,352 | 26,364 | ||||
Share-based compensation (in shares) | 1,168,123 | |||||||
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 | 337,795 | 337,795 | 21,160 | 358,955 | ||||
Dividends declared | (406,326) | (406,326) | (406,326) | |||||
Other comprehensive loss, net | (6,283) | (6,283) | (6,283) | |||||
VIE non-controlling interests | (2,792) | (2,792) | ||||||
Contributions from non-controlling interests | 5,294 | 5,294 | ||||||
Distributions to non-controlling interests | (41,531) | (41,531) | ||||||
Balance at Sep. 30, 2019 | 4,655,196 | $ 2,871 | 5,121,671 | $ (104,194) | (417,529) | 52,377 | 257,818 | $ 4,913,014 |
Balance (in shares) at Sep. 30, 2019 | 287,117,159 | 5,180,140 | 287,117,159 | |||||
Balance at Jun. 30, 2019 | 4,637,707 | $ 2,864 | 5,103,771 | $ (104,194) | (421,858) | 57,124 | 265,544 | $ 4,903,251 |
Balance (in shares) at Jun. 30, 2019 | 286,451,361 | 5,180,140 | ||||||
Increase (Decrease) in Stockholders' Equity | ||||||||
Proceeds from DRIP Plan | 253 | 253 | 253 | |||||
Proceeds from DRIP Plan (in shares) | 10,751 | |||||||
Redemption of Class A Units for common stock | 4,697 | $ 2 | 4,695 | (4,697) | ||||
Redemption of Class A Units for common stock (in shares) | 219,831 | |||||||
Equity offering costs | (19) | (19) | (19) | |||||
Share-based compensation | 12,976 | $ 5 | 12,971 | 12,976 | ||||
Share-based compensation (in shares) | 435,216 | |||||||
Net income | 140,396 | 140,396 | 9,605 | 150,001 | ||||
Dividends declared | (136,067) | (136,067) | (136,067) | |||||
Other comprehensive loss, net | (4,747) | (4,747) | (4,747) | |||||
VIE non-controlling interests | (2,615) | (2,615) | ||||||
Contributions from non-controlling interests | 658 | 658 | ||||||
Distributions to non-controlling interests | (10,677) | (10,677) | ||||||
Balance at Sep. 30, 2019 | $ 4,655,196 | $ 2,871 | $ 5,121,671 | $ (104,194) | $ (417,529) | $ 52,377 | $ 257,818 | $ 4,913,014 |
Balance (in shares) at Sep. 30, 2019 | 287,117,159 | 5,180,140 | 287,117,159 |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Equity (Parenthetical) - $ / shares | Aug. 07, 2019 | May 08, 2019 | Feb. 28, 2019 | Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 |
Condensed Consolidated Statements of Equity | |||||||
Dividends declared per common share | $ 0.48 | $ 0.48 | $ 0.48 | $ 0.48 | $ 0.48 | $ 1.44 | $ 1.44 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2019 | Sep. 30, 2018 | |
Cash Flows from Operating Activities: | ||
Net income | $ 358,955 | $ 311,265 |
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 | 25,942 | 18,156 |
Amortization of discounts and deferred financing costs on senior notes | 5,830 | 9,674 |
Accretion of net discount on investment securities | (10,338) | (12,013) |
Accretion of net deferred loan fees and discounts | (24,193) | (28,954) |
Share-based compensation | 26,364 | 16,454 |
Share-based component of incentive fees | 10,977 | 18,642 |
Change in fair value of investment securities | (995) | (7,854) |
Change in fair value of consolidated VIEs | (32,984) | (12,173) |
Change in fair value of servicing rights | 2,308 | 8,991 |
Change in fair value of loans held-for-sale | (65,678) | (26,573) |
Change in fair value of derivatives | (16,043) | (24,339) |
Foreign currency (gain) loss, net | 17,134 | 3,734 |
Gain on sale of investments and other assets | (28,157) | (25,559) |
Impairment charges on properties and related intangibles | 1,392 | 1,864 |
Loan loss provision, net | 3,242 | 27,726 |
Depreciation and amortization | 86,172 | 101,760 |
Loss (earnings) from unconsolidated entities | 31,636 | (6,633) |
Distributions of earnings from unconsolidated entities | 9,730 | 5,001 |
Loss on extinguishment of debt | 10,738 | 2,726 |
Origination and purchase of loans held-for-sale, net of principal collections | (2,549,697) | (1,386,609) |
Proceeds from sale of loans held-for-sale | 1,774,794 | 1,243,109 |
Changes in operating assets and liabilities: | ||
Related-party payable, net | (19,557) | (17,083) |
Accrued and capitalized interest receivable, less purchased interest | (71,906) | (37,314) |
Other assets | (112,723) | (32,348) |
Accounts payable, accrued expenses and other liabilities | (2,734) | 22,997 |
Net cash (used in) provided by operating activities | (569,791) | 174,647 |
Cash Flows from Investing Activities: | ||
Origination and purchase of loans held-for-investment | (2,987,685) | (3,495,080) |
Proceeds from principal collections on loans | 2,312,992 | 2,225,575 |
Proceeds from loans sold | 945,066 | 742,496 |
Purchase of investment securities | (5,165) | (312,339) |
Proceeds from sales of investment securities | 3,978 | 6,016 |
Proceeds from principal collections on investment securities | 118,892 | 355,757 |
Infrastructure lending business combination | (2,011,428) | |
Proceeds from sales and insurance recoveries on properties | 52,336 | 105,548 |
Purchases and additions to properties and other assets | (22,977) | (44,741) |
Investment in unconsolidated entities | (8,365) | (3,100) |
Distribution of capital from unconsolidated entities | 12,455 | 21,448 |
Payments for purchase or termination of derivatives | (36,360) | (18,210) |
Proceeds from termination of derivatives | 12,979 | 15,521 |
Net cash provided by (used in) investing activities | 398,146 | (2,412,537) |
Cash Flows from Financing Activities: | ||
Proceeds from borrowings | 6,084,209 | 6,845,138 |
Principal repayments on and repurchases of borrowings | (5,549,756) | (3,880,450) |
Payment of deferred financing costs | (45,403) | (63,219) |
Proceeds from common stock issuances | 632 | 459 |
Payment of equity offering costs | (27) | (22) |
Payment of dividends | (402,519) | (378,096) |
Contributions from non-controlling interests | 5,294 | 9,066 |
Distributions to non-controlling interests | (41,531) | (247,147) |
Purchase of treasury stock | 0 | (12,090) |
Issuance of debt of consolidated VIEs | 149,949 | 26,849 |
Repayment of debt of consolidated VIEs | (158,315) | (166,387) |
Distributions of cash from consolidated VIEs | 38,607 | 76,294 |
Net cash provided by financing activities | 81,140 | 2,210,395 |
Net increase (decrease) in cash, cash equivalents and restricted cash | (90,505) | (27,495) |
Cash, cash equivalents and restricted cash, beginning of period | 487,865 | 418,273 |
Effect of exchange rate changes on cash | (2,702) | (757) |
Cash, cash equivalents and restricted cash, end of period | 394,658 | 390,021 |
Supplemental disclosure of cash flow information: | ||
Cash paid for interest | 367,291 | 241,173 |
Income taxes paid | 8,848 | 8,223 |
Supplemental disclosure of non-cash investing and financing activities: | ||
Dividends declared, but not yet paid | 136,533 | 132,408 |
Consolidation of VIEs (VIE asset/liability additions) | 6,103,915 | 3,438,933 |
Deconsolidation of VIEs (VIE asset/liability reductions) | 341,186 | 1,395,168 |
Reclassification of residential loans held-for-sale to held-for-investment | 340,948 | |
Settlement of 2019 Convertible Notes in shares | 75,525 | 245,172 |
Settlement of loans transferred as secured borrowings | 74,692 | |
Net assets acquired through foreclosure | 27,416 | |
Redemption of Class A Units for common stock | 21,070 | |
Lease liabilities arising from obtaining right-of-use assets | 9,626 | |
Net assets acquired from consolidated VIEs | $ 8,613 | 27,737 |
Fair value of assets acquired, net of cash and restricted cash | 2,020,037 | |
Fair value of liabilities assumed | 8,609 | |
Contribution of Woodstar II Portfolio net assets from non-controlling interests | $ 378,415 |
Business and Organization
Business and Organization | 9 Months Ended |
Sep. 30, 2019 | |
Business and Organization | |
Business and Organization | 1. Business and Organizatio n 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 September 30, 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 | 9 Months Ended |
Sep. 30, 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 and nine months ended September 30, 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, we have financed a pool of our loans through a collateralized loan obligation (“CLO”) which is considered a VIE. We also hold interests in certain other entities which are considered VIEs as the limited partners of those 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 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 . 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 We have elected the fair value option for certain eligible financial assets and liabilities of our consolidated securitization VIEs, residential loans held-for-investment, 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 residential mortgage loans held-for-investment were made in order to maintain consistency across all our residential mortgage loans. 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 or we have elected to apply the fair value option at purchase. Loan Impairment We evaluate each loan classified as held-for-investment not under the fair value option 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 as of recognition of a $12.0 million lease liability and corresponding right-of-use asset, which are classified within “Accounts payable, accrued expenses and other liabilities” and “Other assets”, respectively, in our condensed consolidated balance sheet as of September 30, 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 (the “Convertible 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 and nine months ended September 30, 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 On August 28, 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820) – Disclosure Framework 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 |
Acquisitions and Divestitures
Acquisitions and Divestitures | 9 Months Ended |
Sep. 30, 2019 | |
Acquisitions and Divestitures | |
Acquisitions and Divestitures | 3. Acquisitions and Divestitures Investing and Servicing Segment Property Portfolio During the three and nine months ended September 30, 2019, our Investing and Servicing Segment acquired $8.6 million in net assets of a commercial real estate property from a CMBS trust for a gross purchase price of $8.8 million. This property, aggregated with the controlling interests in million, comprise the Investing and Servicing Segment Property Portfolio (the “REIS Equity Portfolio”). When the properties are acquired from CMBS trusts that are consolidated as VIEs on our balance sheet, the acquisitions are reflected as repayment of debt of consolidated VIEs in our condensed consolidated statements of cash flows. During the three and nine months ended September 30, 2019, we sold a property within the Investing and Servicing Segment for $51.5 million. In connection with this sale, we recognized a gain of million was attributable to non-controlling interests. During the three and nine months ended September 30, 2018, we sold million non-controlling interest in the property. During the nine months ended September 30, 2018, of the gain on sale was attributable to non-controlling interests during the three months ended September 30, 2018. |
Loans
Loans | 9 Months Ended |
Sep. 30, 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 for either. The following tables summarize our investments in mortgages and loans by subordination class as of September 30, 2019 and December 31, 2018 (dollars in thousands): Weighted Weighted Average Life Carrying Face Average (“WAL”) September 30, 2019 Value Amount Coupon (1) (years)(2) First mortgages (3) $ 6,532,017 $ 6,557,131 6.2 % 2.0 First priority infrastructure loans 1,281,815 1,292,807 5.5 % 4.6 Subordinated mortgages (4) 53,008 54,143 8.6 % 3.0 Mezzanine loans (3) 545,494 546,434 11.2 % 1.8 Residential loans, fair value option (5) 479,169 465,344 6.1 % 3.6 Other 60,995 64,731 8.2 % 1.8 Total loans held-for-investment 8,952,498 8,980,590 Loans held-for-sale, fair value option, residential (5) 701,610 677,548 6.4 % 3.5 Loans held-for-sale, commercial ($468,583 under fair value option) 576,577 566,891 4.1 % 8.3 Loans held-for-sale, infrastructure 164,122 168,445 3.4 % 1.8 Total gross loans 10,394,807 10,393,474 Loan loss allowance (33,035) — Total net loans $ 10,361,772 $ 10,393,474 December 31, 2018 First mortgages (3) $ 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 (4) 52,778 53,996 8.9 % 3.7 Mezzanine loans (3) 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) Calculated using LIBOR or other applicable index rates as of September 30, 2019 and December 31, 2018 for variable rate loans (2) 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. (3) 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 $809.5 million and $1.0 billion being classified as first mortgages as of September 30, 2019 and December 31, 2018, respectively. (4) 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. (5) During the three and nine months ended September 30, 2019, $340.9 million of residential loans held-for-sale were reclassified into residential loans held-for-investment. During the three and nine months ended September 30, 2018, the Company received distributions totaling $2.8 million and $15.1 million, respectively, from a profit participation in a mortgage loan that was repaid in 2016. The loan was secured by a retail and hospitality property located in the Times Square area of New York City. The profit participation is accounted for as a loan in accordance with the acquisition, development and construction accounting guidance within ASC 310-10, which resulted in distributions in excess of basis being recognized within interest income in our consolidated statements of operations. There were no distributions from profit participations received during the three and nine months ended September 30, 2019. As of September 30, 2019, our variable rate loans held-for-investment were as follows (dollars in thousands): Carrying Weighted-average September 30, 2019 Value Spread Above Index Commercial loans $ 6,716,670 4.4 % First priority infrastructure loans 1,281,815 3.4 % Total variable rate loans held-for-investment $ 7,998,485 4.3 % 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 September 30, 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 September 30, 2019 1 $ 598 $ — $ — $ — $ 23,013 $ — $ 23,611 0.2 % 2 3,640,565 — 37,999 207,997 — — 3,886,561 37.4 % 3 2,695,552 — 3,032 337,497 31,141 — 3,067,222 29.5 % 4 — — — — — — — — % 5 59,866 — — — — — 59,866 0.6 % N/A 135,436 (1) 1,281,815 (2) 11,977 (1) — 6,841 (1) — 1,436,069 13.8 % $ 6,532,017 $ 1,281,815 $ 53,008 $ 545,494 $ 60,995 $ — 8,473,329 Residential loans held-for-investment, fair value option 479,169 4.6 % Loans held-for-sale 1,442,309 13.9 % Total gross loans $ 10,394,807 100.0 % 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) Principally 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 September 30, 2019, we concluded that no additional impairment charges or releases thereof were required. During the nine months ended September 30, 2019, we charged-off an allowance for impaired loans of million of unamortized discount). In April 2019, we foreclosed on a first mortgage loan on a grocery distribution facility located in Orlando, Florida and obtained physical possession of the underlying collateral property. As of the foreclosure date, the appraised value of the property exceeded the As of September 30, 2019, we had allowances for impaired loans of $29.9 million. Of this amount, $21.6 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 September 30, 2019. 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 and nine months ended September 30, 2019 was $156.5 million and $178.1 million, respectively. As of September 30, 2019, we held TDRs with unfunded commitments of $4.3 million. There were As of September 30, 2019, the department store loans discussed above were 90 days or greater past due, as were $5.2 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 non-accretable difference. 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 Nine Months Ended September 30, 2019 2018 Allowance for loan losses at January 1 $ 39,151 $ 4,330 Provision for (reversal of) loan losses 3,242 (2,127) Provision for impaired loans — 29,853 Charge-offs (9,358) — Recoveries — — Allowance for loan losses at September 30 $ 33,035 $ 32,056 Recorded investment in loans related to the allowance for loan loss $ 254,070 $ 287,242 The activity in our loan portfolio was as follows (amounts in thousands): For the Nine Months Ended September 30, 2019 2018 Balance at January 1 $ 9,794,254 $ 7,382,641 Acquisitions/originations/additional funding 5,607,829 5,006,725 Acquisition of Infrastructure Lending Portfolio — 1,826,423 Capitalized interest (1) 79,869 44,293 Basis of loans sold (2) (2,713,237) (1,985,388) Loan maturities/principal repayments (2,429,078) (2,383,658) Discount accretion/premium amortization 24,193 28,954 Changes in fair value 65,678 26,573 Unrealized foreign currency translation loss (37,191) (17,095) Loan loss provision, net (3,242) (27,726) Loan foreclosure (27,303) — Transfer to/from other asset classifications — 50 Balance at September 30 $ 10,361,772 $ 9,901,792 (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 | 9 Months Ended |
Sep. 30, 2019 | |
Investment Securities | |
Investment Securities | 5. Investment Securities Investment securities were comprised of the following as of September 30, 2019 and December 31, 2018 (amounts in thousands): Carrying Value as of September 30, 2019 December 31, 2018 RMBS, available-for-sale $ 195,297 $ 209,079 RMBS, fair value option (1) 111,122 87,879 CMBS, fair value option (1) 1,127,637 1,157,508 Held-to-maturity (“HTM”) debt securities, amortized cost 556,255 644,149 Equity security, fair value 11,286 11,893 Subtotal — 2,001,597 2,110,508 VIE eliminations (1) (1,192,460) (1,204,040) Total investment securities $ 809,137 $ 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 September 30, 2019 Purchases $ — $ 52,845 $ 10,214 $ — $ — $ (57,894) $ 5,165 Sales — — 49,725 — — (49,725) — Principal collections 7,445 4,680 15,859 35,069 — (17,196) 45,857 Three Months Ended September 30, 2018 Purchases $ — $ 45,095 $ 26,258 $ 289,100 $ — $ (68,579) $ 291,874 Acquisition of Infrastructure Lending Portfolio — — — 65,060 — — 65,060 Sales 2,046 — 22,065 — — (18,902) 5,209 Principal collections 9,246 119 22,031 20,577 — (17,903) 34,070 RMBS, RMBS, fair CMBS, fair HTM Equity Securitization available-for-sale value option value option Securities Security VIEs (1) Total Nine Months Ended September 30, 2019 Purchases $ — $ 79,117 $ 62,427 $ — $ — $ (136,379) $ 5,165 Sales — 41,501 112,426 — — (149,949) 3,978 Principal collections 20,222 9,772 37,768 89,737 — (38,607) 118,892 Nine Months Ended September 30, 2018 Purchases $ — $ 45,095 $ 118,166 $ 289,100 $ — $ (140,022) $ 312,339 Acquisition of Infrastructure Lending Portfolio — — — 65,060 — — 65,060 Sales 2,853 — 30,012 — — (26,849) 6,016 Principal collections 27,432 119 82,812 323,061 — (77,667) 355,757 (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 September 30, 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 September 30, 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 September 30, 2019 RMBS $ 152,632 $ (9,805) $ 142,827 $ (333) $ 52,803 $ — $ 52,470 $ 195,297 December 31, 2018 RMBS $ 165,461 $ (9,897) $ 155,564 $ (31) $ 53,546 $ — $ 53,515 $ 209,079 Weighted Average Coupon (1) Weighted Average WAL September 30, 2019 RMBS 3.3 % BB- 5.8 December 31, 2018 RMBS 3.7 % CCC- 6.0 (1) Calculated using the September 30, 2019 and December 31, 2018 one-month LIBOR rate of 2.016% 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 September 30, 2019, approximately $165.9 million, or 84.9%, of RMBS were variable rate and paid interest at LIBOR plus a weighted average spread of 1.24%. 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 September 30, 2019 and December 31, 2018 (amounts in thousands): September 30, 2019 December 31, 2018 Principal balance $ 286,717 $ 309,497 Accretable yield (56,148) (54,779) Non-accretable difference (87,742) (99,154) Total discount (143,890) (153,933) Amortized cost $ 142,827 $ 155,564 The principal balance of credit deteriorated RMBS was $270.9 million and $290.8 million as of September 30, 2019 and December 31, 2018, respectively. Accretable yield related to these securities totaled $50.0 million and $49.5 million as of September 30, 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 and nine months ended September 30, 2019 (amounts in thousands): Non-Accretable Three Months Ended September 30, 2019 Accretable Yield Difference Balance as of July 1, 2019 $ 54,821 $ 92,570 Accretion of discount (2,446) — Principal write-downs, net — (1,055) Transfer to/from non-accretable difference 3,773 (3,773) Balance as of September 30, 2019 $ 56,148 $ 87,742 Nine Months Ended September 30, 2019 Balance as of January 1, 2019 $ 54,779 $ 99,154 Accretion of discount (7,484) — Principal write-downs, net — (2,559) Transfer to/from non-accretable difference 8,853 (8,853) Balance as of September 30, 2019 $ 56,148 $ 87,742 We have engaged a third party manager who specializes in RMBS to execute the trading of RMBS, the cost of which was $0.3 million for both the three months ended September 30, 2019 and 2018, and $1.1 million and $1.3 million for the nine months ended September 30, 2019 and 2018, respectively, 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 September 30, 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 September 30, 2019 RMBS $ 1,520 $ — $ (333) $ — As of December 31, 2018 RMBS $ 2,148 $ — $ (31) $ — As of both September 30, 2019 and December 31, 2018, there was one security with unrealized losses reflected in the table above. After evaluating the security and recording adjustments for credit-related OTTI, we concluded that the remaining unrealized losses reflected above were 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 September 30, 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 $2.8 billion, respectively. As of September 30, 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 $111.1 million and $61.7 million, respectively. The $1.2 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 $46.3 million at September 30, 2019) is eliminated against VIE liabilities before arriving at our GAAP balance for fair value option investment securities. As of September 30, 2019, $118.4 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 September 30, 2019 and December 31, 2018 (amounts in thousands): Net Carrying Amount Gross Unrealized Gross Unrealized (Amortized Cost) Holding Gains Holding Losses Fair Value September 30, 2019 CMBS $ 360,640 $ 1,008 $ (2,968) $ 358,680 Preferred interests 141,567 1,254 — 142,821 Infrastructure bonds 54,048 122 (1,369) 52,801 Total $ 556,255 $ 2,384 $ (4,337) $ 554,302 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 September 30, 2019 (amounts in thousands): Preferred Infrastructure CMBS Interests Bonds Total Less than one year $ 334,249 $ — $ — $ 334,249 One to three years 26,391 — 9,013 35,404 Three to five years — 141,567 — 141,567 Thereafter — — 45,035 45,035 Total $ 360,640 $ 141,567 $ 54,048 $ 556,255 As of September 30, 2019 and December 31, 2018, $20.7 million and $21.2 million, respectively, of our infrastructure bonds with an aggregate principal balance of $33.7 million and $34.2 million, respectively, were originally acquired with deteriorated credit quality and had no accretable yield and an aggregate non-accretable difference of $13.0 million. 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 $11.3 million and $11.9 million as of September 30, 2019 and December 31, 2018, respectively. As of September 30, 2019, our shares represent an approximate 2% interest in SEREF. |
Properties
Properties | 9 Months Ended |
Sep. 30, 2019 | |
Properties | |
Properties | 6. Propertie s 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 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 $627.9 million and federal, state and county sponsored financing and other debt of $405.8 million as of September 30, 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 communities acquired during the year ended December 31, 2018. The Woodstar II Portfolio includes total gross properties and lease intangibles of 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 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 $192.3 million as of September 30, 2019. 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. The REIS Equity Portfolio includes total gross properties and lease intangibles of $337.5 million and debt of $225.4 million as of September 30, 2019. Refer to Note 3 for further discussion of the REIS Equity Portfolio. The table below summarizes our properties held as of September 30, 2019 and December 31, 2018 (dollars in thousands): Depreciable Life September 30, 2019 December 31, 2018 Property Segment Land and land improvements 0 – 15 years $ 640,831 $ 648,972 Buildings and building improvements 5 – 45 years 1,969,326 1,980,283 Furniture & fixtures 3 – 7 years 51,148 46,048 Investing and Servicing Segment Land and land improvements 0 – 15 years 69,640 82,332 Buildings and building improvements 3 – 40 years 221,796 213,010 Furniture & fixtures 2 – 5 years 2,752 2,158 Commercial and Residential Lending Segment (1) Land and land improvements 0 – 7 years 11,386 — Buildings 20 – 23 years 16,067 — Properties, cost 2,982,946 2,972,803 Less: accumulated depreciation (253,408) (187,913) Properties, net $ 2,729,538 $ 2,784,890 (1) Represents properties acquired through loan foreclosure. Refer to Note 4 for further discussion. During the three and nine months ended September 30, 2019, we sold one operating property for $51.5 million. In connection with this sale, we recognized a gain of million, respectively, within gain on sale of investments and other assets in our condensed consolidated statements of operations. million non-controlling interest in the property. During the nine months ended September 30, 2018, 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) $ 67,051 2020 170,056 2021 117,115 2022 110,199 2023 94,699 Thereafter 818,876 Total $ 1,377,996 |
Investment in Unconsolidated En
Investment in Unconsolidated Entities | 9 Months Ended |
Sep. 30, 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 September 30, 2019 and December 31, 2018 (dollars in thousands): Participation / Carrying value as of Ownership % (1) September 30, 2019 December 31, 2018 Equity method: Retail Fund 33% $ 71,824 $ 114,362 Investor entity which owns equity in an online real estate company 50% 9,441 9,372 Equity interests in commercial real estate 50% 2,165 6,294 Equity interest in and advances to a residential mortgage originator (2) N/A 9,404 9,082 Various 25% - 50% 8,277 6,984 101,111 146,094 Other: Equity interest in a servicing and advisory business (3) 4% — 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% 15,779 10,239 25,004 25,671 $ 126,115 $ 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. (3) During the nine months ended September 30, 2019, we received a capital distribution of $8.4 million and our equity interest was reduced to 4% . 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 nine months ended September 30, 2019, the Retail Fund reported unrealized decreases in the fair value of its real estate properties, which resulted in a million decrease to our investment. This amount was recognized within earnings (loss) from unconsolidated entities in our condensed consolidated statement of operations during the nine months ended September 30, 2019. Refer to Note 23 for further discussion. As of September 30, 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 differences between the carrying value of our equity method investments and the underlying equity in the net assets of the investees as of September 30, 2019. During the three and nine months ended September 30, 2019, we did not become aware of any observable price changes in our other investments accounted for under the fair value practicability exception (whereby we measure those investments at cost, less impairment, plus or minus observable price changes) or any indicators of impairment. |
Goodwill and Intangibles
Goodwill and Intangibles | 9 Months Ended |
Sep. 30, 2019 | |
Goodwill and Intangibles | |
Goodwill and Intangibles | 8. Goodwil l and Intangibles Goodwill Infrastructure Lending Segment The Infrastructure Lending Segment’s goodwill of $119.4 million at both September 30, 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 September 30, 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 September 30, 2019 and December 31, 2018, the balance of the domestic servicing intangible was net of $24.8 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 September 30, 2019 and December 31, 2018, the domestic servicing intangible had a balance of $43.0 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 September 30, 2019 and December 31, 2018 (amounts in thousands): As of September 30, 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 $ 18,249 $ — $ 18,249 $ 20,557 $ — $ 20,557 In-place lease intangible assets 186,660 (109,145) 77,515 198,220 (100,873) 97,347 Favorable lease intangible assets 35,917 (11,734) 24,183 36,895 (9,766) 27,129 Total net intangible assets $ 240,826 $ (120,879) $ 119,947 $ 255,672 $ (110,639) $ 145,033 The following table summarizes the activity within intangible assets for the nine months ended September 30, 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 Acquisition of additional REIS Equity Portfolio property — 277 — 277 Amortization — (15,284) (2,519) (17,803) Sales — (2,612) — (2,612) Foreign exchange loss — (1,160) (321) (1,481) Impairment (1) — (1,053) (106) (1,159) Changes in fair value due to changes in inputs and assumptions (2,308) — — (2,308) Balance as of September 30, 2019 $ 18,249 $ 77,515 $ 24,183 $ 119,947 (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) $ 4,935 2020 16,502 2021 14,197 2022 11,727 2023 8,556 Thereafter 45,781 Total $ 101,698 |
Secured Borrowings
Secured Borrowings | 9 Months Ended |
Sep. 30, 2019 | |
Secured financing agreements | |
Secured Financing Agreements | |
Secured Financing Agreements | 9. Secured Borrowings Secured Financing Agreements The following table is a summary of our secured financing agreements in place as of September 30, 2019 and December 31, 2018 (dollars in thousands): Outstanding Balance at Current Extended Weighted Average Pledged Asset Maximum September 30, December 31, Maturity Maturity (a) Pricing Carrying Value Facility Size 2019 2018 Repurchase Agreements: Commercial Loans Aug 2020 to Jan 2024 (b) Aug 2021 to Apr 2028 (b) (c) $ 4,458,046 $ 7,879,032 (d) $ 2,945,331 $ 3,598,311 Residential Loans Feb 2021 N/A LIBOR + 2.10% 16,332 400,000 13,190 — Infrastructure Loans Feb 2020 to Jul 2022 Feb 2021 to Jul 2027 LIBOR + 1.75% 316,759 1,000,000 263,664 — Conduit Loans Feb 2020 to Jun 2022 Feb 2021 to Jun 2023 LIBOR + 2.22% 358,405 363,225 234,025 35,034 CMBS/RMBS Jun 2020 to Dec 2028 (e) Sep 2020 to Oct 2029 (e) (f) 1,069,948 778,025 676,648 656,405 Total Repurchase Agreements 6,219,490 10,420,282 4,132,858 4,289,750 Other Secured Financing: Borrowing Base Facility Apr 2022 Apr 2024 LIBOR + 2.25% 49,754 650,000 (g) 37,313 — Infrastructure Acquisition Facility Sep 2021 Sep 2022 (h) 1,062,553 1,086,201 883,173 1,551,148 Property Mortgages - Fixed rate Nov 2024 to Aug 2052 (i) N/A 3.41% 1,921,951 1,453,116 1,452,970 1,475,382 Property Mortgages - Variable rate May 2020 to Apr 2025 N/A LIBOR + 2.44% 831,275 694,351 643,261 645,344 Term Loan and Revolver (j) N/A (j) N/A (j) 500,000 400,000 300,000 FHLB Feb 2021 N/A (k) 1,164,449 2,000,000 780,754 500,000 Total Other Secured Financing 5,029,982 6,383,668 4,197,471 4,471,874 $ 11,249,472 $ 16,803,950 8,330,329 8,761,624 Unamortized net discount (2,920) (963) Unamortized deferred financing costs (79,321) (77,096) $ 8,248,088 $ 8,683,565 (a) Subject to certain conditions as defined in the respective facility agreement. (b) For certain facilities, borrowings collateralized by loans existing at maturity may remain outstanding until such loan collateral matures, subject to certain specified conditions. (c) Certain facilities with an outstanding balance of $593.8 million as of September 30, 2019 are indexed to GBP LIBOR and EURIBOR. The remainder have a weighted average rate of LIBOR + 1.93% . (d) The aggregate initial maximum facility size of $6.8 billion may be increased at our option, subject to certain conditions. This amount includes such upsizes. (e) Certain facilities with an outstanding balance of $393.8 million as of September 30, 2019 carry a rolling 11-month or 12-month term which may reset monthly with the lender's consent. These facilities carry no maximum facility size. (f) A facility with an outstanding balance of $78.6 million as of September 30, 2019 has a fixed annual interest rate of 4.09% . All other facilities are variable rate with a weighted average rate of LIBOR + 1.55% . (g) The initial maximum facility size of $300.0 million may be increased to $650.0 million, subject to certain conditions. (h) 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. (i) The weighted average maturity is 9.3 years as of September 30, 2019. (j) Consists of: (i) a $400.0 million term loan facility that matures in July 2026 with an annual interest rate of LIBOR + 2.50% ; and (ii) a $100.0 million revolving credit facility that matures in July 2024 with an annual interest rate of LIBOR + 3.00% . These facilities are secured by the equity interests in certain of our subsidiaries which totaled $3.5 billion as of September 30, 2019. (k) FHLB financing with an outstanding balance of $312.0 million as of September 30, 2019 has a weighted average fixed annual interest rate of 2.08% . The remainder is variable rate with a weighted average rate of LIBOR + 0.28% . 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 February 2019, we entered into a $500.0 million Infrastructure Loans repurchase facility. The facility carries a one-year initial term with a one-year extension option and an annual interest rate of LIBOR + 1.75%. In February 2019, we amended a Residential Loans repurchase facility to increase available borrowings by $200.0 million and extend the current maturity from June 2019 to February 2021. 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. In April 2019, we amended the Borrowing Base Facility to extend the current maturity from February 2021 to April 2022 with two one-year extension options. In July 2019, we entered into the following credit agreements: (i) a $400.0 million term loan facility that carries a seven-year term and an annual interest rate of LIBOR + 2.50%; and (ii) a $100.0 million revolving credit facility that carries a five-year term and an annual interest rate of LIBOR + 3.00%. A portion of the net proceeds from the term loan was used to repay the amount outstanding under our previous term loan. We recognized a loss on extinguishment of debt of $1.5 million in our condensed consolidated statements of operations in connection with the repayment of our previous term loan. In July 2019, we entered into a $500.0 million Infrastructure Loans repurchase facility to finance loans within the Infrastructure Lending Segment. The facility carries a of which is at our discretion. The facility also carries a term-match to the respective collateral for an additional term after the last day of the revolving period, with such term-match not to exceed the eight-year life of the facility. The facility has an annual interest rate of During the three and nine months ended September 30, 2019, we entered into and amended several Commercial Loans repurchase facilities resulting in an aggregate upsize of $550.0 million and $1.6 billion, respectively, with weighted average spreads over the applicable index rates of index + 2.33% and index + 2.21%, respectively. Our secured financing agreements contain certain financial tests and covenants. As of September 30, 2019, we were in compliance with all such covenants. 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 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 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 agreement. For the three and nine months ended September 30, 2019, approximately $8.1 million and $24.9 million, respectively, of amortization of deferred financing costs from secured financing agreements was included in interest expense on our condensed consolidated statements of operations. For the three and nine months ended September 30, 2018, approximately $6.6 million and $17.5 million, respectively, of amortization of deferred financing costs from secured financing agreements was included in interest expense on our condensed consolidated statements of operations. Collateralized Loan Obligations In August 2019, we refinanced a pool of our commercial loans held-for-investment through a CLO, STWD 2019-FL1. On the closing date, the CLO issued $1.1 billion principal amount of notes, of which $936.4 million was purchased by third party investors. We retained $86.6 million of notes, along with preferred shares with a liquidation preference of $77.0 million. The CLO contains a reinvestment feature that, subject to certain eligibility criteria, allows us to contribute new loans or participation interests in loans to the CLO in exchange for cash. For the three months ended September 30, 2019, we utilized the reinvestment feature, contributing $1.8 million of additional interests into the CLO. The following table is a summary of our CLO as of September 30, 2019 (amounts in thousands): Face Carrying Weighted Count Amount Value Average Spread Maturity Collateral assets 21 $ 1,098,817 $ 1,098,817 LIBOR + 3.23% (a) Aug 2023 (b) Financing 1 936,375 927,436 LIBOR + 1.65% (c) July 2038 (d) (a) Represents the weighted-average coupon earned on variable rate loans during the three months ended September 30, 2019. Of the loans financed by the CLO, 9% earned fixed weighted average interest of 6.84% . (b) Represents the weighted-average maturity, assuming the extended contractual maturity of the collateral assets. (c) Represents the weighted-average cost of financing incurred during the three months ended September 30, 2019, inclusive of deferred issuance costs. (d) Repayments of the CLO are tied to timing of the related collateral asset repayments. The term of the CLO financing obligation represents the legal final maturity date. We incurred $9.2 million of issuance costs in connection with the CLO, which are amortized on an effective yield basis over the estimated life of the CLO. As of September 30, 2019, our unamortized issuance costs were $8.9 million. The CLO is considered a VIE, for which we are deemed the primary beneficiary. We therefore consolidate the CLO. Refer to Note 14 for further discussion. Maturities 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. Repurchase Other Secured Agreements Financing CLO Total 2019 (remainder of) $ 53,273 $ 405,283 $ — $ 458,556 2020 474,502 198,376 — 672,878 2021 1,123,670 823,199 — 1,946,869 2022 681,928 685,635 — 1,367,563 2023 1,106,086 582,157 — 1,688,243 Thereafter 693,399 1,502,821 936,375 (a) 3,132,595 Total $ 4,132,858 $ 4,197,471 $ 936,375 $ 9,266,704 (a) Assumes utilization of the reinvestment feature. |
Unsecured Senior Notes
Unsecured Senior Notes | 9 Months Ended |
Sep. 30, 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 September 30, 2019 and December 31, 2018 (dollars in thousands): Remaining Coupon Effective Maturity Period of Carrying Value at Rate Rate (1) Date Amortization September 30, 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 1.3 years 500,000 500,000 2021 Senior Notes (December) 5.00 % 5.32 % 12/15/2021 2.2 years 700,000 700,000 2023 Convertible Notes 4.38 % 4.86 % 4/1/2023 3.5 years 250,000 250,000 2025 Senior Notes 4.75 % 5.04 % 3/15/2025 5.5 years 500,000 500,000 Total principal amount 1,950,000 2,027,969 Unamortized discount—Convertible Notes (3,865) (4,644) Unamortized discount—Senior Notes (13,216) (16,416) Unamortized deferred financing costs (6,226) (8,078) Carrying amount of debt components $ 1,926,693 $ 1,998,831 Carrying amount of conversion option equity components recorded in additional paid-in capital for outstanding convertible notes $ 3,755 $ 3,755 (1) Effective rate includes the effects of underwriter purchase discount and the adjustment for the conversion option on our Convertible Notes, the value of which reduced the initial liability and was recorded in additional paid-in capital. Convertible Senior Notes During the nine months ended September 30, 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. During the three and nine months ended September 30, 2018, we received redemption notices related to the 2019 Notes with a par amount totaling We recognized interest expense of $3.1 million and $9.3 million during the three and nine months ended September 30, 2019, respectively, from our unsecured Convertible Notes. We recognized interest expense of $5.9 million and $24.8 million during the three and nine months ended September 30, 2018, respectively, from our unsecured Convertible Notes. The following table details the conversion attributes of our Convertible Notes outstanding as of September 30, 2019 (amounts in thousands, except rates): September 30, 2019 Conversion Spread Value - Shares (3) Conversion Conversion For the Three Months Ended September 30, For the Nine Months Ended September 30, Rate (1) Price (2) 2019 2018 2019 2018 2019 Notes N/A N/A — 542 — 559 2023 Notes 38.5959 $ 25.91 — — — — — 542 — 559 (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 September 30, 2019 and 2018, the market price of the Company’s common stock was $24.22 and $21.52 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 $16.3 million at September 30, 2019 as the closing market price 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 $233.7 million as of September 30, 2019. |
Loan Securitization_Sale Activi
Loan Securitization/Sale Activities | 9 Months Ended |
Sep. 30, 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 and nine months ended September 30, 2019 and 2018 (amounts in thousands): Repayment of repurchase Face Amount Proceeds agreements For the Three Months Ended September 30, 2019 $ 262,528 $ 274,714 $ 201,363 2018 360,651 372,300 272,156 For the Nine Months Ended September 30, 2019 $ 787,160 $ 826,932 $ 608,348 2018 825,610 854,065 623,538 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 and nine months ended September 30, 2019, we consolidated the securitization VIEs into which our residential loans were sold. In these instances, we retained interests in the VIEs. 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 September 30, 2019 $ 53,288 $ 53,249 $ 547,660 $ 571,333 $ — $ — 2018 550,000 547,776 374,071 389,044 — — For the Nine Months Ended September 30, 2019 $ 554,710 $ 551,700 $ 911,713 $ 947,862 $ — $ — 2018 746,400 742,496 374,071 389,044 — — During the three and nine months ended September 30, 2019, we recognized a $6.4 million and $6.7 million, respectively, change in fair value of mortgage loans held-for-sale, net in our condensed consolidated statements of operations in connection with residential mortgage loan securitizations. During the three and nine months ended September 30, 2018, we recognized a $2.4 million change in fair value of mortgage loans held-for-sale, net in our condensed consolidated statements of operations in connection with a residential mortgage loan securitization. During the three and nine months ended September 30, 2019, gains recognized by the Commercial and Residential Lending Segment on sales of commercial loans were $0.5 million and $3.5 million, respectively. During the three and nine months ended September 30, 2018, gains (losses) recognized by the Commercial and Residential Lending Segment on sales of loans were not material. 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 and nine months ended September 30, 2019, the Infrastructure Lending Segment sold loans held-for-sale with an aggregate face amount of $47.3 million and $404.1 million, respectively, for proceeds of $47.0 million and $393.3 million, respectively. A gain of $3.1 million was recognized during the nine months ended September 30, 2019. There was |
Derivatives and Hedging Activit
Derivatives and Hedging Activity | 9 Months Ended |
Sep. 30, 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 September 30, 2019 and December 31, 2018, the Company did not have any designated hedges. As of September 30, 2018, the Company had interest rate swap that had been designated as a cash flow hedge of the interest rate risk associated with forecasted interest payments. During the three and nine months ended September 30, 2018, the impact of this cash flow hedge 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; ● Forward loan purchase commitments whereby we agree to buy a specified amount of residential mortgage loans at a future date for a specified price and the counterparty is contractually obligated to deliver such mortgage loans (see Note 21); and ● 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 September 30, 2019 (notional amounts in thousands): Type of Derivative Number of Contracts Aggregate Notional Amount Notional Currency Maturity Fx contracts – Sell Euros ("EUR") 114 307,452 EUR November 2019 – November 2022 Fx contracts – Sell Pounds Sterling ("GBP") 97 322,315 GBP October 2019 – April 2022 Fx contracts – Sell Australian dollar ("AUD") 2 12,307 AUD October 2019 – November 2021 Fx contracts – Buy GBP 1 921 GBP October 2019 Interest rate swaps – Paying fixed rates 54 1,292,709 USD July 2022 – October 2029 Interest rate swaps – Receiving fixed rates 2 970,000 USD January 2021 – March 2025 Interest rate caps 9 127,528 USD January 2020 – August 2023 Credit index instruments 5 89,000 USD November 2054 – August 2061 Forward loan purchase commitments 1 46,486 USD October 2019 Interest rate swap guarantees 6 390,970 USD March 2022 – June 2025 Interest rate swap guarantees 1 10,263 GBP December 2024 Total 292 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 September 30, 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 September 30, December 31, September 30, December 31, 2019 2018 2019 2018 Interest rate contracts $ 24,664 $ 30,791 $ 3,587 $ 14,457 Interest rate swap guarantees — — 904 396 Foreign exchange contracts 56,611 21,346 156 562 Credit index instruments 208 554 134 — Total derivatives $ 81,483 $ 52,691 $ 4,781 $ 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 and nine months ended September 30, 2019 and 2018 (amounts in thousands): Amount of Gain (Loss) Amount of Gain (Loss) Recognized in Income for the Recognized in Income for the Derivatives Not Designated Location of Gain (Loss) Three Months Ended September 30, Nine Months Ended September 30, as Hedging Instruments Recognized in Income 2019 2018 2019 2018 Interest rate contracts Gain on derivative financial instruments $ (7,898) $ 4,444 $ (21,733) $ 10,553 Interest rate swap guarantees Gain on derivative financial instruments (468) — (3,640) — Foreign exchange contracts Gain on derivative financial instruments 30,426 8,073 46,116 17,748 Credit index instruments Gain on derivative financial instruments (127) (782) (1,049) (803) $ 21,933 $ 11,735 $ 19,694 $ 27,498 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 September 30, (effective portion) (effective portion) (ineffective portion) Recognized in Income 2019 $ — $ — $ — Interest expense 2018 $ — $ 6 $ — Interest expense For the Nine Months Ended September 30, 2019 $ — $ — $ — Interest expense 2018 $ 8 $ 32 $ — Interest expense |
Offsetting Assets and Liabiliti
Offsetting Assets and Liabilities | 9 Months Ended |
Sep. 30, 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 (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 September 30, 2019 Derivative assets $ 81,483 $ — $ 81,483 $ 679 $ 20,727 $ 60,077 Derivative liabilities $ 4,781 $ — $ 4,781 $ 679 $ 3,198 $ 904 Repurchase agreements 4,132,858 — 4,132,858 4,132,858 — — $ 4,137,639 $ — $ 4,137,639 $ 4,133,537 $ 3,198 $ 904 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 | 9 Months Ended |
Sep. 30, 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. During the three months ended September 30, 2019, we refinanced a pool of our commercial loans held-for-investment through a CLO, which is considered to be a VIE. We are the primary beneficiary of, and therefore consolidate, the CLO in our financial statements as we have both (i) the power to direct the activities in our role as collateral manager that most significantly impact the CLO’s economic performance, and (ii) the obligation to absorb losses and the right to receive benefits from the CLO that could be potentially significant through the subordinate interests we own. The following table details the assets and liabilities of our consolidated CLO (amounts in thousands): As of September 30, 2019 Assets: Loans held-for-investment $ 1,098,817 Accrued interest receivable 2,384 Other assets 1,183 Total Assets $ 1,102,384 Liabilities Accounts payable, accrued expenses and other liabilities $ 1,402 Collateralized loan obligations, net 927,436 Total Liabilities $ 928,838 Assets held by this CLO are restricted and can be used only to settle obligations of the CLO, including the subordinate interests owned by us. The liabilities of this CLO are non-recourse to us and can only be satisfied from the assets of the CLO. We also hold controlling interests in other 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 million as of September 30, 2019. In total, our other consolidated non-securitization VIEs, including SPT Dolphin described above, had net assets of 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 September 30, 2019, four of our collateralized debt obligation (“CDO”) structures within our Investing and Servicing Segment 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 September 30, 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 September 30, 2019, our maximum risk of loss related to securitization VIEs in which we were not the primary beneficiary was $46.3 million on a fair value basis. As of September 30, 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 $7.1 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. million as of September 30, 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 | 9 Months Ended |
Sep. 30, 2019 | |
Related-Party Transactions | |
Related-Party Transactions | 15. Related-Party Transaction s 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. Incentive Fee. For the three months ended September 30, 2019 and 2018, approximately Expense Reimbursement. For both the three months ended September 30, 2019 and 2018, approximately 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 September 30, 2019 and 2018, there were million during the three months ended September 30, 2019 and 2018, respectively, and are reflected in general and administrative expenses in our condensed consolidated statements of operations. During the nine months ended September 30, 2019 and 2018, we granted million during the nine months ended September 30, 2019 and 2018, respectively. These shares generally vest over a 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 September 2019, we granted RSUs to our Manager under the 2017 Manager Equity Plan. In April 2018, we granted RSUs to our Manager under the 2017 Manager Equity Plan. In March 2017, we granted RSUs to our Manager under the Manager Equity Plan. In May 2015, we granted 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 Investments in Loans In September 2019, the Company co-originated a €73.6 million first mortgage loan with SEREF, an affiliate of our Manager. The loan was to a third party borrower for the development of a Grade A office building and convention center in Dublin, Ireland. The Company originated €58.9 million of the loan and SEREF originated €14.7 million. The loan matures in May 2022. In February 2019, the Company acquired a $60.0 million participation in a $1.0 billion first priority infrastructure term loan which bears interest at LIBOR plus 3.75% . In April 2019 and July 2019, the Company acquired participations of domestic natural gas power plants. An affiliate of our Manager, Starwood Energy Group, is the borrower under the term loan. 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 and nine months ended September 30, 2019, the Company acquired $97.4 million and $273.5 million, respectively, of loans from a residential mortgage originator in which it holds an equity interest. Also in September 2019, the Company amended a $2.0 million subordinated loan to this residential mortgage originator to extend the maturity from September 2019 to September 2020. Refer to Note 7 for further discussion. Other Related-Party Arrangements During the nine months ended September 30, 2019, we engaged Highmark Residential (“Highmark”) (formerly known as Milestone Management), an affiliate of our Manager, to provide property management services for 11 additional properties within our Woodstar I Portfolio, bringing the total number of our properties managed by Highmark to 21. Fees paid to Highmark are calculated as a percentage of gross receipts and are at market terms. During the three and nine months ended September 30, 2019, property management fees paid to Highmark were 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. million. real estate assets were acquired from consolidated CMBS trusts during the three months ended September 30, 2018. 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 | 9 Months Ended |
Sep. 30, 2019 | |
Stockholders' Equity and Non-Controlling Interests | |
Stockholders' Equity and Non-Controlling Interests | 16. Stockholders’ Equity and Non-Controlling Interests During the nine months ended September 30, 2019, our board of directors declared the following dividends: Declaration Date Record Date Ex-Dividend Date Payment Date Amount Frequency 8/7/19 9/30/19 9/27/19 10/15/19 $ 0.48 Quarterly 5/8/19 6/28/19 6/27/19 7/15/19 0.48 Quarterly 2/28/19 3/29/19 3/28/19 4/15/19 0.48 Quarterly During the nine months ended September 30, 2019, we issued 3.6 million shares of common stock in connection with the settlement of $78.0 million of our 2019 Notes. There were shares of common stock issued in connection with the settlement of our 2019 Notes during the three months ended September 30, 2019. During the three and nine months ended September 30, 2018, we issued million of our 2019 Notes. Refer to Note 10 for further discussion. During the nine months ended September 30, 2019 and 2018, there were no shares issued under our At-The-Market Equity Offering Sales Agreement. During the nine months ended September 30, 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 share or Convertible Notes repurchases under the repurchase program during the nine months ended September 30, 2019. During the nine months ended September 30, 2018, we repurchased 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 nine months ended September 30, 2019 and 2018 (dollar amounts in thousands): Grant Date Type Amount Granted Grant Date Fair Value Vesting Period September 2019 RSU 1,200,000 $ 29,484 (1) 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 (1) Of the amount granted, 218,898 vested immediately on the grant date and the remaining amount vests over a three-year period. 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 520,236 1,200,000 1,720,236 24.01 Vested (499,735) (662,648) (1,162,383) 22.10 Forfeited (14,761) — (14,761) 22.07 Balance as of September 30, 2019 1,442,185 1,535,272 2,977,457 22.72 As of September 30, 2019, there were 7.5 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 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. |
Earnings per Share
Earnings per Share | 9 Months Ended |
Sep. 30, 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 For the Nine Months Ended September 30, September 30, 2019 2018 2019 2018 Basic Earnings Income attributable to STWD common stockholders $ 140,396 $ 84,536 $ 337,795 $ 293,698 Less: Income attributable to participating shares not already deducted as non-controlling interests (1,205) (970) (2,779) (2,725) Basic earnings $ 139,191 $ 83,566 $ 335,016 $ 290,973 Diluted Earnings Income attributable to STWD common stockholders $ 140,396 $ 84,536 $ 337,795 $ 293,698 Less: Income attributable to participating shares not already deducted as non-controlling interests (1,205) (970) (2,779) (2,725) Add: Interest expense on Convertible Notes (1) 3,071 * 9,306 21,102 Add: Loss on extinguishment of Convertible Notes (1) — * — 1,810 Add: Undistributed earnings to participating shares 188 — — — Less: Undistributed earnings reallocated to participating shares (182) — — — Diluted earnings $ 142,268 $ 83,566 $ 344,322 $ 313,885 Number of Shares: Basic — Average shares outstanding 279,992 265,355 278,934 262,356 Effect of dilutive securities — Convertible Notes (1) 9,649 * 9,857 25,675 Effect of dilutive securities — Contingently issuable shares 38 99 38 99 Effect of dilutive securities — Unvested non-participating shares 233 2 192 — Diluted — Average shares outstanding 289,912 265,456 289,021 288,130 Earnings Per Share Attributable to STWD Common Stockholders: Basic $ 0.50 $ 0.31 $ 1.20 $ 1.11 Diluted $ 0.49 $ 0.31 $ 1.19 $ 1.09 (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 was previously 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 periods presented above 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 September 30, 2019 and 2018, participating shares of 13.4 million and 12.2 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 September 30, 2019 and 2018 included 10.9 million and 10.2 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 | 9 Months Ended |
Sep. 30, 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 September 30, 2019 Balance at July 1, 2019 $ — $ 53,049 $ 4,075 $ 57,124 OCI before reclassifications — (520) (4,168) (4,688) Amounts reclassified from AOCI — (59) — (59) Net period OCI — (579) (4,168) (4,747) Balance at September 30, 2019 $ — $ 52,470 $ (93) $ 52,377 Three Months Ended September 30, 2018 Balance at July 1, 2018 $ 7 $ 60,075 $ 8,052 $ 68,134 OCI before reclassifications — 715 (945) (230) Amounts reclassified from AOCI (6) 22 — 16 Net period OCI (6) 737 (945) (214) Balance at September 30, 2018 $ 1 $ 60,812 $ 7,107 $ 67,920 Nine Months Ended September 30, 2019 Balance at January 1, 2019 $ — $ 53,515 $ 5,145 $ 58,660 OCI before reclassifications — (986) (5,238) (6,224) Amounts reclassified from AOCI — (59) — (59) Net period OCI — (1,045) (5,238) (6,283) Balance at September 30, 2019 $ — $ 52,470 $ (93) $ 52,377 Nine Months Ended September 30, 2018 Balance at January 1, 2018 $ 25 $ 57,889 $ 12,010 $ 69,924 OCI before reclassifications 8 2,977 (4,903) (1,918) Amounts reclassified from AOCI (32) (54) — (86) Net period OCI (24) 2,923 (4,903) (2,004) Balance at September 30, 2018 $ 1 $ 60,812 $ 7,107 $ 67,920 The reclassifications out of AOCI impacted the condensed consolidated statements of operations for the three and nine months ended September 30, 2019 and 2018 as follows (amounts in thousands): Amounts Reclassified from Amounts Reclassified from AOCI during the Three Months AOCI during the Nine Months Affected Line Item Ended September 30, Ended September 30, in the Statements Details about AOCI Components 2019 2018 2019 2018 of Operations Gain (loss) on cash flow hedges: Interest rate contracts $ — $ 6 $ — $ 32 Interest expense Unrealized gains (losses) on available-for-sale securities: Interest realized upon collection 59 — 59 46 Interest income from investment securities Net realized (loss) gain on sale of investment — (22) — 8 Gain on sale of investments and other assets, net Total 59 (22) 59 54 Total reclassifications for the period $ 59 $ (16) $ 59 $ 86 |
Fair Value
Fair Value | 9 Months Ended |
Sep. 30, 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 Level II Level III 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. In the event that observable inputs are not available, the control processes are designed to assure that the valuation approach utilized is appropriate and consistently applied and the assumptions are reasonable. Pricing Verification —We use recently executed transactions, other observable market data such as exchange data, broker/dealer quotes, third party pricing vendors and aggregation services for validating the fair values generated using valuation models. Pricing data provided by approved external sources is evaluated using a number of approaches; for example, by corroborating the external sources’ prices to executed trades, analyzing the methodology and assumptions used by the external source to generate a price and/or by evaluating how active the third party pricing source (or originating sources used by the third party pricing source) is in the market. Unobservable Inputs —Where inputs are not observable, we review the appropriateness of the proposed valuation methodology to ensure it is consistent with how a market participant would arrive at the unobservable input. The valuation methodologies utilized in the absence of observable inputs may include extrapolation techniques and the use of comparable observable inputs. Any changes to the valuation methodology will be reviewed by our management to ensure the changes are appropriate. The methods used may produce a fair value calculation that is not indicative of net realizable value or reflective of future fair values. Furthermore, while we anticipate that our valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value could result in a different estimate of fair value at the reporting date. Fair Value on a Recurring Basis We determine the fair value of our financial assets and liabilities measured at fair value on a recurring basis as follows: Loans held-for-sale, commercial We measure the fair value of our commercial mortgage loans held-for-sale using a discounted cash flow analysis unless observable market data (i.e., securitized pricing) is available. A discounted cash flow analysis requires management to make estimates regarding future interest rates and credit spreads. The most significant of these inputs relates to credit spreads and is unobservable. Thus, we have determined that the fair values of mortgage loans valued using a discounted cash flow analysis should be classified in Level III of the fair value hierarchy, while mortgage loans valued using securitized pricing should be classified in Level II of the fair value hierarchy. Mortgage loans classified in Level III are transferred to Level II if securitized pricing becomes available. Loans held-for-sale and loans held-for-investment, residential We measure the fair value of our residential mortgage loans held-for-sale and held-for-investment based on the net present value of expected future cash flows using a combination of observable and unobservable inputs. Observable market participant assumptions include pricing related to trades of residential mortgage loans with similar characteristics. Unobservable inputs include the expectation of future cash flows, which involves judgments about the underlying collateral, the creditworthiness of the borrower, estimated prepayment speeds, estimated future credit losses, forward interest rates, investor yield requirements and certain other factors. At each measurement date, we consider both the observable and unobservable valuation inputs in the determination of fair value. However, given the significance of the unobservable inputs, these loans have been classified within Level III. RMBS RMBS are valued utilizing observable and unobservable market inputs. The observable market inputs include recent transactions, broker quotes and vendor prices (“market data”). However, given the implied price dispersion amongst the market data, the fair value determination for RMBS has also utilized significant unobservable inputs in discounted cash flow models including prepayments, default and severity estimates based on the recent performance of the collateral, the underlying collateral characteristics, industry trends, as well as expectations of macroeconomic events (e.g., housing price curves, interest rate curves, etc.). At each measurement date, we consider both the observable and unobservable valuation inputs in the determination of fair value. However, given the significance of the unobservable inputs these securities have been classified within Level III. CMBS CMBS are valued utilizing both observable and unobservable market inputs. These factors include projected future cash flows, ratings, subordination levels, vintage, remaining lives, credit issues, recent trades of similar securities and the spreads used in the prior valuation. We obtain current market spread information where available and use this information in evaluating and validating the market price of all CMBS. Depending upon the significance of the fair value inputs used in determining these fair values, these securities are classified in either Level II or Level III of the fair value hierarchy. CMBS may shift between Level II and Level III of the fair value hierarchy if the significant fair value inputs used to price the CMBS become or cease to be observable. Equity security The equity security is publicly registered and traded in the U.S. and its market price is listed on the London Stock Exchange. The security has been classified within Level I. Domestic servicing rights The fair value of this intangible is determined using discounted cash flow modeling techniques which require management to make estimates regarding future net servicing cash flows, including forecasted loan defeasance, control migration, delinquency and anticipated maturity defaults which are calculated assuming a debt yield at which default occurs. Since the most significant of these inputs are unobservable, we have determined that the fair values of this intangible in its entirety should be classified in Level III of the fair value hierarchy. Derivatives The valuation of derivative contracts are determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market based inputs, including interest rate curves, spot and market forward points and implied volatilities. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. We incorporate credit valuation adjustments to appropriately reflect both our own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of our derivative contracts for the effect of nonperformance risk, we have considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees. The valuation of over the counter derivatives are determined using discounted cash flows based on Overnight Index Swap (“OIS”) rates. Fully collateralized trades are discounted using OIS with no additional economic adjustments to arrive at fair value. Uncollateralized or partially collateralized trades are also discounted at OIS, but include appropriate economic adjustments for funding costs (i.e., a LIBOR OIS basis adjustment to approximate uncollateralized cost of funds) and credit risk. For credit index instruments, fair value is determined based on changes in the relevant indices from the date of initiation of the instrument to the reporting date, as these changes determine the amount of any future cash settlement between us and the counterparty. These indices are considered Level II inputs as they are directly observable. Although we have determined that the majority of the inputs used to value our derivatives fall within Level II of the fair value hierarchy, the credit valuation adjustments associated with our derivatives utilize Level III inputs, such as estimates of current credit spreads to evaluate the likelihood of default by us and our counterparties. However, as of September 30, 2019 and December 31, 2018, we have assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our derivative positions and have determined that the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we have determined that our derivative valuations in their entirety are classified in Level II of the fair value hierarchy. Liabilities of consolidated VIEs Our consolidated VIE liabilities generally represent bonds that are not owned by us. The majority of these are either traded in the marketplace or can be analogized to similar securities that are traded in the marketplace. For these liabilities, pricing is considered to be Level II, where the valuation is based upon quoted prices for similar instruments traded in active markets. We generally utilize third party pricing service providers for valuing these liabilities. In order to determine whether to utilize the valuations provided by third parties, we conduct an ongoing evaluation of their valuation methodologies and processes, as well as a review of the individual valuations themselves. In evaluating third party pricing for reasonableness, we consider a variety of factors, including market transaction information for the particular bond, market transaction information for bonds within the same trust, market transaction information for similar bonds, the bond’s ratings and the bond’s subordination levels. For the minority portion of our consolidated VIE liabilities which consist of unrated or non-investment grade bonds that are not owned by us, pricing may be either Level II or Level III. If independent third party pricing similar to that noted above is available, we consider the valuation to be Level II. If such third party pricing is not available, the valuation is generated from model-based techniques that use significant unobservable assumptions, and we consider the valuation to be Level III. For VIE liabilities classified as Level III, valuation is determined based on discounted expected future cash flows which take into consideration expected duration and yields based on market transaction information, ratings, subordination levels, vintage and current market spread. VIE liabilities may shift between Level II and Level III of the fair value hierarchy if the significant fair value inputs used to price the VIE liabilities become or cease to be observable. Assets of consolidated VIEs 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 of the VIE, we maximize the use of observable inputs over unobservable inputs. The individual assets of a VIE are inherently incapable of precise measurement given their illiquid nature and the limitations on available information related to these assets. Because our methodology for valuing these assets does not value the individual assets of a VIE, but rather uses the value of the VIE liabilities as an indicator of the fair value of VIE assets as a whole, we have determined that our valuations of VIE assets in their entirety should be classified in Level III of the fair value hierarchy. Fair Value on a Nonrecurring Basis We determine the fair value of our financial assets and liabilities measured at fair value on a nonrecurring basis as follows: Loans held-for-sale, infrastructure We measure the fair value of infrastructure loans held-for-sale, which are carried at the lower of amortized cost or fair value, utilizing bids periodically received from third parties to acquire these assets. As these bids represent observable market data, we have determined that the fair value of these assets would be classified in Level II of the fair value hierarchy. Fair Value Only Disclosed We determine the fair value of our financial instruments and assets where fair value is disclosed as follows: Loans held-for-investment, loans held-for-sale and loans transferred as secured borrowings We estimate the fair values of our loans not carried at fair value on a recurring basis by discounting their expected cash flows at a rate we estimate would be demanded by the market participants that are most likely to buy our loans. The expected cash flows used are generally the same as those used to calculate our level yield income in the financial statements. Since these inputs are unobservable, we have determined that the fair value of these loans in their entirety would be classified in Level III of the fair value hierarchy. HTM debt securities We estimate the fair value of our mandatorily redeemable preferred equity interests in commercial real estate companies and infrastructure bonds using the same methodology described for our loans held-for- investment. We estimate the fair value of our HTM CMBS using the same methodology described for our CMBS carried at fair value on a recurring basis. Secured financing agreements, CLO, unsecured senior notes not convertible and secured borrowings on transferred loans The fair value of the secured financing agreements, CLO, unsecured senior notes not convertible and secured borrowings on transferred loans are determined by discounting the contractual cash flows at the interest rate we estimate such arrangements would bear if executed in the current market. We have determined that our valuation of these instruments should be classified in Level III of the fair value hierarchy. Convertible Notes The fair value of the debt component of our Convertible Notes is estimated by discounting the contractual cash flows at the interest rate we estimate such notes would bear if sold in the current market without the embedded conversion option which, in accordance with ASC 470, is reflected as a component of equity. We have determined that our valuation of our Convertible Notes should be classified in Level III of the fair value hierarchy. 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 September 30, 2019 and December 31, 2018 (amounts in thousands): September 30, 2019 Total Level I Level II Level III Financial Assets: Loans under fair value option $ 1,649,362 $ — $ 225,813 $ 1,423,549 RMBS 195,297 — — 195,297 CMBS 46,299 — 10,419 35,880 Equity security 11,286 11,286 — — Domestic servicing rights 18,249 — — 18,249 Derivative assets 81,483 — 81,483 — VIE assets 59,249,054 — — 59,249,054 Total $ 61,251,030 $ 11,286 $ 317,715 $ 60,922,029 Financial Liabilities: Derivative liabilities $ 4,781 $ — $ 4,781 $ — VIE liabilities 58,018,209 — 55,748,104 2,270,105 Total $ 58,022,990 $ — $ 55,752,885 $ 2,270,105 December 31, 2018 Total Level I Level II Level III Financial Assets: Loans under 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 and nine months ended September 30, 2019 and 2018 (amounts in thousands): Domestic Loans at Servicing VIE Three Months Ended September 30, 2019 Fair Value RMBS CMBS Rights VIE Assets Liabilities Total July 1, 2019 balance $ 1,372,398 $ 200,874 $ 34,283 $ 18,874 $ 57,667,606 $ (2,374,002) $ 56,920,033 Total realized and unrealized gains (losses): Included in earnings: Change in fair value / gain on sale 32,512 — 432 (625) (380,973) 28,005 (320,649) Net accretion — 2,446 — — — — 2,446 Included in OCI — (578) — — — — (578) Purchases / Originations 1,123,553 — 5,165 — — — 1,128,718 Sales (846,047) — — — — — (846,047) Issuances — — — — — (22,958) (22,958) Cash repayments / receipts (33,054) (7,445) (3,343) — — (12,516) (56,358) Transfers into Level III — — — — — (122,911) (122,911) Transfers out of Level III (225,813) — — — — 319,727 93,914 Consolidation of VIEs — — — — 1,999,780 (85,450) 1,914,330 Deconsolidation of VIEs — — (657) — (37,359) — (38,016) September 30, 2019 balance $ 1,423,549 $ 195,297 $ 35,880 $ 18,249 $ 59,249,054 $ (2,270,105) $ 58,651,924 Amount of total gains (losses) included in earnings attributable to assets still held at September 30, 2019 $ 4,537 $ 2,390 $ 434 $ (625) $ (380,973) $ 28,005 $ (346,232) Domestic Loans at Servicing VIE Three Months Ended September 30, 2018 Fair Value RMBS CMBS Rights VIE Assets Liabilities Total July 1, 2018 balance $ 897,259 $ 235,796 $ 24,650 $ 22,742 $ 48,044,873 $ (2,002,115) $ 47,223,205 Total realized and unrealized gains (losses): Included in earnings: Change in fair value / gain on sale 4,036 100 63 (974) (1,261,314) 371,310 (886,779) Net accretion — 2,526 — — — — 2,526 Included in OCI — 737 — — — — 737 Purchases / Originations 597,318 — — — — — 597,318 Sales (565,990) (2,046) (3,163) — — — (571,199) Issuances — — — — — (18,901) (18,901) Cash repayments / receipts (19,118) (9,246) (6,815) — — (17,268) (52,447) Transfers into Level III — — 27,776 — — (259,701) (231,925) Transfers out of Level III — — — — — 108,123 108,123 Consolidation of VIEs — — 3,304 — 1,623,863 (23,095) 1,604,072 Deconsolidation of VIEs — — — — (372,812) 48,442 (324,370) September 30, 2018 balance $ 913,505 $ 227,867 $ 45,815 $ 21,768 $ 48,034,610 $ (1,793,205) $ 47,450,360 Amount of total (losses) gains included in earnings attributable to assets still held at September 30, 2018 $ (2,501) $ 2,526 $ (884) $ (974) $ (1,261,314) $ 371,310 $ (891,837) Domestic Loans at Servicing VIE Nine Months Ended September 30, 2019 Fair Value 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 65,669 — 1,153 (2,308) 39,961 51,907 156,382 Net accretion — 7,484 — — — — 7,484 Included in OCI — (1,044) — — — — (1,044) Purchases / Originations 2,775,787 — 5,165 — — — 2,780,952 Sales (1,774,794) — (3,978) — — — (1,778,772) Issuances — — — — — (81,681) (81,681) Cash repayments / receipts (88,582) (20,222) (8,933) — — (15,786) (133,523) Transfers into Level III — — 5,350 — — (1,374,505) (1,369,155) Transfers out of Level III (225,813) — — — — 750,546 524,733 Consolidation of VIEs — — — — 6,103,915 (193,300) 5,910,615 Deconsolidation of VIEs — — 11,895 — (341,186) 34,160 (295,131) September 30, 2019 balance $ 1,423,549 $ 195,297 $ 35,880 $ 18,249 $ 59,249,054 $ (2,270,105) $ 58,651,924 Amount of total gains (losses) included in earnings attributable to assets still held at September 30, 2019 $ 6,775 $ 7,397 $ 101 $ (2,308) $ 39,961 $ 51,907 $ 103,833 Domestic Loans at Servicing VIE Nine Months Ended September 30, 2018 Fair Value 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 26,669 241 76 (8,991) (5,055,029) 906,360 (4,130,674) Net accretion — 7,967 — — — — 7,967 Included in OCI — 2,923 — — — — 2,923 Purchases / Originations 1,508,010 — 1,463 — — — 1,509,473 Sales (1,047,755) (2,853) (3,163) — — — (1,053,771) Issuances — — — — — (26,849) (26,849) Cash repayments / receipts (123,652) (27,432) (7,832) — — (75,078) (233,994) Transfers into Level III — — 27,776 — — (950,660) (922,884) Transfers out of Level III (195,510) — — — — 425,973 230,463 Consolidation of VIEs — — 3,304 — 3,438,933 (23,095) 3,419,142 Deconsolidation of VIEs — — — — (1,395,168) 139,081 (1,256,087) September 30, 2018 balance $ 913,505 $ 227,867 $ 45,815 $ 21,768 $ 48,034,610 $ (1,793,205) $ 47,450,360 Amount of total (losses) gains included in earnings attributable to assets still held at September 30, 2018 $ (2,023) $ 7,913 $ (1,252) $ (8,991) $ (5,055,029) $ 906,360 $ (4,153,022) 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): September 30, 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 $ 8,712,410 $ 8,772,670 $ 9,122,972 $ 9,178,709 HTM debt securities 556,255 554,302 644,149 643,948 Financial liabilities not carried at fair value: Secured financing agreements, CLO and secured borrowings on transferred loans $ 9,175,524 $ 9,155,331 $ 8,757,804 $ 8,662,548 Unsecured senior notes 1,926,693 2,027,863 1,998,831 1,945,160 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) September 30, 2019 Technique Input September 30, 2019 December 31, 2018 Loans under fair value option $ 1,423,549 Discounted cash flow Yield (b) 3.4% - 6.1% 4.6% - 6.1% Duration (c) 1.3 - 10.7 years 2.5 - 14.4 years RMBS 195,297 Discounted cash flow Constant prepayment rate (a) 3.3% - 19.9% 3.2% - 25.2% Constant default rate (b) 1.1% - 4.5% 1.1% - 5.5% Loss severity (b) 0% - 96% (e) 0% - 73% (e) Delinquency rate (c) 4% - 31% 4% - 31% Servicer advances (a) 22% - 84% 21% - 83% Annual coupon deterioration (b) 0% - 1.8% 0% - 1.4% Putback amount per projected total collateral loss (d) 0% - 28% 0% - 7% CMBS 35,880 Discounted cash flow Yield (b) 0% - 715.4% 0% - 473.5% Duration (c) 0 - 9.7 years 0 - 9.7 years Domestic servicing rights 18,249 Discounted cash flow Debt yield (a) 7.50% 7.75% Discount rate (b) 15% 15% Control migration (b) 0% - 80% 0% - 80% VIE assets 59,249,054 Discounted cash flow Yield (b) 0% - 823.6% 0% - 290.9% Duration (c) 0 – 19.3 years 0 - 20.4 years VIE liabilities (2,270,105) Discounted cash flow Yield (b) 0% - 823.6% 0% - 290.9% Duration (c) 0 - 11.5 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) 25% and 55% of the portfolio falls within a range of 45% - 80% as of September 30, 2019 and December 31, 2018, respectively. |
Income Taxes
Income Taxes | 9 Months Ended |
Sep. 30, 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 September 30, 2019 and December 31, 2018, approximately $2.1 billion 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 and nine months ended September 30, 2019 and 2018 (dollars in thousands): For the Three Months Ended September 30, For the Nine Months Ended September 30, 2019 2018 2019 2018 Federal statutory tax rate $ 32,448 21.0 % $ 20,509 21.0 % $ 77,140 21.0 % $ 68,406 21.0 % REIT and other non-taxable income (28,870) (18.7) % (13,628) (13.9) % (71,042) (19.3) % (57,128) (17.6) % State income taxes 937 0.6 % 1,803 1.8 % 1,597 0.4 % 2,954 0.9 % Federal benefit of state tax deduction (196) (0.1) % (378) (0.4) % (335) (0.1) % (620) (0.2) % Other 194 0.1 % (25) — % 1,020 0.3 % 868 0.3 % Effective tax rate $ 4,513 2.9 % $ 8,281 8.5 % $ 8,380 2.3 % $ 14,480 4.4 % |
Commitments and Contingencies
Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2019 | |
Commitments and Contingencies. | |
Commitments and Contingencies | 21. Commitments and Contingencie s As of September 30, 2019, our Commercial and Residential Lending Segment had future commercial loan funding commitments totaling $2.7 billion, of which we expect to fund $2.5 billion. These future funding commitments primarily relate to construction projects, capital improvements, tenant improvements and leasing commissions. Additionally, as of September 30, 2019, our Commercial and Residential Lending Segment had outstanding residential mortgage loan purchase commitments of $46.5 million to a third party residential mortgage originator. As of September 30, 2019, our Infrastructure Lending Segment had future infrastructure loan funding commitments totaling $189.8 million, including $155.0 million under revolvers and letters of credit (“LCs”), and $34.8 million under delayed draw term loans. As of September 30, 2019, 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 September 30, 2019, we had 7 outstanding guarantees on interest rate swaps maturing between March 2022 and June 2025. 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 For the Nine Months Ended September 30, September 30, 2019 2018 2019 2018 Operating lease costs $ 1,667 $ 1,245 $ 4,177 $ 3,721 Short-term lease costs 29 40 92 116 Sublease income (405) (396) (1,209) (1,231) Total lease cost $ 1,291 $ 889 $ 3,060 $ 2,606 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 September 30, 2019, is as follows (dollars in thousands): For the Three Months Ended For the Nine Months Ended September 30, 2019 September 30, 2019 Cash paid for amounts included in the measurement of lease liabilities—operating $ 1,310 $ 3,904 September 30, 2019 Weighted-average remaining lease term 6.0 years Weighted-average discount rate 4.4 % Future maturity of operating lease liabilities: 2019 (remainder of) $ 1,310 2020 6,163 2021 3,480 2022 1,272 2023 1,281 Thereafter 7,208 Total 20,714 Less interest component (2,513) Operating lease liability $ 18,201 |
Segment Data
Segment Data | 9 Months Ended |
Sep. 30, 2019 | |
Segment Data | |
Segment Data | 22. Segment Dat a 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 September 30, 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 $ 145,290 $ 22,763 $ — $ 3,977 $ — $ 172,030 $ — $ 172,030 Interest income from investment securities 18,163 810 — 32,556 — 51,529 (34,853) 16,676 Servicing fees 97 — — 18,243 — 18,340 (4,007) 14,333 Rental income — — 72,251 12,403 — 84,654 — 84,654 Other revenues 258 39 125 218 — 640 (3) 637 Total revenues 163,808 23,612 72,376 67,397 — 327,193 (38,863) 288,330 Costs and expenses: Management fees 363 — — 18 29,829 30,210 28 30,238 Interest expense 51,844 14,422 19,020 8,891 29,142 123,319 (163) 123,156 General and administrative 7,104 4,315 2,170 22,915 3,184 39,688 78 39,766 Acquisition and investment pursuit costs 506 21 — (364) — 163 — 163 Costs of rental operations 765 — 24,784 6,019 — 31,568 — 31,568 Depreciation and amortization 339 15 23,106 4,809 — 28,269 — 28,269 Loan loss provision, net (39) — — — — (39) — (39) Other expense 77 — 46 — — 123 — 123 Total costs and expenses 60,959 18,773 69,126 42,288 62,155 253,301 (57) 253,244 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 61,767 61,767 Change in fair value of servicing rights — — — 57 — 57 (682) (625) Change in fair value of investment securities, net (303) — — 22,476 — 22,173 (21,907) 266 Change in fair value of mortgage loans held-for-sale, net 10,088 — — 22,433 — 32,521 — 32,521 Earnings from unconsolidated entities 2,507 — 223 253 — 2,983 (236) 2,747 Gain (loss) on sale of investments and other assets, net 482 (25) — 20,700 — 21,157 — 21,157 Gain (loss) on derivative financial instruments, net 15,729 (109) 5,900 (6,376) 6,789 21,933 — 21,933 Foreign currency loss, net (15,337) (319) (8) — — (15,664) — (15,664) Loss on extinguishment of debt (857) (2,101) — (194) (1,472) (4,624) — (4,624) Other loss, net — (50) — — — (50) — (50) Total other income (loss) 12,309 (2,604) 6,115 59,349 5,317 80,486 38,942 119,428 Income (loss) before income taxes 115,158 2,235 9,365 84,458 (56,838) 154,378 136 154,514 Income tax (provision) benefit (3,194) 475 — (1,794) — (4,513) — (4,513) Net income (loss) 111,964 2,710 9,365 82,664 (56,838) 149,865 136 150,001 Net income attributable to non-controlling interests — — (5,250) (4,219) — (9,469) (136) (9,605) Net income (loss) attributable to Starwood Property Trust, Inc . $ 111,964 $ 2,710 $ 4,115 $ 78,445 $ (56,838) $ 140,396 $ — $ 140,396 The table below presents our results of operations for the three months ended September 30, 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 Revenues: Interest income from loans $ 147,913 3,053 $ — $ 3,535 $ — $ 154,501 $ — $ 154,501 Interest income from investment securities 10,320 107 — 34,477 — 44,904 (33,396) 11,508 Servicing fees 98 — — 34,100 — 34,198 (6,374) 27,824 Rental income — — 76,067 15,065 — 91,132 — 91,132 Other revenues 265 44 169 229 89 796 (42) 754 Total revenues 158,596 3,204 76,236 87,406 89 325,531 (39,812) 285,719 Costs and expenses: Management fees 453 — — 18 25,937 26,408 111 26,519 Interest expense 43,322 2,258 19,483 7,396 30,475 102,934 (276) 102,658 General and administrative 7,016 537 1,680 19,131 2,753 31,117 86 31,203 Acquisition and investment pursuit costs 341 6,725 — (539) — 6,527 — 6,527 Costs of rental operations — — 23,052 7,139 — 30,191 — 30,191 Depreciation and amortization 17 — 28,448 5,828 — 34,293 — 34,293 Loan loss provision, net 929 — — — — 929 — 929 Other expense 76 — — — — 76 — 76 Total costs and expenses 52,154 9,520 72,663 38,973 59,165 232,475 (79) 232,396 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 33,289 33,289 Change in fair value of servicing rights — — — (1,994) — (1,994) 1,020 (974) Change in fair value of investment securities, net 238 — — (4,966) — (4,728) 5,029 301 Change in fair value of mortgage loans held-for-sale, net 1,343 — — 2,597 — 3,940 — 3,940 Earnings (loss) from unconsolidated entities 514 — 1,988 (134) — 2,368 257 2,625 Gain on sale of investments and other assets, net 47 — — 1,415 — 1,462 — 1,462 Gain (loss) on derivative financial instruments, net 7,278 455 5,895 3,076 (4,969) 11,735 — 11,735 Foreign currency loss, net (3,546) (531) (1) — — (4,078) — (4,078) Loss on extinguishment of debt (730) — — — (1,810) (2,540) — (2,540) Other (loss) income, net (1) — 2 (1,422) — (1,421) — (1,421) Total other income (loss) 5,143 (76) 7,884 (1,428) (6,779) 4,744 39,595 44,339 Income (loss) before income taxes 111,585 (6,392) 11,457 47,005 (65,855) 97,800 (138) 97,662 Income tax provision (314) — (125) (7,842) — (8,281) — (8,281) Net income (loss) 111,271 (6,392) 11,332 39,163 (65,855) 89,519 (138) 89,381 Net (income) loss attributable to non-controlling interests (365) — (4,769) 151 — (4,983) 138 (4,845) Net income (loss) attributable to Starwood Property Trust, Inc . $ 110,906 (6,392) $ 6,563 $ 39,314 $ (65,855) $ 84,536 $ — $ 84,536 The table below presents our results of operations for the nine months ended September 30, 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 $ 462,956 $ 74,969 $ — $ 8,987 $ — $ 546,912 $ — $ 546,912 Interest income from investment securities 62,438 2,563 — 88,012 — 153,013 (96,160) 56,853 Servicing fees 310 — — 61,366 — 61,676 (13,902) 47,774 Rental income — — 215,098 40,686 — 255,784 — 255,784 Other revenues 714 732 291 929 26 2,692 (24) 2,668 Total revenues 526,418 78,264 215,389 199,980 26 1,020,077 (110,086) 909,991 Costs and expenses: Management fees 1,127 — — 54 74,924 76,105 122 76,227 Interest expense 172,012 49,257 57,142 25,152 84,878 388,441 (487) 387,954 General and administrative 20,626 13,624 5,394 61,943 10,429 112,016 258 112,274 Acquisition and investment pursuit costs 915 51 — (387) — 579 — 579 Costs of rental operations 1,525 — 70,846 19,503 — 91,874 — 91,874 Depreciation and amortization 695 15 70,078 15,287 — 86,075 — 86,075 Loan loss provision, net 2,046 1,196 — — — 3,242 — 3,242 Other expense 230 — 1,353 194 — 1,777 — 1,777 Total costs and expenses 199,176 64,143 204,813 121,746 170,231 760,109 (107) 760,002 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 164,761 164,761 Change in fair value of servicing rights — — — (1,617) — (1,617) (691) (2,308) Change in fair value of investment securities, net (2,945) — — 56,431 — 53,486 (52,491) 995 Change in fair value of mortgage loans held-for-sale, net 16,837 — — 48,841 — 65,678 — 65,678 Earnings (loss) from unconsolidated entities 8,576 — (42,538) 3,601 — (30,361) (1,275) (31,636) Gain on sale of investments and other assets, net 3,476 3,041 — 21,640 — 28,157 — 28,157 Gain (loss) on derivative financial instruments, net 12,024 (3,337) (3,957) (16,761) 31,725 19,694 — 19,694 Foreign currency loss, net (17,025) (102) (7) — — (17,134) — (17,134) Loss on extinguishment of debt (857) (8,221) — (194) (1,466) (10,738) — (10,738) Other loss, net — (50) — — (73) (123) — (123) Total other income (loss) 20,086 (8,669) (46,502) 111,941 30,186 107,042 110,304 217,346 Income (loss) before income taxes 347,328 5,452 (35,926) 190,175 (140,019) 367,010 325 367,335 Income tax (provision) benefit (4,778) 746 (258) (4,090) — (8,380) — (8,380) Net income (loss) 342,550 6,198 (36,184) 186,085 (140,019) 358,630 325 358,955 Net income attributable to non-controlling interests (392) — (16,322) (4,121) — (20,835) (325) (21,160) Net income (loss) attributable to Starwood Property Trust, Inc . $ 342,158 $ 6,198 $ (52,506) $ 181,964 $ (140,019) $ 337,795 $ — $ 337,795 The table below presents our results of operations for the nine months ended September 30, 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 Revenues: Interest income from loans $ 431,153 3,053 $ — $ 9,619 $ — $ 443,825 $ — $ 443,825 Interest income from investment securities 33,689 107 — 99,348 — 133,144 (95,577) 37,567 Servicing fees 313 — — 92,221 — 92,534 (21,328) 71,206 Rental income — — 217,178 43,955 — 261,133 — 261,133 Other revenues 683 44 351 973 227 2,278 (147) 2,131 Total revenues 465,838 3,204 217,529 246,116 227 932,914 (117,052) 815,862 Costs and expenses: Management fees 1,396 — — 54 82,895 84,345 310 84,655 Interest expense 110,169 2,258 55,397 18,298 96,132 282,254 (821) 281,433 General and administrative 19,962 537 5,510 64,006 8,602 98,617 256 98,873 Acquisition and investment pursuit costs 2,253 6,725 (46) (467) — 8,465 — 8,465 Costs of rental operations — — 72,531 20,250 — 92,781 — 92,781 Depreciation and amortization 50 — 86,655 16,482 — 103,187 — 103,187 Loan loss provision, net 27,726 — — — — 27,726 — 27,726 Other expense 230 — — 447 — 677 — 677 Total costs and expenses 161,786 9,520 220,047 119,070 187,629 698,052 (255) 697,797 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 129,888 129,888 Change in fair value of servicing rights — — — (14,417) — (14,417) 5,426 (8,991) Change in fair value of investment securities, net 16 — — 24,123 — 24,139 (16,285) 7,854 Change in fair value of mortgage loans held-for-sale, net (165) — — 26,738 — 26,573 — 26,573 Earnings from unconsolidated entities 3,761 — 1,406 2,916 — 8,083 (1,450) 6,633 Gain on sale of investments and other assets, net 461 — 6,883 18,215 — 25,559 — 25,559 Gain (loss) on derivative financial instruments, net 15,927 455 27,734 7,720 (24,338) 27,498 — 27,498 Foreign currency loss, net (3,260) (531) — (2) — (3,793) — (3,793) Loss on extinguishment of debt (730) — — (186) (1,810) (2,726) — (2,726) Other income (loss), net 42 — 508 (1,365) — (815) — (815) Total other income (loss) 16,052 (76) 36,531 63,742 (26,148) 90,101 117,579 207,680 Income (loss) before income taxes 320,104 (6,392) 34,013 190,788 (213,550) 324,963 782 325,745 Income tax provision (2,981) — (1,997) (9,502) — (14,480) — (14,480) Net income (loss) 317,123 (6,392) 32,016 181,286 (213,550) 310,483 782 311,265 Net income attributable to non-controlling interests (1,087) — (11,906) (3,792) — (16,785) (782) (17,567) Net income (loss) attributable to Starwood Property Trust, Inc . $ 316,036 (6,392) $ 20,110 $ 177,494 $ (213,550) $ 293,698 $ — $ 293,698 The table below presents our condensed consolidated balance sheet as of September 30, 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 $ 64,343 $ 6,404 $ 35,940 $ 46,872 $ 129,369 $ 282,928 $ 1,189 $ 284,117 Restricted cash 36,771 33,366 21,186 19,218 — 110,541 — 110,541 Loans held-for-investment, net 7,636,475 1,281,815 — 1,363 — 8,919,653 — 8,919,653 Loans held-for-sale 809,604 163,932 — 468,583 — 1,442,119 — 1,442,119 Investment securities 938,300 54,048 — 1,009,249 — 2,001,597 (1,192,460) 809,137 Properties, net 26,902 — 2,441,480 261,156 — 2,729,538 — 2,729,538 Intangible assets — — 75,965 68,748 — 144,713 (24,766) 119,947 Investment in unconsolidated entities 42,518 — 71,824 33,246 — 147,588 (21,473) 126,115 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 37,507 652 21,994 603 20,727 81,483 — 81,483 Accrued interest receivable 43,747 4,015 245 1,321 3,125 52,453 (676) 51,777 Other assets 98,664 5,978 72,932 64,068 9,129 250,771 2 250,773 VIE assets, at fair value — — — — — — 59,249,054 59,249,054 Total Assets $ 9,734,831 $ 1,669,619 $ 2,741,566 $ 2,114,864 $ 162,350 $ 16,423,230 $ 58,010,870 $ 74,434,100 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 25,836 $ 15,719 $ 69,550 $ 72,055 $ 50,868 $ 234,028 $ 92 $ 234,120 Related-party payable — — — 44 24,442 24,486 — 24,486 Dividends payable — — — — 137,273 137,273 — 137,273 Derivative liabilities 2,336 904 — 1,541 — 4,781 — 4,781 Secured financing agreements, net 4,061,849 1,168,166 1,868,416 771,618 391,989 8,262,038 (13,950) 8,248,088 Collateralized loan obligations, net 927,436 — — — — 927,436 — 927,436 Unsecured senior notes, net — — — — 1,926,693 1,926,693 — 1,926,693 VIE liabilities, at fair value — — — — — — 58,018,209 58,018,209 Total Liabilities 5,017,457 1,184,789 1,937,966 845,258 2,531,265 11,516,735 58,004,351 69,521,086 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,871 2,871 — 2,871 Additional paid-in capital 1,307,064 481,206 609,241 156,094 2,568,066 5,121,671 — 5,121,671 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 52,471 — (30) (64) — 52,377 — 52,377 Retained earnings (accumulated deficit) 3,357,839 3,624 (38,936) 1,095,602 (4,835,658) (417,529) — (417,529) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,717,374 484,830 570,275 1,251,632 (2,368,915) 4,655,196 — 4,655,196 Non-controlling interests in consolidated subsidiaries — — 233,325 17,974 — 251,299 6,519 257,818 Total Equity 4,717,374 484,830 803,600 1,269,606 (2,368,915) 4,906,495 6,519 4,913,014 Total Liabilities and Equity $ 9,734,831 $ 1,669,619 $ 2,741,566 $ 2,114,864 $ 162,350 $ 16,423,230 $ 58,010,870 $ 74,434,100 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 | 9 Months Ended |
Sep. 30, 2019 | |
Subsequent Events | |
Subsequent Events | 23. Subsequent Events Our significant events subsequent to September 30, 2019 were as follows: Secured Financing Agreements In October 2019, we entered into a $500.0 million credit agreement to finance loans within the Infrastructure Lending Segment. The facility carries a In October 2019, we entered into a $600.0 million first mortgage and mezzanine loan to refinance our existing Medical Office Portfolio debt of $494.3 million. The facility carries a two-year term with three one-year extension options and a weighted average floating rate of interest of LIBOR + 2.07%, which we have swapped to fixed rate. Residential Mortgage Loan Securitization In October 2019, we securitized residential mortgage loans held-for-sale with a principal balance of $370.3 million. The Retail Fund On November 8, 2019, the secured financing of the Retail Fund, an investment in which we own a 33% equity interest (see Note 7), reached its maturity date. We believe the Retail Fund will not have the ability to repay the financing at maturity and such inability to repay may constitute an event of default under its financing facilities. Dividend Declaration On November 8, 2019, our board of directors declared a dividend of $0.48 per share for the fourth quarter of 2019, which is payable on January 15, 2020 to common stockholders of record as of December 31, 2019. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 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 and nine months ended September 30, 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, we have financed a pool of our loans through a collateralized loan obligation (“CLO”) which is considered a VIE. We also hold interests in certain other entities which are considered VIEs as the limited partners of those 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 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 . 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 We have elected the fair value option for certain eligible financial assets and liabilities of our consolidated securitization VIEs, residential loans held-for-investment, 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 residential mortgage loans held-for-investment were made in order to maintain consistency across all our residential mortgage loans. 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 or we have elected to apply the fair value option at purchase. |
Loan Impairment | Loan Impairment We evaluate each loan classified as held-for-investment not under the fair value option 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 as of recognition of a $12.0 million lease liability and corresponding right-of-use asset, which are classified within “Accounts payable, accrued expenses and other liabilities” and “Other assets”, respectively, in our condensed consolidated balance sheet as of September 30, 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 as of recognition of a $12.0 million lease liability and corresponding right-of-use asset, which are classified within “Accounts payable, accrued expenses and other liabilities” and “Other assets”, respectively, in our condensed consolidated balance sheet as of September 30, 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 (the “Convertible 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 and nine months ended September 30, 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 On August 28, 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820) – Disclosure Framework 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 |
Loans (Tables)
Loans (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Loans | |
Summary of investments in mortgages and loans by subordination class | Weighted Weighted Average Life Carrying Face Average (“WAL”) September 30, 2019 Value Amount Coupon (1) (years)(2) First mortgages (3) $ 6,532,017 $ 6,557,131 6.2 % 2.0 First priority infrastructure loans 1,281,815 1,292,807 5.5 % 4.6 Subordinated mortgages (4) 53,008 54,143 8.6 % 3.0 Mezzanine loans (3) 545,494 546,434 11.2 % 1.8 Residential loans, fair value option (5) 479,169 465,344 6.1 % 3.6 Other 60,995 64,731 8.2 % 1.8 Total loans held-for-investment 8,952,498 8,980,590 Loans held-for-sale, fair value option, residential (5) 701,610 677,548 6.4 % 3.5 Loans held-for-sale, commercial ($468,583 under fair value option) 576,577 566,891 4.1 % 8.3 Loans held-for-sale, infrastructure 164,122 168,445 3.4 % 1.8 Total gross loans 10,394,807 10,393,474 Loan loss allowance (33,035) — Total net loans $ 10,361,772 $ 10,393,474 December 31, 2018 First mortgages (3) $ 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 (4) 52,778 53,996 8.9 % 3.7 Mezzanine loans (3) 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) Calculated using LIBOR or other applicable index rates as of September 30, 2019 and December 31, 2018 for variable rate loans (2) 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. (3) 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 $809.5 million and $1.0 billion being classified as first mortgages as of September 30, 2019 and December 31, 2018, respectively. (4) 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. (5) During the three and nine months ended September 30, 2019, $340.9 million of residential loans held-for-sale were reclassified into residential loans held-for-investment. |
Summary of variable rate loans held-for-investment | As of September 30, 2019, our variable rate loans held-for-investment were as follows (dollars in thousands): Carrying Weighted-average September 30, 2019 Value Spread Above Index Commercial loans $ 6,716,670 4.4 % First priority infrastructure loans 1,281,815 3.4 % Total variable rate loans held-for-investment $ 7,998,485 4.3 % |
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 September 30, 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 September 30, 2019 1 $ 598 $ — $ — $ — $ 23,013 $ — $ 23,611 0.2 % 2 3,640,565 — 37,999 207,997 — — 3,886,561 37.4 % 3 2,695,552 — 3,032 337,497 31,141 — 3,067,222 29.5 % 4 — — — — — — — — % 5 59,866 — — — — — 59,866 0.6 % N/A 135,436 (1) 1,281,815 (2) 11,977 (1) — 6,841 (1) — 1,436,069 13.8 % $ 6,532,017 $ 1,281,815 $ 53,008 $ 545,494 $ 60,995 $ — 8,473,329 Residential loans held-for-investment, fair value option 479,169 4.6 % Loans held-for-sale 1,442,309 13.9 % Total gross loans $ 10,394,807 100.0 % 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) Principally 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 | For the Nine Months Ended September 30, 2019 2018 Allowance for loan losses at January 1 $ 39,151 $ 4,330 Provision for (reversal of) loan losses 3,242 (2,127) Provision for impaired loans — 29,853 Charge-offs (9,358) — Recoveries — — Allowance for loan losses at September 30 $ 33,035 $ 32,056 Recorded investment in loans related to the allowance for loan loss $ 254,070 $ 287,242 |
Schedule of activity in loan portfolio | The activity in our loan portfolio was as follows (amounts in thousands): For the Nine Months Ended September 30, 2019 2018 Balance at January 1 $ 9,794,254 $ 7,382,641 Acquisitions/originations/additional funding 5,607,829 5,006,725 Acquisition of Infrastructure Lending Portfolio — 1,826,423 Capitalized interest (1) 79,869 44,293 Basis of loans sold (2) (2,713,237) (1,985,388) Loan maturities/principal repayments (2,429,078) (2,383,658) Discount accretion/premium amortization 24,193 28,954 Changes in fair value 65,678 26,573 Unrealized foreign currency translation loss (37,191) (17,095) Loan loss provision, net (3,242) (27,726) Loan foreclosure (27,303) — Transfer to/from other asset classifications — 50 Balance at September 30 $ 10,361,772 $ 9,901,792 (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) | 9 Months Ended |
Sep. 30, 2019 | |
Schedule of investment securities | Investment securities were comprised of the following as of September 30, 2019 and December 31, 2018 (amounts in thousands): Carrying Value as of September 30, 2019 December 31, 2018 RMBS, available-for-sale $ 195,297 $ 209,079 RMBS, fair value option (1) 111,122 87,879 CMBS, fair value option (1) 1,127,637 1,157,508 Held-to-maturity (“HTM”) debt securities, amortized cost 556,255 644,149 Equity security, fair value 11,286 11,893 Subtotal — 2,001,597 2,110,508 VIE eliminations (1) (1,192,460) (1,204,040) Total investment securities $ 809,137 $ 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 September 30, 2019 Purchases $ — $ 52,845 $ 10,214 $ — $ — $ (57,894) $ 5,165 Sales — — 49,725 — — (49,725) — Principal collections 7,445 4,680 15,859 35,069 — (17,196) 45,857 Three Months Ended September 30, 2018 Purchases $ — $ 45,095 $ 26,258 $ 289,100 $ — $ (68,579) $ 291,874 Acquisition of Infrastructure Lending Portfolio — — — 65,060 — — 65,060 Sales 2,046 — 22,065 — — (18,902) 5,209 Principal collections 9,246 119 22,031 20,577 — (17,903) 34,070 RMBS, RMBS, fair CMBS, fair HTM Equity Securitization available-for-sale value option value option Securities Security VIEs (1) Total Nine Months Ended September 30, 2019 Purchases $ — $ 79,117 $ 62,427 $ — $ — $ (136,379) $ 5,165 Sales — 41,501 112,426 — — (149,949) 3,978 Principal collections 20,222 9,772 37,768 89,737 — (38,607) 118,892 Nine Months Ended September 30, 2018 Purchases $ — $ 45,095 $ 118,166 $ 289,100 $ — $ (140,022) $ 312,339 Acquisition of Infrastructure Lending Portfolio — — — 65,060 — — 65,060 Sales 2,853 — 30,012 — — (26,849) 6,016 Principal collections 27,432 119 82,812 323,061 — (77,667) 355,757 (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 September 30, 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 September 30, 2019 RMBS $ 152,632 $ (9,805) $ 142,827 $ (333) $ 52,803 $ — $ 52,470 $ 195,297 December 31, 2018 RMBS $ 165,461 $ (9,897) $ 155,564 $ (31) $ 53,546 $ — $ 53,515 $ 209,079 Weighted Average Coupon (1) Weighted Average WAL September 30, 2019 RMBS 3.3 % BB- 5.8 December 31, 2018 RMBS 3.7 % CCC- 6.0 (1) Calculated using the September 30, 2019 and December 31, 2018 one-month LIBOR rate of 2.016% 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 September 30, 2019 and December 31, 2018 (amounts in thousands): September 30, 2019 December 31, 2018 Principal balance $ 286,717 $ 309,497 Accretable yield (56,148) (54,779) Non-accretable difference (87,742) (99,154) Total discount (143,890) (153,933) Amortized cost $ 142,827 $ 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 and nine months ended September 30, 2019 (amounts in thousands): Non-Accretable Three Months Ended September 30, 2019 Accretable Yield Difference Balance as of July 1, 2019 $ 54,821 $ 92,570 Accretion of discount (2,446) — Principal write-downs, net — (1,055) Transfer to/from non-accretable difference 3,773 (3,773) Balance as of September 30, 2019 $ 56,148 $ 87,742 Nine Months Ended September 30, 2019 Balance as of January 1, 2019 $ 54,779 $ 99,154 Accretion of discount (7,484) — Principal write-downs, net — (2,559) Transfer to/from non-accretable difference 8,853 (8,853) Balance as of September 30, 2019 $ 56,148 $ 87,742 |
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 September 30, 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 September 30, 2019 RMBS $ 1,520 $ — $ (333) $ — 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 September 30, 2019 and December 31, 2018 (amounts in thousands): Net Carrying Amount Gross Unrealized Gross Unrealized (Amortized Cost) Holding Gains Holding Losses Fair Value September 30, 2019 CMBS $ 360,640 $ 1,008 $ (2,968) $ 358,680 Preferred interests 141,567 1,254 — 142,821 Infrastructure bonds 54,048 122 (1,369) 52,801 Total $ 556,255 $ 2,384 $ (4,337) $ 554,302 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 September 30, 2019 (amounts in thousands): Preferred Infrastructure CMBS Interests Bonds Total Less than one year $ 334,249 $ — $ — $ 334,249 One to three years 26,391 — 9,013 35,404 Three to five years — 141,567 — 141,567 Thereafter — — 45,035 45,035 Total $ 360,640 $ 141,567 $ 54,048 $ 556,255 |
Properties (Tables)
Properties (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Properties | |
Summary of properties | The table below summarizes our properties held as of September 30, 2019 and December 31, 2018 (dollars in thousands): Depreciable Life September 30, 2019 December 31, 2018 Property Segment Land and land improvements 0 – 15 years $ 640,831 $ 648,972 Buildings and building improvements 5 – 45 years 1,969,326 1,980,283 Furniture & fixtures 3 – 7 years 51,148 46,048 Investing and Servicing Segment Land and land improvements 0 – 15 years 69,640 82,332 Buildings and building improvements 3 – 40 years 221,796 213,010 Furniture & fixtures 2 – 5 years 2,752 2,158 Commercial and Residential Lending Segment (1) Land and land improvements 0 – 7 years 11,386 — Buildings 20 – 23 years 16,067 — Properties, cost 2,982,946 2,972,803 Less: accumulated depreciation (253,408) (187,913) Properties, net $ 2,729,538 $ 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) $ 67,051 2020 170,056 2021 117,115 2022 110,199 2023 94,699 Thereafter 818,876 Total $ 1,377,996 |
Investment in Unconsolidated _2
Investment in Unconsolidated Entities (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Investment in Unconsolidated Entities | |
Summary of investments in unconsolidated entities | The table below summarizes our investments in unconsolidated entities as of September 30, 2019 and December 31, 2018 (dollars in thousands): Participation / Carrying value as of Ownership % (1) September 30, 2019 December 31, 2018 Equity method: Retail Fund 33% $ 71,824 $ 114,362 Investor entity which owns equity in an online real estate company 50% 9,441 9,372 Equity interests in commercial real estate 50% 2,165 6,294 Equity interest in and advances to a residential mortgage originator (2) N/A 9,404 9,082 Various 25% - 50% 8,277 6,984 101,111 146,094 Other: Equity interest in a servicing and advisory business (3) 4% — 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% 15,779 10,239 25,004 25,671 $ 126,115 $ 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. (3) During the nine months ended September 30, 2019, we received a capital distribution of $8.4 million and our equity interest was reduced to 4% . |
Goodwill and Intangibles (Table
Goodwill and Intangibles (Tables) | 9 Months Ended |
Sep. 30, 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 September 30, 2019 and December 31, 2018 (amounts in thousands): As of September 30, 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 $ 18,249 $ — $ 18,249 $ 20,557 $ — $ 20,557 In-place lease intangible assets 186,660 (109,145) 77,515 198,220 (100,873) 97,347 Favorable lease intangible assets 35,917 (11,734) 24,183 36,895 (9,766) 27,129 Total net intangible assets $ 240,826 $ (120,879) $ 119,947 $ 255,672 $ (110,639) $ 145,033 |
Summary of activity within intangible assets | The following table summarizes the activity within intangible assets for the nine months ended September 30, 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 Acquisition of additional REIS Equity Portfolio property — 277 — 277 Amortization — (15,284) (2,519) (17,803) Sales — (2,612) — (2,612) Foreign exchange loss — (1,160) (321) (1,481) Impairment (1) — (1,053) (106) (1,159) Changes in fair value due to changes in inputs and assumptions (2,308) — — (2,308) Balance as of September 30, 2019 $ 18,249 $ 77,515 $ 24,183 $ 119,947 (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) $ 4,935 2020 16,502 2021 14,197 2022 11,727 2023 8,556 Thereafter 45,781 Total $ 101,698 |
Secured Borrowings (Tables)
Secured Borrowings (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Secured Borrowings | |
Schedule of outstanding balance of repurchase agreements related to the following asset collateral classes | |
Summary of secured financing agreements | The following table is a summary of our secured financing agreements in place as of September 30, 2019 and December 31, 2018 (dollars in thousands): Outstanding Balance at Current Extended Weighted Average Pledged Asset Maximum September 30, December 31, Maturity Maturity (a) Pricing Carrying Value Facility Size 2019 2018 Repurchase Agreements: Commercial Loans Aug 2020 to Jan 2024 (b) Aug 2021 to Apr 2028 (b) (c) $ 4,458,046 $ 7,879,032 (d) $ 2,945,331 $ 3,598,311 Residential Loans Feb 2021 N/A LIBOR + 2.10% 16,332 400,000 13,190 — Infrastructure Loans Feb 2020 to Jul 2022 Feb 2021 to Jul 2027 LIBOR + 1.75% 316,759 1,000,000 263,664 — Conduit Loans Feb 2020 to Jun 2022 Feb 2021 to Jun 2023 LIBOR + 2.22% 358,405 363,225 234,025 35,034 CMBS/RMBS Jun 2020 to Dec 2028 (e) Sep 2020 to Oct 2029 (e) (f) 1,069,948 778,025 676,648 656,405 Total Repurchase Agreements 6,219,490 10,420,282 4,132,858 4,289,750 Other Secured Financing: Borrowing Base Facility Apr 2022 Apr 2024 LIBOR + 2.25% 49,754 650,000 (g) 37,313 — Infrastructure Acquisition Facility Sep 2021 Sep 2022 (h) 1,062,553 1,086,201 883,173 1,551,148 Property Mortgages - Fixed rate Nov 2024 to Aug 2052 (i) N/A 3.41% 1,921,951 1,453,116 1,452,970 1,475,382 Property Mortgages - Variable rate May 2020 to Apr 2025 N/A LIBOR + 2.44% 831,275 694,351 643,261 645,344 Term Loan and Revolver (j) N/A (j) N/A (j) 500,000 400,000 300,000 FHLB Feb 2021 N/A (k) 1,164,449 2,000,000 780,754 500,000 Total Other Secured Financing 5,029,982 6,383,668 4,197,471 4,471,874 $ 11,249,472 $ 16,803,950 8,330,329 8,761,624 Unamortized net discount (2,920) (963) Unamortized deferred financing costs (79,321) (77,096) $ 8,248,088 $ 8,683,565 (a) Subject to certain conditions as defined in the respective facility agreement. (b) For certain facilities, borrowings collateralized by loans existing at maturity may remain outstanding until such loan collateral matures, subject to certain specified conditions. (c) Certain facilities with an outstanding balance of $593.8 million as of September 30, 2019 are indexed to GBP LIBOR and EURIBOR. The remainder have a weighted average rate of LIBOR + 1.93% . (d) The aggregate initial maximum facility size of $6.8 billion may be increased at our option, subject to certain conditions. This amount includes such upsizes. (e) Certain facilities with an outstanding balance of $393.8 million as of September 30, 2019 carry a rolling 11-month or 12-month term which may reset monthly with the lender's consent. These facilities carry no maximum facility size. (f) A facility with an outstanding balance of $78.6 million as of September 30, 2019 has a fixed annual interest rate of 4.09% . All other facilities are variable rate with a weighted average rate of LIBOR + 1.55% . (g) The initial maximum facility size of $300.0 million may be increased to $650.0 million, subject to certain conditions. (h) 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. (i) The weighted average maturity is 9.3 years as of September 30, 2019. (j) Consists of: (i) a $400.0 million term loan facility that matures in July 2026 with an annual interest rate of LIBOR + 2.50% ; and (ii) a $100.0 million revolving credit facility that matures in July 2024 with an annual interest rate of LIBOR + 3.00% . These facilities are secured by the equity interests in certain of our subsidiaries which totaled $3.5 billion as of September 30, 2019. (k) FHLB financing with an outstanding balance of $312.0 million as of September 30, 2019 has a weighted average fixed annual interest rate of 2.08% . The remainder is variable rate with a weighted average rate of LIBOR + 0.28% . |
Schedule of collateralized loan obligations | The following table is a summary of our CLO as of September 30, 2019 (amounts in thousands): Face Carrying Weighted Count Amount Value Average Spread Maturity Collateral assets 21 $ 1,098,817 $ 1,098,817 LIBOR + 3.23% (a) Aug 2023 (b) Financing 1 936,375 927,436 LIBOR + 1.65% (c) July 2038 (d) (a) Represents the weighted-average coupon earned on variable rate loans during the three months ended September 30, 2019. Of the loans financed by the CLO, 9% earned fixed weighted average interest of 6.84% . (b) Represents the weighted-average maturity, assuming the extended contractual maturity of the collateral assets. (c) Represents the weighted-average cost of financing incurred during the three months ended September 30, 2019, inclusive of deferred issuance costs. (d) Repayments of the CLO are tied to timing of the related collateral asset repayments. The term of the CLO financing obligation represents the legal final maturity date. |
Schedule of five-year principal repayments for secured financings | Repurchase Other Secured Agreements Financing CLO Total 2019 (remainder of) $ 53,273 $ 405,283 $ — $ 458,556 2020 474,502 198,376 — 672,878 2021 1,123,670 823,199 — 1,946,869 2022 681,928 685,635 — 1,367,563 2023 1,106,086 582,157 — 1,688,243 Thereafter 693,399 1,502,821 936,375 (a) 3,132,595 Total $ 4,132,858 $ 4,197,471 $ 936,375 $ 9,266,704 (a) Assumes utilization of the reinvestment feature. |
Unsecured Senior Notes (Tables)
Unsecured Senior Notes (Tables) | 9 Months Ended |
Sep. 30, 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 September 30, 2019 and December 31, 2018 (dollars in thousands): Remaining Coupon Effective Maturity Period of Carrying Value at Rate Rate (1) Date Amortization September 30, 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 1.3 years 500,000 500,000 2021 Senior Notes (December) 5.00 % 5.32 % 12/15/2021 2.2 years 700,000 700,000 2023 Convertible Notes 4.38 % 4.86 % 4/1/2023 3.5 years 250,000 250,000 2025 Senior Notes 4.75 % 5.04 % 3/15/2025 5.5 years 500,000 500,000 Total principal amount 1,950,000 2,027,969 Unamortized discount—Convertible Notes (3,865) (4,644) Unamortized discount—Senior Notes (13,216) (16,416) Unamortized deferred financing costs (6,226) (8,078) Carrying amount of debt components $ 1,926,693 $ 1,998,831 Carrying amount of conversion option equity components recorded in additional paid-in capital for outstanding convertible notes $ 3,755 $ 3,755 (1) Effective rate includes the effects of underwriter purchase discount and the adjustment for the conversion option on our Convertible 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 September 30, 2019 (amounts in thousands, except rates): September 30, 2019 Conversion Spread Value - Shares (3) Conversion Conversion For the Three Months Ended September 30, For the Nine Months Ended September 30, Rate (1) Price (2) 2019 2018 2019 2018 2019 Notes N/A N/A — 542 — 559 2023 Notes 38.5959 $ 25.91 — — — — — 542 — 559 (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 September 30, 2019 and 2018, the market price of the Company’s common stock was $24.22 and $21.52 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) | 9 Months Ended |
Sep. 30, 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 | Repayment of repurchase Face Amount Proceeds agreements For the Three Months Ended September 30, 2019 $ 262,528 $ 274,714 $ 201,363 2018 360,651 372,300 272,156 For the Nine Months Ended September 30, 2019 $ 787,160 $ 826,932 $ 608,348 2018 825,610 854,065 623,538 |
Real Estate Investment Lending | |
Summary of loans sold and loans transferred as secured borrowings by the Lending segment net of expenses | 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 September 30, 2019 $ 53,288 $ 53,249 $ 547,660 $ 571,333 $ — $ — 2018 550,000 547,776 374,071 389,044 — — For the Nine Months Ended September 30, 2019 $ 554,710 $ 551,700 $ 911,713 $ 947,862 $ — $ — 2018 746,400 742,496 374,071 389,044 — — |
Derivatives and Hedging Activ_2
Derivatives and Hedging Activity (Tables) | 9 Months Ended |
Sep. 30, 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 September 30, 2019 (notional amounts in thousands): Type of Derivative Number of Contracts Aggregate Notional Amount Notional Currency Maturity Fx contracts – Sell Euros ("EUR") 114 307,452 EUR November 2019 – November 2022 Fx contracts – Sell Pounds Sterling ("GBP") 97 322,315 GBP October 2019 – April 2022 Fx contracts – Sell Australian dollar ("AUD") 2 12,307 AUD October 2019 – November 2021 Fx contracts – Buy GBP 1 921 GBP October 2019 Interest rate swaps – Paying fixed rates 54 1,292,709 USD July 2022 – October 2029 Interest rate swaps – Receiving fixed rates 2 970,000 USD January 2021 – March 2025 Interest rate caps 9 127,528 USD January 2020 – August 2023 Credit index instruments 5 89,000 USD November 2054 – August 2061 Forward loan purchase commitments 1 46,486 USD October 2019 Interest rate swap guarantees 6 390,970 USD March 2022 – June 2025 Interest rate swap guarantees 1 10,263 GBP December 2024 Total 292 |
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 September 30, 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 September 30, December 31, September 30, December 31, 2019 2018 2019 2018 Interest rate contracts $ 24,664 $ 30,791 $ 3,587 $ 14,457 Interest rate swap guarantees — — 904 396 Foreign exchange contracts 56,611 21,346 156 562 Credit index instruments 208 554 134 — Total derivatives $ 81,483 $ 52,691 $ 4,781 $ 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 | Amount of Gain (Loss) Amount of Gain (Loss) Recognized in Income for the Recognized in Income for the Derivatives Not Designated Location of Gain (Loss) Three Months Ended September 30, Nine Months Ended September 30, as Hedging Instruments Recognized in Income 2019 2018 2019 2018 Interest rate contracts Gain on derivative financial instruments $ (7,898) $ 4,444 $ (21,733) $ 10,553 Interest rate swap guarantees Gain on derivative financial instruments (468) — (3,640) — Foreign exchange contracts Gain on derivative financial instruments 30,426 8,073 46,116 17,748 Credit index instruments Gain on derivative financial instruments (127) (782) (1,049) (803) $ 21,933 $ 11,735 $ 19,694 $ 27,498 |
Schedule of Gain / (Loss) recognized in Income for Derivatives Not Designated as Hedging Instruments | 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 September 30, (effective portion) (effective portion) (ineffective portion) Recognized in Income 2019 $ — $ — $ — Interest expense 2018 $ — $ 6 $ — Interest expense For the Nine Months Ended September 30, 2019 $ — $ — $ — Interest expense 2018 $ 8 $ 32 $ — Interest expense |
Offsetting Assets and Liabili_2
Offsetting Assets and Liabilities (Tables) | 9 Months Ended |
Sep. 30, 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 (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 September 30, 2019 Derivative assets $ 81,483 $ — $ 81,483 $ 679 $ 20,727 $ 60,077 Derivative liabilities $ 4,781 $ — $ 4,781 $ 679 $ 3,198 $ 904 Repurchase agreements 4,132,858 — 4,132,858 4,132,858 — — $ 4,137,639 $ — $ 4,137,639 $ 4,133,537 $ 3,198 $ 904 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 (Tab
Variable Interest Entities (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Variable Interest Entities | |
Summary of assets and liabilities of our consolidated CLO | The following table details the assets and liabilities of our consolidated CLO (amounts in thousands): As of September 30, 2019 Assets: Loans held-for-investment $ 1,098,817 Accrued interest receivable 2,384 Other assets 1,183 Total Assets $ 1,102,384 Liabilities Accounts payable, accrued expenses and other liabilities $ 1,402 Collateralized loan obligations, net 927,436 Total Liabilities $ 928,838 |
Stockholders' Equity and Non-_2
Stockholders' Equity and Non-Controlling Interests (Tables) | 9 Months Ended |
Sep. 30, 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 8/7/19 9/30/19 9/27/19 10/15/19 $ 0.48 Quarterly 5/8/19 6/28/19 6/27/19 7/15/19 0.48 Quarterly 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 nine months ended September 30, 2019 and 2018 (dollar amounts in thousands): Grant Date Type Amount Granted Grant Date Fair Value Vesting Period September 2019 RSU 1,200,000 $ 29,484 (1) 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 (1) Of the amount granted, 218,898 vested immediately on the grant date and the remaining amount vests over a three-year period. |
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 520,236 1,200,000 1,720,236 24.01 Vested (499,735) (662,648) (1,162,383) 22.10 Forfeited (14,761) — (14,761) 22.07 Balance as of September 30, 2019 1,442,185 1,535,272 2,977,457 22.72 |
Earnings per Share (Tables)
Earnings per Share (Tables) | 9 Months Ended |
Sep. 30, 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 For the Nine Months Ended September 30, September 30, 2019 2018 2019 2018 Basic Earnings Income attributable to STWD common stockholders $ 140,396 $ 84,536 $ 337,795 $ 293,698 Less: Income attributable to participating shares not already deducted as non-controlling interests (1,205) (970) (2,779) (2,725) Basic earnings $ 139,191 $ 83,566 $ 335,016 $ 290,973 Diluted Earnings Income attributable to STWD common stockholders $ 140,396 $ 84,536 $ 337,795 $ 293,698 Less: Income attributable to participating shares not already deducted as non-controlling interests (1,205) (970) (2,779) (2,725) Add: Interest expense on Convertible Notes (1) 3,071 * 9,306 21,102 Add: Loss on extinguishment of Convertible Notes (1) — * — 1,810 Add: Undistributed earnings to participating shares 188 — — — Less: Undistributed earnings reallocated to participating shares (182) — — — Diluted earnings $ 142,268 $ 83,566 $ 344,322 $ 313,885 Number of Shares: Basic — Average shares outstanding 279,992 265,355 278,934 262,356 Effect of dilutive securities — Convertible Notes (1) 9,649 * 9,857 25,675 Effect of dilutive securities — Contingently issuable shares 38 99 38 99 Effect of dilutive securities — Unvested non-participating shares 233 2 192 — Diluted — Average shares outstanding 289,912 265,456 289,021 288,130 Earnings Per Share Attributable to STWD Common Stockholders: Basic $ 0.50 $ 0.31 $ 1.20 $ 1.11 Diluted $ 0.49 $ 0.31 $ 1.19 $ 1.09 (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 was previously 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 periods presented above 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) | 9 Months Ended |
Sep. 30, 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 September 30, 2019 Balance at July 1, 2019 $ — $ 53,049 $ 4,075 $ 57,124 OCI before reclassifications — (520) (4,168) (4,688) Amounts reclassified from AOCI — (59) — (59) Net period OCI — (579) (4,168) (4,747) Balance at September 30, 2019 $ — $ 52,470 $ (93) $ 52,377 Three Months Ended September 30, 2018 Balance at July 1, 2018 $ 7 $ 60,075 $ 8,052 $ 68,134 OCI before reclassifications — 715 (945) (230) Amounts reclassified from AOCI (6) 22 — 16 Net period OCI (6) 737 (945) (214) Balance at September 30, 2018 $ 1 $ 60,812 $ 7,107 $ 67,920 Nine Months Ended September 30, 2019 Balance at January 1, 2019 $ — $ 53,515 $ 5,145 $ 58,660 OCI before reclassifications — (986) (5,238) (6,224) Amounts reclassified from AOCI — (59) — (59) Net period OCI — (1,045) (5,238) (6,283) Balance at September 30, 2019 $ — $ 52,470 $ (93) $ 52,377 Nine Months Ended September 30, 2018 Balance at January 1, 2018 $ 25 $ 57,889 $ 12,010 $ 69,924 OCI before reclassifications 8 2,977 (4,903) (1,918) Amounts reclassified from AOCI (32) (54) — (86) Net period OCI (24) 2,923 (4,903) (2,004) Balance at September 30, 2018 $ 1 $ 60,812 $ 7,107 $ 67,920 |
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 and nine months ended September 30, 2019 and 2018 as follows (amounts in thousands): Amounts Reclassified from Amounts Reclassified from AOCI during the Three Months AOCI during the Nine Months Affected Line Item Ended September 30, Ended September 30, in the Statements Details about AOCI Components 2019 2018 2019 2018 of Operations Gain (loss) on cash flow hedges: Interest rate contracts $ — $ 6 $ — $ 32 Interest expense Unrealized gains (losses) on available-for-sale securities: Interest realized upon collection 59 — 59 46 Interest income from investment securities Net realized (loss) gain on sale of investment — (22) — 8 Gain on sale of investments and other assets, net Total 59 (22) 59 54 Total reclassifications for the period $ 59 $ (16) $ 59 $ 86 |
Fair Value (Tables)
Fair Value (Tables) | 9 Months Ended |
Sep. 30, 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 September 30, 2019 and December 31, 2018 (amounts in thousands): September 30, 2019 Total Level I Level II Level III Financial Assets: Loans under fair value option $ 1,649,362 $ — $ 225,813 $ 1,423,549 RMBS 195,297 — — 195,297 CMBS 46,299 — 10,419 35,880 Equity security 11,286 11,286 — — Domestic servicing rights 18,249 — — 18,249 Derivative assets 81,483 — 81,483 — VIE assets 59,249,054 — — 59,249,054 Total $ 61,251,030 $ 11,286 $ 317,715 $ 60,922,029 Financial Liabilities: Derivative liabilities $ 4,781 $ — $ 4,781 $ — VIE liabilities 58,018,209 — 55,748,104 2,270,105 Total $ 58,022,990 $ — $ 55,752,885 $ 2,270,105 December 31, 2018 Total Level I Level II Level III Financial Assets: Loans under 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 and nine months ended September 30, 2019 and 2018 (amounts in thousands): Domestic Loans at Servicing VIE Three Months Ended September 30, 2019 Fair Value RMBS CMBS Rights VIE Assets Liabilities Total July 1, 2019 balance $ 1,372,398 $ 200,874 $ 34,283 $ 18,874 $ 57,667,606 $ (2,374,002) $ 56,920,033 Total realized and unrealized gains (losses): Included in earnings: Change in fair value / gain on sale 32,512 — 432 (625) (380,973) 28,005 (320,649) Net accretion — 2,446 — — — — 2,446 Included in OCI — (578) — — — — (578) Purchases / Originations 1,123,553 — 5,165 — — — 1,128,718 Sales (846,047) — — — — — (846,047) Issuances — — — — — (22,958) (22,958) Cash repayments / receipts (33,054) (7,445) (3,343) — — (12,516) (56,358) Transfers into Level III — — — — — (122,911) (122,911) Transfers out of Level III (225,813) — — — — 319,727 93,914 Consolidation of VIEs — — — — 1,999,780 (85,450) 1,914,330 Deconsolidation of VIEs — — (657) — (37,359) — (38,016) September 30, 2019 balance $ 1,423,549 $ 195,297 $ 35,880 $ 18,249 $ 59,249,054 $ (2,270,105) $ 58,651,924 Amount of total gains (losses) included in earnings attributable to assets still held at September 30, 2019 $ 4,537 $ 2,390 $ 434 $ (625) $ (380,973) $ 28,005 $ (346,232) Domestic Loans at Servicing VIE Three Months Ended September 30, 2018 Fair Value RMBS CMBS Rights VIE Assets Liabilities Total July 1, 2018 balance $ 897,259 $ 235,796 $ 24,650 $ 22,742 $ 48,044,873 $ (2,002,115) $ 47,223,205 Total realized and unrealized gains (losses): Included in earnings: Change in fair value / gain on sale 4,036 100 63 (974) (1,261,314) 371,310 (886,779) Net accretion — 2,526 — — — — 2,526 Included in OCI — 737 — — — — 737 Purchases / Originations 597,318 — — — — — 597,318 Sales (565,990) (2,046) (3,163) — — — (571,199) Issuances — — — — — (18,901) (18,901) Cash repayments / receipts (19,118) (9,246) (6,815) — — (17,268) (52,447) Transfers into Level III — — 27,776 — — (259,701) (231,925) Transfers out of Level III — — — — — 108,123 108,123 Consolidation of VIEs — — 3,304 — 1,623,863 (23,095) 1,604,072 Deconsolidation of VIEs — — — — (372,812) 48,442 (324,370) September 30, 2018 balance $ 913,505 $ 227,867 $ 45,815 $ 21,768 $ 48,034,610 $ (1,793,205) $ 47,450,360 Amount of total (losses) gains included in earnings attributable to assets still held at September 30, 2018 $ (2,501) $ 2,526 $ (884) $ (974) $ (1,261,314) $ 371,310 $ (891,837) Domestic Loans at Servicing VIE Nine Months Ended September 30, 2019 Fair Value 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 65,669 — 1,153 (2,308) 39,961 51,907 156,382 Net accretion — 7,484 — — — — 7,484 Included in OCI — (1,044) — — — — (1,044) Purchases / Originations 2,775,787 — 5,165 — — — 2,780,952 Sales (1,774,794) — (3,978) — — — (1,778,772) Issuances — — — — — (81,681) (81,681) Cash repayments / receipts (88,582) (20,222) (8,933) — — (15,786) (133,523) Transfers into Level III — — 5,350 — — (1,374,505) (1,369,155) Transfers out of Level III (225,813) — — — — 750,546 524,733 Consolidation of VIEs — — — — 6,103,915 (193,300) 5,910,615 Deconsolidation of VIEs — — 11,895 — (341,186) 34,160 (295,131) September 30, 2019 balance $ 1,423,549 $ 195,297 $ 35,880 $ 18,249 $ 59,249,054 $ (2,270,105) $ 58,651,924 Amount of total gains (losses) included in earnings attributable to assets still held at September 30, 2019 $ 6,775 $ 7,397 $ 101 $ (2,308) $ 39,961 $ 51,907 $ 103,833 Domestic Loans at Servicing VIE Nine Months Ended September 30, 2018 Fair Value 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 26,669 241 76 (8,991) (5,055,029) 906,360 (4,130,674) Net accretion — 7,967 — — — — 7,967 Included in OCI — 2,923 — — — — 2,923 Purchases / Originations 1,508,010 — 1,463 — — — 1,509,473 Sales (1,047,755) (2,853) (3,163) — — — (1,053,771) Issuances — — — — — (26,849) (26,849) Cash repayments / receipts (123,652) (27,432) (7,832) — — (75,078) (233,994) Transfers into Level III — — 27,776 — — (950,660) (922,884) Transfers out of Level III (195,510) — — — — 425,973 230,463 Consolidation of VIEs — — 3,304 — 3,438,933 (23,095) 3,419,142 Deconsolidation of VIEs — — — — (1,395,168) 139,081 (1,256,087) September 30, 2018 balance $ 913,505 $ 227,867 $ 45,815 $ 21,768 $ 48,034,610 $ (1,793,205) $ 47,450,360 Amount of total (losses) gains included in earnings attributable to assets still held at September 30, 2018 $ (2,023) $ 7,913 $ (1,252) $ (8,991) $ (5,055,029) $ 906,360 $ (4,153,022) |
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): September 30, 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 $ 8,712,410 $ 8,772,670 $ 9,122,972 $ 9,178,709 HTM debt securities 556,255 554,302 644,149 643,948 Financial liabilities not carried at fair value: Secured financing agreements, CLO and secured borrowings on transferred loans $ 9,175,524 $ 9,155,331 $ 8,757,804 $ 8,662,548 Unsecured senior notes 1,926,693 2,027,863 1,998,831 1,945,160 |
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) September 30, 2019 Technique Input September 30, 2019 December 31, 2018 Loans under fair value option $ 1,423,549 Discounted cash flow Yield (b) 3.4% - 6.1% 4.6% - 6.1% Duration (c) 1.3 - 10.7 years 2.5 - 14.4 years RMBS 195,297 Discounted cash flow Constant prepayment rate (a) 3.3% - 19.9% 3.2% - 25.2% Constant default rate (b) 1.1% - 4.5% 1.1% - 5.5% Loss severity (b) 0% - 96% (e) 0% - 73% (e) Delinquency rate (c) 4% - 31% 4% - 31% Servicer advances (a) 22% - 84% 21% - 83% Annual coupon deterioration (b) 0% - 1.8% 0% - 1.4% Putback amount per projected total collateral loss (d) 0% - 28% 0% - 7% CMBS 35,880 Discounted cash flow Yield (b) 0% - 715.4% 0% - 473.5% Duration (c) 0 - 9.7 years 0 - 9.7 years Domestic servicing rights 18,249 Discounted cash flow Debt yield (a) 7.50% 7.75% Discount rate (b) 15% 15% Control migration (b) 0% - 80% 0% - 80% VIE assets 59,249,054 Discounted cash flow Yield (b) 0% - 823.6% 0% - 290.9% Duration (c) 0 – 19.3 years 0 - 20.4 years VIE liabilities (2,270,105) Discounted cash flow Yield (b) 0% - 823.6% 0% - 290.9% Duration (c) 0 - 11.5 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) 25% and 55% of the portfolio falls within a range of 45% - 80% as of September 30, 2019 and December 31, 2018, respectively. |
Income Taxes (Tables)
Income Taxes (Tables) | 9 Months Ended |
Sep. 30, 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 and nine months ended September 30, 2019 and 2018 (dollars in thousands): For the Three Months Ended September 30, For the Nine Months Ended September 30, 2019 2018 2019 2018 Federal statutory tax rate $ 32,448 21.0 % $ 20,509 21.0 % $ 77,140 21.0 % $ 68,406 21.0 % REIT and other non-taxable income (28,870) (18.7) % (13,628) (13.9) % (71,042) (19.3) % (57,128) (17.6) % State income taxes 937 0.6 % 1,803 1.8 % 1,597 0.4 % 2,954 0.9 % Federal benefit of state tax deduction (196) (0.1) % (378) (0.4) % (335) (0.1) % (620) (0.2) % Other 194 0.1 % (25) — % 1,020 0.3 % 868 0.3 % Effective tax rate $ 4,513 2.9 % $ 8,281 8.5 % $ 8,380 2.3 % $ 14,480 4.4 % |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Commitments and Contingencies. | |
Schedule of lease costs and sublease income | For the Three Months Ended For the Nine Months Ended September 30, September 30, 2019 2018 2019 2018 Operating lease costs $ 1,667 $ 1,245 $ 4,177 $ 3,721 Short-term lease costs 29 40 92 116 Sublease income (405) (396) (1,209) (1,231) Total lease cost $ 1,291 $ 889 $ 3,060 $ 2,606 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 September 30, 2019, is as follows (dollars in thousands): For the Three Months Ended For the Nine Months Ended September 30, 2019 September 30, 2019 Cash paid for amounts included in the measurement of lease liabilities—operating $ 1,310 $ 3,904 September 30, 2019 Weighted-average remaining lease term 6.0 years Weighted-average discount rate 4.4 % |
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) $ 1,310 2020 6,163 2021 3,480 2022 1,272 2023 1,281 Thereafter 7,208 Total 20,714 Less interest component (2,513) Operating lease liability $ 18,201 |
Segment Data (Tables)
Segment Data (Tables) | 9 Months Ended |
Sep. 30, 2019 | |
Segment Data | |
Schedule of results of operations by business segment | The table below presents our results of operations for the three months ended September 30, 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 $ 145,290 $ 22,763 $ — $ 3,977 $ — $ 172,030 $ — $ 172,030 Interest income from investment securities 18,163 810 — 32,556 — 51,529 (34,853) 16,676 Servicing fees 97 — — 18,243 — 18,340 (4,007) 14,333 Rental income — — 72,251 12,403 — 84,654 — 84,654 Other revenues 258 39 125 218 — 640 (3) 637 Total revenues 163,808 23,612 72,376 67,397 — 327,193 (38,863) 288,330 Costs and expenses: Management fees 363 — — 18 29,829 30,210 28 30,238 Interest expense 51,844 14,422 19,020 8,891 29,142 123,319 (163) 123,156 General and administrative 7,104 4,315 2,170 22,915 3,184 39,688 78 39,766 Acquisition and investment pursuit costs 506 21 — (364) — 163 — 163 Costs of rental operations 765 — 24,784 6,019 — 31,568 — 31,568 Depreciation and amortization 339 15 23,106 4,809 — 28,269 — 28,269 Loan loss provision, net (39) — — — — (39) — (39) Other expense 77 — 46 — — 123 — 123 Total costs and expenses 60,959 18,773 69,126 42,288 62,155 253,301 (57) 253,244 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 61,767 61,767 Change in fair value of servicing rights — — — 57 — 57 (682) (625) Change in fair value of investment securities, net (303) — — 22,476 — 22,173 (21,907) 266 Change in fair value of mortgage loans held-for-sale, net 10,088 — — 22,433 — 32,521 — 32,521 Earnings from unconsolidated entities 2,507 — 223 253 — 2,983 (236) 2,747 Gain (loss) on sale of investments and other assets, net 482 (25) — 20,700 — 21,157 — 21,157 Gain (loss) on derivative financial instruments, net 15,729 (109) 5,900 (6,376) 6,789 21,933 — 21,933 Foreign currency loss, net (15,337) (319) (8) — — (15,664) — (15,664) Loss on extinguishment of debt (857) (2,101) — (194) (1,472) (4,624) — (4,624) Other loss, net — (50) — — — (50) — (50) Total other income (loss) 12,309 (2,604) 6,115 59,349 5,317 80,486 38,942 119,428 Income (loss) before income taxes 115,158 2,235 9,365 84,458 (56,838) 154,378 136 154,514 Income tax (provision) benefit (3,194) 475 — (1,794) — (4,513) — (4,513) Net income (loss) 111,964 2,710 9,365 82,664 (56,838) 149,865 136 150,001 Net income attributable to non-controlling interests — — (5,250) (4,219) — (9,469) (136) (9,605) Net income (loss) attributable to Starwood Property Trust, Inc . $ 111,964 $ 2,710 $ 4,115 $ 78,445 $ (56,838) $ 140,396 $ — $ 140,396 The table below presents our results of operations for the three months ended September 30, 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 Revenues: Interest income from loans $ 147,913 3,053 $ — $ 3,535 $ — $ 154,501 $ — $ 154,501 Interest income from investment securities 10,320 107 — 34,477 — 44,904 (33,396) 11,508 Servicing fees 98 — — 34,100 — 34,198 (6,374) 27,824 Rental income — — 76,067 15,065 — 91,132 — 91,132 Other revenues 265 44 169 229 89 796 (42) 754 Total revenues 158,596 3,204 76,236 87,406 89 325,531 (39,812) 285,719 Costs and expenses: Management fees 453 — — 18 25,937 26,408 111 26,519 Interest expense 43,322 2,258 19,483 7,396 30,475 102,934 (276) 102,658 General and administrative 7,016 537 1,680 19,131 2,753 31,117 86 31,203 Acquisition and investment pursuit costs 341 6,725 — (539) — 6,527 — 6,527 Costs of rental operations — — 23,052 7,139 — 30,191 — 30,191 Depreciation and amortization 17 — 28,448 5,828 — 34,293 — 34,293 Loan loss provision, net 929 — — — — 929 — 929 Other expense 76 — — — — 76 — 76 Total costs and expenses 52,154 9,520 72,663 38,973 59,165 232,475 (79) 232,396 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 33,289 33,289 Change in fair value of servicing rights — — — (1,994) — (1,994) 1,020 (974) Change in fair value of investment securities, net 238 — — (4,966) — (4,728) 5,029 301 Change in fair value of mortgage loans held-for-sale, net 1,343 — — 2,597 — 3,940 — 3,940 Earnings (loss) from unconsolidated entities 514 — 1,988 (134) — 2,368 257 2,625 Gain on sale of investments and other assets, net 47 — — 1,415 — 1,462 — 1,462 Gain (loss) on derivative financial instruments, net 7,278 455 5,895 3,076 (4,969) 11,735 — 11,735 Foreign currency loss, net (3,546) (531) (1) — — (4,078) — (4,078) Loss on extinguishment of debt (730) — — — (1,810) (2,540) — (2,540) Other (loss) income, net (1) — 2 (1,422) — (1,421) — (1,421) Total other income (loss) 5,143 (76) 7,884 (1,428) (6,779) 4,744 39,595 44,339 Income (loss) before income taxes 111,585 (6,392) 11,457 47,005 (65,855) 97,800 (138) 97,662 Income tax provision (314) — (125) (7,842) — (8,281) — (8,281) Net income (loss) 111,271 (6,392) 11,332 39,163 (65,855) 89,519 (138) 89,381 Net (income) loss attributable to non-controlling interests (365) — (4,769) 151 — (4,983) 138 (4,845) Net income (loss) attributable to Starwood Property Trust, Inc . $ 110,906 (6,392) $ 6,563 $ 39,314 $ (65,855) $ 84,536 $ — $ 84,536 The table below presents our results of operations for the nine months ended September 30, 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 $ 462,956 $ 74,969 $ — $ 8,987 $ — $ 546,912 $ — $ 546,912 Interest income from investment securities 62,438 2,563 — 88,012 — 153,013 (96,160) 56,853 Servicing fees 310 — — 61,366 — 61,676 (13,902) 47,774 Rental income — — 215,098 40,686 — 255,784 — 255,784 Other revenues 714 732 291 929 26 2,692 (24) 2,668 Total revenues 526,418 78,264 215,389 199,980 26 1,020,077 (110,086) 909,991 Costs and expenses: Management fees 1,127 — — 54 74,924 76,105 122 76,227 Interest expense 172,012 49,257 57,142 25,152 84,878 388,441 (487) 387,954 General and administrative 20,626 13,624 5,394 61,943 10,429 112,016 258 112,274 Acquisition and investment pursuit costs 915 51 — (387) — 579 — 579 Costs of rental operations 1,525 — 70,846 19,503 — 91,874 — 91,874 Depreciation and amortization 695 15 70,078 15,287 — 86,075 — 86,075 Loan loss provision, net 2,046 1,196 — — — 3,242 — 3,242 Other expense 230 — 1,353 194 — 1,777 — 1,777 Total costs and expenses 199,176 64,143 204,813 121,746 170,231 760,109 (107) 760,002 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 164,761 164,761 Change in fair value of servicing rights — — — (1,617) — (1,617) (691) (2,308) Change in fair value of investment securities, net (2,945) — — 56,431 — 53,486 (52,491) 995 Change in fair value of mortgage loans held-for-sale, net 16,837 — — 48,841 — 65,678 — 65,678 Earnings (loss) from unconsolidated entities 8,576 — (42,538) 3,601 — (30,361) (1,275) (31,636) Gain on sale of investments and other assets, net 3,476 3,041 — 21,640 — 28,157 — 28,157 Gain (loss) on derivative financial instruments, net 12,024 (3,337) (3,957) (16,761) 31,725 19,694 — 19,694 Foreign currency loss, net (17,025) (102) (7) — — (17,134) — (17,134) Loss on extinguishment of debt (857) (8,221) — (194) (1,466) (10,738) — (10,738) Other loss, net — (50) — — (73) (123) — (123) Total other income (loss) 20,086 (8,669) (46,502) 111,941 30,186 107,042 110,304 217,346 Income (loss) before income taxes 347,328 5,452 (35,926) 190,175 (140,019) 367,010 325 367,335 Income tax (provision) benefit (4,778) 746 (258) (4,090) — (8,380) — (8,380) Net income (loss) 342,550 6,198 (36,184) 186,085 (140,019) 358,630 325 358,955 Net income attributable to non-controlling interests (392) — (16,322) (4,121) — (20,835) (325) (21,160) Net income (loss) attributable to Starwood Property Trust, Inc . $ 342,158 $ 6,198 $ (52,506) $ 181,964 $ (140,019) $ 337,795 $ — $ 337,795 The table below presents our results of operations for the nine months ended September 30, 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 Revenues: Interest income from loans $ 431,153 3,053 $ — $ 9,619 $ — $ 443,825 $ — $ 443,825 Interest income from investment securities 33,689 107 — 99,348 — 133,144 (95,577) 37,567 Servicing fees 313 — — 92,221 — 92,534 (21,328) 71,206 Rental income — — 217,178 43,955 — 261,133 — 261,133 Other revenues 683 44 351 973 227 2,278 (147) 2,131 Total revenues 465,838 3,204 217,529 246,116 227 932,914 (117,052) 815,862 Costs and expenses: Management fees 1,396 — — 54 82,895 84,345 310 84,655 Interest expense 110,169 2,258 55,397 18,298 96,132 282,254 (821) 281,433 General and administrative 19,962 537 5,510 64,006 8,602 98,617 256 98,873 Acquisition and investment pursuit costs 2,253 6,725 (46) (467) — 8,465 — 8,465 Costs of rental operations — — 72,531 20,250 — 92,781 — 92,781 Depreciation and amortization 50 — 86,655 16,482 — 103,187 — 103,187 Loan loss provision, net 27,726 — — — — 27,726 — 27,726 Other expense 230 — — 447 — 677 — 677 Total costs and expenses 161,786 9,520 220,047 119,070 187,629 698,052 (255) 697,797 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 129,888 129,888 Change in fair value of servicing rights — — — (14,417) — (14,417) 5,426 (8,991) Change in fair value of investment securities, net 16 — — 24,123 — 24,139 (16,285) 7,854 Change in fair value of mortgage loans held-for-sale, net (165) — — 26,738 — 26,573 — 26,573 Earnings from unconsolidated entities 3,761 — 1,406 2,916 — 8,083 (1,450) 6,633 Gain on sale of investments and other assets, net 461 — 6,883 18,215 — 25,559 — 25,559 Gain (loss) on derivative financial instruments, net 15,927 455 27,734 7,720 (24,338) 27,498 — 27,498 Foreign currency loss, net (3,260) (531) — (2) — (3,793) — (3,793) Loss on extinguishment of debt (730) — — (186) (1,810) (2,726) — (2,726) Other income (loss), net 42 — 508 (1,365) — (815) — (815) Total other income (loss) 16,052 (76) 36,531 63,742 (26,148) 90,101 117,579 207,680 Income (loss) before income taxes 320,104 (6,392) 34,013 190,788 (213,550) 324,963 782 325,745 Income tax provision (2,981) — (1,997) (9,502) — (14,480) — (14,480) Net income (loss) 317,123 (6,392) 32,016 181,286 (213,550) 310,483 782 311,265 Net income attributable to non-controlling interests (1,087) — (11,906) (3,792) — (16,785) (782) (17,567) Net income (loss) attributable to Starwood Property Trust, Inc . $ 316,036 (6,392) $ 20,110 $ 177,494 $ (213,550) $ 293,698 $ — $ 293,698 |
Schedule of condensed consolidated balance sheet by business segment | The table below presents our condensed consolidated balance sheet as of September 30, 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 $ 64,343 $ 6,404 $ 35,940 $ 46,872 $ 129,369 $ 282,928 $ 1,189 $ 284,117 Restricted cash 36,771 33,366 21,186 19,218 — 110,541 — 110,541 Loans held-for-investment, net 7,636,475 1,281,815 — 1,363 — 8,919,653 — 8,919,653 Loans held-for-sale 809,604 163,932 — 468,583 — 1,442,119 — 1,442,119 Investment securities 938,300 54,048 — 1,009,249 — 2,001,597 (1,192,460) 809,137 Properties, net 26,902 — 2,441,480 261,156 — 2,729,538 — 2,729,538 Intangible assets — — 75,965 68,748 — 144,713 (24,766) 119,947 Investment in unconsolidated entities 42,518 — 71,824 33,246 — 147,588 (21,473) 126,115 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 37,507 652 21,994 603 20,727 81,483 — 81,483 Accrued interest receivable 43,747 4,015 245 1,321 3,125 52,453 (676) 51,777 Other assets 98,664 5,978 72,932 64,068 9,129 250,771 2 250,773 VIE assets, at fair value — — — — — — 59,249,054 59,249,054 Total Assets $ 9,734,831 $ 1,669,619 $ 2,741,566 $ 2,114,864 $ 162,350 $ 16,423,230 $ 58,010,870 $ 74,434,100 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 25,836 $ 15,719 $ 69,550 $ 72,055 $ 50,868 $ 234,028 $ 92 $ 234,120 Related-party payable — — — 44 24,442 24,486 — 24,486 Dividends payable — — — — 137,273 137,273 — 137,273 Derivative liabilities 2,336 904 — 1,541 — 4,781 — 4,781 Secured financing agreements, net 4,061,849 1,168,166 1,868,416 771,618 391,989 8,262,038 (13,950) 8,248,088 Collateralized loan obligations, net 927,436 — — — — 927,436 — 927,436 Unsecured senior notes, net — — — — 1,926,693 1,926,693 — 1,926,693 VIE liabilities, at fair value — — — — — — 58,018,209 58,018,209 Total Liabilities 5,017,457 1,184,789 1,937,966 845,258 2,531,265 11,516,735 58,004,351 69,521,086 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,871 2,871 — 2,871 Additional paid-in capital 1,307,064 481,206 609,241 156,094 2,568,066 5,121,671 — 5,121,671 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 52,471 — (30) (64) — 52,377 — 52,377 Retained earnings (accumulated deficit) 3,357,839 3,624 (38,936) 1,095,602 (4,835,658) (417,529) — (417,529) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,717,374 484,830 570,275 1,251,632 (2,368,915) 4,655,196 — 4,655,196 Non-controlling interests in consolidated subsidiaries — — 233,325 17,974 — 251,299 6,519 257,818 Total Equity 4,717,374 484,830 803,600 1,269,606 (2,368,915) 4,906,495 6,519 4,913,014 Total Liabilities and Equity $ 9,734,831 $ 1,669,619 $ 2,741,566 $ 2,114,864 $ 162,350 $ 16,423,230 $ 58,010,870 $ 74,434,100 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) | 9 Months Ended |
Sep. 30, 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 | Sep. 30, 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 | $ 18,201 | $ 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 | 1.00% | |
Loans as a percent of consolidated VIE assets | 99.00% | |
Fair Value Measurements | ||
Permitted reinvestment under static investment in VIEs | $ 0 |
Acquisitions and Divestitures (
Acquisitions and Divestitures (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2019USD ($)property | Sep. 30, 2018USD ($)property | Sep. 30, 2019USD ($)property | Sep. 30, 2018USD ($)property | Dec. 31, 2018USD ($) | |
Acquisitions and Divestitures | |||||
Number of properties sold | property | 1 | 1 | 1 | 9 | |
Gain on sale of property | $ 20,700 | $ 1,400 | $ 20,700 | $ 25,100 | |
Amount of non-controlling interest already held by a purchaser of a property | 4,000 | 4,000 | 300 | ||
Liabilities assumed: | |||||
Goodwill | $ 259,846 | $ 259,846 | $ 259,846 | ||
Non-Controlling Interests | |||||
Acquisitions and Divestitures | |||||
Amount of non-controlling interest already held by a purchaser of a property | $ 0 | $ 3,700 | |||
Investing and Servicing Segment | |||||
Acquisitions and Divestitures | |||||
Number of business previously acquired | property | 18 | 18 | |||
Aggregate gross acquisition price | $ 8,800 | $ 8,800 | |||
Number of properties sold | property | 1 | 6 | |||
Proceeds from sale of property | 51,500 | $ 8,700 | 51,500 | $ 48,700 | |
Gain on sale of property | 20,700 | 1,400 | 20,700 | 18,200 | |
Amount of non-controlling interest already held by a purchaser of a property | 300 | ||||
Liabilities assumed: | |||||
Net assets acquired | 8,600 | 8,600 | |||
Purchase price | 278,200 | 278,200 | |||
Goodwill | 140,400 | 140,400 | $ 140,400 | ||
Investing and Servicing Segment | Non-Controlling Interests | |||||
Acquisitions and Divestitures | |||||
Gain on sale of property | $ 4,000 | $ 0 | $ 4,000 | $ 3,700 |
Loans - Held for Investment (De
Loans - Held for Investment (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | |||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | Dec. 31, 2017 | |
Investments in loans | ||||||
Total gross loans | $ 10,394,807 | $ 10,394,807 | $ 9,833,405 | |||
Loan loss allowance (loans held-for-investment) | (33,035) | $ (32,056) | (33,035) | $ (32,056) | (39,151) | $ (4,330) |
Carrying amount of commercial loans | 468,583 | 47,622 | ||||
Carrying Value | 10,361,772 | 9,901,792 | 10,361,772 | 9,901,792 | 9,794,254 | $ 7,382,641 |
Proceeds from borrowings | 6,084,209 | 6,845,138 | ||||
Payment of debt | 5,549,756 | 3,880,450 | ||||
Face Amount | 10,393,474 | 10,393,474 | 9,876,545 | |||
Loans with variable rates of interest | 7,998,485 | 7,998,485 | ||||
Reclassification to held for investment | $ 340,900 | $ 340,900 | ||||
Weighted average spread of loans (as a percent) | 4.30% | 4.30% | ||||
Total loans held-for-investment | ||||||
Investments in loans | ||||||
Total gross loans | $ 8,952,498 | $ 8,952,498 | 8,571,507 | |||
Face Amount | 8,980,590 | 8,980,590 | 8,610,457 | |||
Loans held-for-sale | ||||||
Investments in loans | ||||||
Total gross loans | 1,442,309 | 1,442,309 | ||||
Loans held-for-sale, residential | ||||||
Investments in loans | ||||||
Total gross loans | 701,610 | 701,610 | 623,660 | |||
Face Amount | 677,548 | $ 677,548 | $ 609,571 | |||
Weighted Average Life | 3 years 6 months | 6 years 7 months 6 days | ||||
Loans held-for-sale, residential | Weighted-average | ||||||
Investments in loans | ||||||
Weighted Average Coupon (as a percent) | 6.40% | 6.30% | ||||
Loans held-for-sale, commercial | ||||||
Investments in loans | ||||||
Total gross loans | 576,577 | $ 576,577 | $ 94,117 | |||
Face Amount | 566,891 | $ 566,891 | $ 94,916 | |||
Weighted Average Life | 8 years 3 months 18 days | 6 years 2 months 12 days | ||||
Loans held-for-sale, commercial | Weighted-average | ||||||
Investments in loans | ||||||
Weighted Average Coupon (as a percent) | 4.10% | 5.40% | ||||
Loans Held For Sale Infrastructure | ||||||
Investments in loans | ||||||
Total gross loans | 164,122 | $ 164,122 | $ 469,775 | |||
Face Amount | 168,445 | $ 168,445 | $ 486,909 | |||
Weighted Average Life | 1 year 9 months 18 days | 3 months 18 days | ||||
Loans Held For Sale Infrastructure | Weighted-average | ||||||
Investments in loans | ||||||
Weighted Average Coupon (as a percent) | 3.40% | 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 | 6,532,017 | $ 6,532,017 | $ 6,607,117 | |||
Face Amount | 6,557,131 | $ 6,557,131 | $ 6,631,236 | |||
Weighted Average Life | 2 years | 2 years | ||||
First mortgage loan participation | Total loans held-for-investment | Weighted-average | ||||||
Investments in loans | ||||||
Weighted Average Coupon (as a percent) | 6.20% | 6.90% | ||||
First priority infrastructure receivables | ||||||
Investments in loans | ||||||
Loans with variable rates of interest | $ 1,281,815 | $ 1,281,815 | ||||
Weighted average spread of loans (as a percent) | 3.40% | 3.40% | ||||
First priority infrastructure receivables | Total loans held-for-investment | ||||||
Investments in loans | ||||||
Total gross loans | $ 1,281,815 | $ 1,281,815 | $ 1,456,779 | |||
Face Amount | 1,292,807 | $ 1,292,807 | $ 1,465,828 | |||
Weighted Average Life | 4 years 7 months 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) | 5.50% | 5.70% | ||||
Mortgage, Residual Profit Participation | Retail and Hospitality Property | ||||||
Investments in loans | ||||||
Total distributions received from residual profit participation | 0 | $ 2,800 | $ 0 | $ 15,100 | ||
Subordinated mortgages | Total loans held-for-investment | ||||||
Investments in loans | ||||||
Total gross loans | 53,008 | 53,008 | $ 52,778 | |||
Face Amount | 54,143 | $ 54,143 | $ 53,996 | |||
Weighted Average Life | 3 years | 3 years 8 months 12 days | ||||
Subordinated mortgages | Total loans held-for-investment | Weighted-average | ||||||
Investments in loans | ||||||
Weighted Average Coupon (as a percent) | 8.60% | 8.90% | ||||
Mezzanine Loans | ||||||
Investments in loans | ||||||
Carrying Value | 809,500 | $ 809,500 | $ 1,000,000 | |||
Mezzanine Loans | Total loans held-for-investment | ||||||
Investments in loans | ||||||
Total gross loans | 545,494 | 545,494 | 393,832 | |||
Face Amount | 546,434 | $ 546,434 | $ 394,739 | |||
Weighted Average Life | 1 year 9 months 18 days | 2 years | ||||
Mezzanine Loans | Total loans held-for-investment | Weighted-average | ||||||
Investments in loans | ||||||
Weighted Average Coupon (as a percent) | 11.20% | 10.60% | ||||
Residential loans, fair value option | ||||||
Investments in loans | ||||||
Total gross loans | 479,169 | $ 479,169 | ||||
Residential loans, fair value option | Total loans held-for-investment | ||||||
Investments in loans | ||||||
Total gross loans | 479,169 | 479,169 | ||||
Face Amount | 465,344 | $ 465,344 | ||||
Weighted Average Life | 3 years 7 months 6 days | |||||
Residential loans, fair value option | Total loans held-for-investment | Weighted-average | ||||||
Investments in loans | ||||||
Weighted Average Coupon (as a percent) | 6.10% | |||||
Other | Total loans held-for-investment | ||||||
Investments in loans | ||||||
Total gross loans | 60,995 | $ 60,995 | $ 61,001 | |||
Face Amount | $ 64,731 | $ 64,731 | $ 64,658 | |||
Weighted Average Life | 1 year 9 months 18 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 - Variable Rate Loans Hel
Loans - Variable Rate Loans Held for Investment (Details) $ in Thousands | Sep. 30, 2019USD ($) |
Loans Receivable with Variable Rates of Interest [Abstract] | |
Total variable rate loans held-for-investment, Carrying value | $ 7,998,485 |
Weighted average spread of loans (as a percent) | 4.30% |
Commercial loans | |
Loans Receivable with Variable Rates of Interest [Abstract] | |
Total variable rate loans held-for-investment, Carrying value | $ 6,716,670 |
Weighted average spread of loans (as a percent) | 4.40% |
First priority infrastructure receivables | |
Loans Receivable with Variable Rates of Interest [Abstract] | |
Total variable rate loans held-for-investment, Carrying value | $ 1,281,815 |
Weighted average spread of loans (as a percent) | 3.40% |
Loans - Ratings (Details)
Loans - Ratings (Details) $ in Thousands | 1 Months Ended | 3 Months Ended | 9 Months Ended | ||
Apr. 30, 2019USD ($) | Sep. 30, 2019USD ($)item | Sep. 30, 2019USD ($)item | Sep. 30, 2018USD ($) | Dec. 31, 2018USD ($) | |
Investments in loans | |||||
Total gross loans | $ 10,394,807 | $ 10,394,807 | $ 9,833,405 | ||
Total gross loans (as a percent) | 100.00% | 100.00% | 100.00% | ||
Allowance for impaired loans | $ 29,900 | $ 29,900 | |||
Unamortized discount | 7,000 | 7,000 | |||
Provision for impaired loans | $ 29,853 | ||||
Average recorded investment | 156,500 | 178,100 | |||
Carrying amount of loans 90 days or more past due | 29,200 | 29,200 | |||
Unfunded commitment | 4,300 | 4,300 | |||
TDRs for which interest income was recognized | 0 | 0 | |||
New York City | |||||
Investments in loans | |||||
Allowance for impaired loans | 21,600 | 21,600 | |||
Greater Chicago | |||||
Investments in loans | |||||
Allowance for impaired loans | $ 8,300 | $ 8,300 | |||
Number of impaired individual mortgage loans held-for-investment | item | 2 | 2 | |||
Recorded investment | $ 12,200 | $ 12,200 | |||
Unpaid principal balance | 12,000 | 12,000 | |||
Montgomery, Alabama | |||||
Investments in loans | |||||
Recorded investment | 9,000 | 9,000 | |||
Unpaid principal balance | 20,900 | 20,900 | |||
Unamortized discount | 3,600 | 3,600 | |||
Montgomery, Alabama | Maximum | |||||
Investments in loans | |||||
Allowance for impaired loans | 8,300 | 8,300 | |||
Orlando, Florida | |||||
Investments in loans | |||||
Recorded investment | $ 18,500 | ||||
Unpaid principal balance | 21,900 | ||||
Unamortized discount | 3,400 | ||||
Provision for impaired loans | $ 0 | ||||
Rating 1 | |||||
Investments in loans | |||||
Total gross loans | $ 23,611 | $ 23,611 | $ 30,305 | ||
Total gross loans (as a percent) | 0.20% | 0.20% | 0.30% | ||
Rating 1 | Maximum | |||||
Investments in loans | |||||
LTV (as a percent) | 65.00% | 65.00% | |||
Rating 2 | |||||
Investments in loans | |||||
Total gross loans | $ 3,886,561 | $ 3,886,561 | $ 3,549,546 | ||
Total gross loans (as a percent) | 37.40% | 37.40% | 36.10% | ||
Rating 2 | Maximum | |||||
Investments in loans | |||||
LTV (as a percent) | 70.00% | 70.00% | |||
Rating 3 | |||||
Investments in loans | |||||
Total gross loans | $ 3,067,222 | $ 3,067,222 | $ 3,334,111 | ||
Total gross loans (as a percent) | 29.50% | 29.50% | 33.90% | ||
Rating 3 | Maximum | |||||
Investments in loans | |||||
LTV (as a percent) | 80.00% | 80.00% | |||
Rating 4 | |||||
Investments in loans | |||||
Total gross loans | $ 63,094 | ||||
Total gross loans (as a percent) | 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% | 80.00% | |||
Rating 4 | Maximum | |||||
Investments in loans | |||||
LTV (as a percent) | 90.00% | 90.00% | |||
Rating 5 | |||||
Investments in loans | |||||
Total gross loans | $ 59,866 | $ 59,866 | |||
Total gross loans (as a percent) | 0.60% | 0.60% | |||
Allowance for loan losses as a percent of carrying amount | 5.00% | ||||
Rating 5 | Minimum | |||||
Investments in loans | |||||
LTV (as a percent) | 90.00% | 90.00% | |||
N/A | |||||
Investments in loans | |||||
Total gross loans | $ 1,436,069 | $ 1,436,069 | $ 1,668,797 | ||
Total gross loans (as a percent) | 13.80% | 13.80% | 17.00% | ||
Total | |||||
Investments in loans | |||||
Total gross loans | $ 8,473,329 | $ 8,473,329 | $ 8,645,853 | ||
Unsecured promissory note | New York City | |||||
Investments in loans | |||||
Allowance for impaired loans | 0 | 0 | |||
Recorded investment | 6,800 | 6,800 | |||
Unpaid principal balance | 7,700 | 7,700 | |||
Residential loans, fair value option | |||||
Investments in loans | |||||
Total gross loans | $ 479,169 | $ 479,169 | |||
Total gross loans (as a percent) | 4.60% | 4.60% | |||
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 | $ 135,400 | 135,400 | |||
Unpaid principal balance | 107,200 | 107,200 | |||
Total loans held-for-investment | |||||
Investments in loans | |||||
Total gross loans | 8,952,498 | 8,952,498 | 8,571,507 | ||
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 1 | |||||
Investments in loans | |||||
Total gross loans | 598 | 598 | 6,538 | ||
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 2 | |||||
Investments in loans | |||||
Total gross loans | 3,640,565 | 3,640,565 | 3,356,342 | ||
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 3 | |||||
Investments in loans | |||||
Total gross loans | 2,695,552 | 2,695,552 | 2,987,296 | ||
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 4 | |||||
Investments in loans | |||||
Total gross loans | 63,094 | ||||
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Rating 5 | |||||
Investments in loans | |||||
Total gross loans | 59,866 | 59,866 | |||
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | N/A | |||||
Investments in loans | |||||
Total gross loans | 135,436 | 135,436 | 193,847 | ||
Total loans held-for-investment | First Mortgages, excluding Cost Recovery Loans | Total | |||||
Investments in loans | |||||
Total gross loans | 6,532,017 | 6,532,017 | 6,607,117 | ||
Total loans held-for-investment | First Priority Infrastructure Loans | N/A | |||||
Investments in loans | |||||
Total gross loans | 1,281,815 | 1,281,815 | 1,456,779 | ||
Total loans held-for-investment | First Priority Infrastructure Loans | Total | |||||
Investments in loans | |||||
Total gross loans | 1,281,815 | 1,281,815 | 1,456,779 | ||
Total loans held-for-investment | Subordinated mortgages | |||||
Investments in loans | |||||
Total gross loans | 53,008 | 53,008 | 52,778 | ||
Total loans held-for-investment | Subordinated mortgages | Rating 2 | |||||
Investments in loans | |||||
Total gross loans | 37,999 | 37,999 | 7,392 | ||
Total loans held-for-investment | Subordinated mortgages | Rating 3 | |||||
Investments in loans | |||||
Total gross loans | 3,032 | 3,032 | 33,410 | ||
Total loans held-for-investment | Subordinated mortgages | N/A | |||||
Investments in loans | |||||
Total gross loans | 11,977 | 11,977 | 11,976 | ||
Total loans held-for-investment | Subordinated mortgages | Total | |||||
Investments in loans | |||||
Total gross loans | 53,008 | 53,008 | 52,778 | ||
Total loans held-for-investment | Mezzanine Loans | |||||
Investments in loans | |||||
Total gross loans | 545,494 | 545,494 | 393,832 | ||
Total loans held-for-investment | Mezzanine Loans | Rating 2 | |||||
Investments in loans | |||||
Total gross loans | 207,997 | 207,997 | 111,466 | ||
Total loans held-for-investment | Mezzanine Loans | Rating 3 | |||||
Investments in loans | |||||
Total gross loans | 337,497 | 337,497 | 282,366 | ||
Total loans held-for-investment | Mezzanine Loans | Total | |||||
Investments in loans | |||||
Total gross loans | 545,494 | 545,494 | 393,832 | ||
Total loans held-for-investment | Residential loans, fair value option | |||||
Investments in loans | |||||
Total gross loans | 479,169 | 479,169 | |||
Total loans held-for-investment | Other | |||||
Investments in loans | |||||
Total gross loans | 60,995 | 60,995 | 61,001 | ||
Total loans held-for-investment | Other | Rating 1 | |||||
Investments in loans | |||||
Total gross loans | 23,013 | 23,013 | 23,767 | ||
Total loans held-for-investment | Other | Rating 3 | |||||
Investments in loans | |||||
Total gross loans | 31,141 | 31,141 | 31,039 | ||
Total loans held-for-investment | Other | N/A | |||||
Investments in loans | |||||
Total gross loans | 6,841 | 6,841 | 6,195 | ||
Total loans held-for-investment | Other | Total | |||||
Investments in loans | |||||
Total gross loans | 60,995 | 60,995 | $ 61,001 | ||
Loans held-for-sale | |||||
Investments in loans | |||||
Total gross loans | $ 1,442,309 | $ 1,442,309 | |||
Total gross loans (as a percent) | 13.90% | 13.90% | 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 | $ 701,610 | $ 701,610 | 623,660 | ||
Carrying amount of loans 90 days or more past due | 5,200 | 5,200 | |||
Loans held-for-sale, commercial | |||||
Investments in loans | |||||
Total gross loans | 576,577 | 576,577 | 94,117 | ||
Loans Held For Sale Infrastructure | |||||
Investments in loans | |||||
Total gross loans | 164,122 | 164,122 | 469,775 | ||
Carrying amount of loans 90 days or more past due | $ 36,200 | $ 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 | 9 Months Ended | ||
Sep. 30, 2019USD ($) | Sep. 30, 2018USD ($) | Sep. 30, 2019USD ($) | Sep. 30, 2018USD ($) | |
Activity in allowance for loan losses | ||||
Allowance for loan losses at the beginning of the period | $ 39,151 | $ 4,330 | ||
Provision for (reversal of) loan losses | 3,242 | (2,127) | ||
Provision for impaired loans | 29,853 | |||
Charge-offs | (9,358) | |||
Allowance for loan losses at the end of the period | $ 33,035 | $ 32,056 | 33,035 | 32,056 |
Recorded investment in loans related to the allowance for loan loss | 254,070 | 287,242 | 254,070 | 287,242 |
Activity in loan portfolio | ||||
Balance at the beginning of the period | 9,794,254 | 7,382,641 | ||
Acquisitions/origination/additional funding | 5,607,829 | 5,006,725 | ||
Acquisition of Infrastructure Lending Portfolio | 1,826,423 | |||
Capitalized Interest | 79,869 | 44,293 | ||
Basis of loans sold | (2,713,237) | (1,985,388) | ||
Loan maturities/principal repayments | (2,429,078) | (2,383,658) | ||
Discount accretion/premium amortization | 24,193 | 28,954 | ||
Changes in fair value | 32,521 | 3,940 | 65,678 | 26,573 |
Unrealized foreign currency translation loss | (37,191) | (17,095) | ||
Loan loss provision, net | (3,242) | (27,726) | ||
Loan foreclosure | (27,303) | |||
Transfer to/from other asset classifications | 50 | |||
Balance at the end of the period | $ 10,361,772 | $ 9,901,792 | $ 10,361,772 | $ 9,901,792 |
Investment Securities (Details)
Investment Securities (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | Sep. 30, 2019 | Dec. 31, 2018 | |
Investment Securities | |||||||
Investment securities | $ 809,137 | $ 906,468 | |||||
Purchases | $ 5,165 | $ 291,874 | $ 5,165 | $ 312,339 | |||
Acquisition of Infrastructure Lending Portfolio | 65,060 | 65,060 | |||||
Sales | 5,209 | 3,978 | 6,016 | ||||
Principal collections | 45,857 | 34,070 | 118,892 | 355,757 | |||
Amortized cost | 21,200 | ||||||
Changes to non accretable difference | |||||||
Cost of third party management | 1,100 | 1,300 | |||||
VIE eliminations | |||||||
Investment Securities | |||||||
Purchases | (57,894) | (68,579) | (136,379) | (140,022) | |||
Sales | (49,725) | (18,902) | (149,949) | (26,849) | |||
Principal collections | (17,196) | (17,903) | (38,607) | (77,667) | |||
Before consolidation of securitization VIEs | |||||||
Investment Securities | |||||||
Investment securities | $ 2,001,597 | $ 2,110,508 | |||||
Available-for-sale | One-month LIBOR | |||||||
Investment Securities | |||||||
Effective variable rate basis (as a percent) | 2.016% | 2.503% | |||||
Fair value option | |||||||
Investment Securities | |||||||
Fair Value | $ 1,200 | ||||||
Fair value option | VIE eliminations | |||||||
Investment Securities | |||||||
Investment securities | (1,192,460) | $ (1,204,040) | |||||
Held-to-maturity | |||||||
Investment Securities | |||||||
Purchases | 289,100 | 289,100 | |||||
Acquisition of Infrastructure Lending Portfolio | 65,060 | 65,060 | |||||
Principal collections | 35,069 | 20,577 | 89,737 | 323,061 | |||
Held-to-maturity | Before consolidation of securitization VIEs | |||||||
Investment Securities | |||||||
Investment securities | 556,255 | 644,149 | |||||
RMBS | |||||||
Investment Securities | |||||||
Portion of securities with variable rate | 165,900 | ||||||
RMBS | Available-for-sale | |||||||
Investment Securities | |||||||
Sales | 2,046 | 2,853 | |||||
Principal collections | 7,445 | 9,246 | 20,222 | 27,432 | |||
Purchase Amortized Cost | 152,632 | 165,461 | |||||
Credit OTTI | (9,805) | (9,897) | |||||
Recorded Amortized Cost | 142,827 | 155,564 | |||||
Non-Credit OTTI | (333) | (31) | |||||
Gross Unrealized Gains | 52,803 | 53,546 | |||||
Net Fair Value Adjustment | 52,470 | 53,515 | |||||
Fair Value | $ 195,297 | 209,079 | |||||
Portion of securities with variable rate | $ 177,400 | ||||||
Portion of securities with variable rate (as a percent) | 84.90% | 84.90% | |||||
Principal balance | $ 286,717 | $ 309,497 | |||||
Accretable yield | (56,148) | (56,148) | $ (54,779) | (56,148) | (54,779) | ||
Non-accretable difference | (87,742) | (99,154) | |||||
Total discount | (143,890) | (153,933) | |||||
Amortized cost | 142,827 | 155,564 | |||||
Credit deteriorated RMBS | 270,900 | 290,800 | |||||
Accretable yield related to credit deteriorated RMBS | $ 50,000 | $ 49,500 | |||||
Changes to accretable yield | |||||||
Balance at the beginning of the period | 54,821 | 54,779 | |||||
Accretion of discount | (2,446) | (7,484) | |||||
Transfer to/from non-accretable difference | 3,773 | 8,853 | |||||
Balance at the end of the period | 56,148 | 56,148 | 54,779 | ||||
Changes to non accretable difference | |||||||
Balance at the beginning of the period | 92,570 | 99,154 | |||||
Principal write-downs, net | (1,055) | (2,559) | |||||
Transfer to/from non-accretable difference | (3,773) | (8,853) | |||||
Balance at the end of the period | 87,742 | $ 87,742 | $ 99,154 | ||||
Cost of third party management | 300 | ||||||
RMBS | Available-for-sale | LIBOR | |||||||
Investment Securities | |||||||
Variable rate, weighted average spread (as a percent) | 1.24% | 1.22% | |||||
RMBS | Available-for-sale | B- | |||||||
Investment Securities | |||||||
Weighted Average Coupon (as a percent) | 3.30% | 3.70% | |||||
WAL (Years) | 5 years 9 months 18 days | 6 years | |||||
RMBS | Available-for-sale | Before consolidation of securitization VIEs | |||||||
Investment Securities | |||||||
Investment securities | $ 195,297 | $ 209,079 | |||||
RMBS | Fair value option | |||||||
Investment Securities | |||||||
Purchases | 52,845 | 45,095 | $ 79,117 | 45,095 | |||
Sales | 41,501 | ||||||
Principal collections | 4,680 | 119 | 9,772 | 119 | |||
Portion of securities with variable rate | 0 | ||||||
RMBS | Fair value option | Before consolidation of securitization VIEs | |||||||
Investment Securities | |||||||
Investment securities | 111,122 | 87,879 | |||||
CMBS | Fair value option | |||||||
Investment Securities | |||||||
Purchases | 10,214 | 26,258 | 62,427 | 118,166 | |||
Sales | 49,725 | 22,065 | 112,426 | 30,012 | |||
Principal collections | 15,859 | $ 22,031 | 37,768 | $ 82,812 | |||
Portion of securities with variable rate | 118,400 | ||||||
CMBS | Fair value option | Before consolidation of securitization VIEs | |||||||
Investment Securities | |||||||
Investment securities | 1,127,637 | 1,157,508 | |||||
Equity security | Fair value option | Before consolidation of securitization VIEs | |||||||
Investment Securities | |||||||
Investment securities | 11,286 | 11,893 | |||||
Infrastructure bonds | |||||||
Investment Securities | |||||||
Principal balance | 33,700 | 34,200 | |||||
Accretable yield | 0 | 0 | $ 0 | 0 | $ 0 | ||
Non-accretable difference | (13,000) | ||||||
Amortized cost | $ 20,700 | ||||||
Changes to accretable yield | |||||||
Balance at the beginning of the period | 0 | ||||||
Balance at the end of the period | $ 0 | $ 0 | $ 0 |
Investment Securities - AFS and
Investment Securities - AFS and Fair Value Option (Details) $ in Thousands | Sep. 30, 2019USD ($)security | Dec. 31, 2018USD ($) |
RMBS | ||
Unrealized Losses | ||
Portion of securities with variable rate | $ 165,900 | |
RMBS | Available-for-sale | ||
Estimated Fair Value | ||
Securities with a loss less than 12 months | 1,520 | $ 2,148 |
Unrealized Losses | ||
Securities with a loss less than 12 months | $ (333) | (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 | $ 111,100 | |
Unpaid principal balance of investment securities before consolidation of VIEs | 61,700 | |
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 | 2,800,000 | |
Portion of securities with variable rate | 118,400 | |
VIE eliminations | ||
Unrealized Losses | ||
Fair value of investment securities before consolidation of VIEs eliminated against VIE liabilities | $ 46,300 |
Investment Securities - HTM (De
Investment Securities - HTM (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
HTM Securities | ||
Net Carrying Amount (Amortized Cost) | $ 556,255 | $ 644,149 |
Gross Unrealized Holdings Gains | 2,384 | 3,316 |
Gross Unrealized Holdings Losses | (4,337) | (3,517) |
Fair Value | 554,302 | 643,948 |
HTM preferred equity interests | ||
Less than one year | 334,249 | |
One to three years | 35,404 | |
Three to five years | 141,567 | |
Thereafter | 45,035 | |
Total | 556,255 | 644,149 |
CMBS | ||
HTM Securities | ||
Net Carrying Amount (Amortized Cost) | 360,640 | 408,556 |
Gross Unrealized Holdings Gains | 1,008 | 2,435 |
Gross Unrealized Holdings Losses | (2,968) | (3,349) |
Fair Value | 358,680 | 407,642 |
HTM preferred equity interests | ||
Less than one year | 334,249 | |
One to three years | 26,391 | |
Total | 360,640 | 408,556 |
Preferred interests | ||
HTM Securities | ||
Net Carrying Amount (Amortized Cost) | 141,567 | 174,825 |
Gross Unrealized Holdings Gains | 1,254 | 703 |
Fair Value | 142,821 | 175,528 |
HTM preferred equity interests | ||
Three to five years | 141,567 | |
Total | 141,567 | 174,825 |
Infrastructure bonds | ||
HTM Securities | ||
Net Carrying Amount (Amortized Cost) | 54,048 | 60,768 |
Gross Unrealized Holdings Gains | 122 | 178 |
Gross Unrealized Holdings Losses | (1,369) | (168) |
Fair Value | 52,801 | 60,778 |
HTM preferred equity interests | ||
One to three years | 9,013 | |
Thereafter | 45,035 | |
Total | $ 54,048 | $ 60,768 |
Investment Securities - SEREF (
Investment Securities - SEREF (Details) - USD ($) $ in Thousands | 9 Months Ended | 12 Months Ended | |
Sep. 30, 2019 | Dec. 31, 2012 | Dec. 31, 2018 | |
Residential Real Estate | |||
Fair value of the investment | $ 25,004 | $ 25,671 | |
Ownership percentage | 2.00% | ||
SEREF | |||
Residential Real Estate | |||
Number of shares acquired | 9,140,000 | ||
Fair value of the investment | $ 11,300 | $ 11,900 |
Properties (Details)
Properties (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | |||||
Sep. 30, 2019USD ($)property | Sep. 30, 2018USD ($)property | Sep. 30, 2019USD ($)ft²propertyitem | Sep. 30, 2018USD ($)property | Dec. 31, 2018USD ($)item | Dec. 31, 2017item | Dec. 31, 2016ft²item | Dec. 31, 2015ft²propertyitem | |
Properties | ||||||||
Number of properties sold | property | 1 | 1 | 1 | 9 | ||||
Proceeds from sale of operating properties | $ 51,500 | $ 8,700 | $ 51,500 | $ 104,300 | ||||
Gain on sale of property | 20,700 | 1,400 | 20,700 | $ 25,100 | ||||
Number of properties acquired by a third party which already held a non-controlling interest in the property | property | 1 | |||||||
Amount of non-controlling interest already held by a purchaser of a property | 4,000 | 4,000 | $ 300 | |||||
Summary of properties | ||||||||
Properties, cost | 2,982,946 | 2,982,946 | $ 2,972,803 | |||||
Less: accumulated depreciation | (253,408) | (253,408) | (187,913) | |||||
Properties, net | 2,729,538 | 2,729,538 | 2,784,890 | |||||
Future rental payments due from tenants under existing non-cancellable operating leases | ||||||||
2019 (remainder of) | 67,051 | 67,051 | ||||||
2020 | 170,056 | 170,056 | ||||||
2021 | 117,115 | 117,115 | ||||||
2022 | 110,199 | 110,199 | ||||||
2023 | 94,699 | 94,699 | ||||||
Thereafter | 818,876 | 818,876 | ||||||
Total | 1,377,996 | 1,377,996 | ||||||
Non-Controlling Interests | ||||||||
Properties | ||||||||
Amount of non-controlling interest already held by a purchaser of a property | $ 0 | $ 3,700 | ||||||
Property Segment | ||||||||
Summary of properties | ||||||||
Land and land improvements | 640,831 | 640,831 | 648,972 | |||||
Buildings and building improvements | 1,969,326 | 1,969,326 | 1,980,283 | |||||
Furniture & fixtures | 51,148 | $ 51,148 | 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 | ||||||||
Properties | ||||||||
Number of properties sold | property | 1 | 6 | ||||||
Gain on sale of property | 20,700 | $ 1,400 | $ 20,700 | $ 18,200 | ||||
Amount of non-controlling interest already held by a purchaser of a property | 300 | |||||||
Summary of properties | ||||||||
Land and land improvements | 69,640 | 69,640 | 82,332 | |||||
Buildings and building improvements | 221,796 | 221,796 | 213,010 | |||||
Furniture & fixtures | 2,752 | $ 2,752 | $ 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 | |||||||
Investing and Servicing Segment | Non-Controlling Interests | ||||||||
Properties | ||||||||
Gain on sale of property | 4,000 | $ 0 | $ 4,000 | $ 3,700 | ||||
Commercial and Residential Lending Segment | ||||||||
Summary of properties | ||||||||
Land and land improvements | 11,386 | 11,386 | ||||||
Buildings | 16,067 | $ 16,067 | ||||||
Commercial and Residential Lending Segment | Minimum | ||||||||
Summary of properties | ||||||||
Land improvements, useful life | 0 years | |||||||
Building, useful life | 20 years | |||||||
Commercial and Residential Lending Segment | Maximum | ||||||||
Summary of properties | ||||||||
Land improvements, useful life | 7 years | |||||||
Building, useful life | 23 years | |||||||
Ireland Portfolio | ||||||||
Properties | ||||||||
Area of property | ft² | 600,000 | |||||||
Total gross properties and lease intangibles | 498,100 | $ 498,100 | ||||||
Total liabilities assumed | 343,300 | $ 343,300 | ||||||
Woodstar Portfolio | ||||||||
Properties | ||||||||
Number of properties in portfolio investment | item | 32 | |||||||
Total gross properties and lease intangibles | 627,900 | $ 627,900 | ||||||
Total liabilities assumed | 405,800 | $ 405,800 | ||||||
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 | 27 | ||||||
Total gross properties and lease intangibles | 600,700 | $ 600,700 | ||||||
Total liabilities assumed | 437,600 | $ 437,600 | ||||||
Number of units in portfolio investment | item | 6,109 | |||||||
Number of acquired properties closed | item | 19 | 8 | ||||||
Medical Office Portfolio | ||||||||
Properties | ||||||||
Area of property | ft² | 1,900,000 | |||||||
Total gross properties and lease intangibles | 759,500 | $ 759,500 | ||||||
Total liabilities assumed | 489,400 | 489,400 | ||||||
Number of acquired properties closed | item | 34 | |||||||
Master Lease Mortgages | ||||||||
Properties | ||||||||
Total gross properties and lease intangibles | 343,800 | 343,800 | ||||||
Total liabilities assumed | $ 192,300 | $ 192,300 | ||||||
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 | 24 years 7 months 6 days | ||||||
REIS Equity Portfolio | ||||||||
Properties | ||||||||
Total gross properties and lease intangibles | $ 337,500 | $ 337,500 | ||||||
Total liabilities assumed | $ 225,400 | $ 225,400 | ||||||
Number of retail properties acquired | property | 19 | |||||||
Number of equity interests in unconsolidated commercial real estate properties | property | 1 | |||||||
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 | 9 Months Ended | ||
Sep. 30, 2019USD ($)item | Sep. 30, 2019USD ($)item | Sep. 30, 2018USD ($) | Dec. 31, 2018USD ($) | |
Investment in Unconsolidated Entities | ||||
Equity method, Carrying value | $ 101,111 | $ 101,111 | $ 146,094 | |
Fair value of the investment | 25,004 | 25,004 | 25,671 | |
Investment in unconsolidated entities | 126,115 | 126,115 | 171,765 | |
Capital distribution | 12,455 | $ 21,448 | ||
Carrying value over (under) equity in net assets | $ 0 | $ 0 | ||
Retail Fund | ||||
Investment in Unconsolidated Entities | ||||
Equity method, Participation / Ownership % | 33.00% | 33.00% | ||
Equity method, Carrying value | $ 71,824 | $ 71,824 | 114,362 | |
Number of regional shopping malls | item | 4 | 4 | ||
Decrease in investment | $ 46,000 | |||
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 | $ 9,441 | $ 9,441 | 9,372 | |
Equity interests in commercial real estate | ||||
Investment in Unconsolidated Entities | ||||
Equity method, Participation / Ownership % | 50.00% | 50.00% | ||
Equity method, Carrying value | $ 2,165 | $ 2,165 | 6,294 | |
Equity interest in a residential mortgage originator | ||||
Investment in Unconsolidated Entities | ||||
Equity method, Carrying value | 9,404 | 9,404 | 9,082 | |
Carrying value over (under) equity in net assets | 1,600 | 1,600 | ||
Equity interest in a residential mortgage originator | Subordinated Loans | ||||
Investment in Unconsolidated Entities | ||||
Equity method, Carrying value | 2,000 | 2,000 | ||
Various - Equity method | ||||
Investment in Unconsolidated Entities | ||||
Equity method, Carrying value | $ 8,277 | $ 8,277 | $ 6,984 | |
Various - Equity method | Minimum | ||||
Investment in Unconsolidated Entities | ||||
Equity method, Participation / Ownership % | 25.00% | 25.00% | 25.00% | |
Various - Equity method | Maximum | ||||
Investment in Unconsolidated Entities | ||||
Equity method, Participation / Ownership % | 50.00% | 50.00% | 50.00% | |
Equity interest in a servicing and advisory business | ||||
Investment in Unconsolidated Entities | ||||
Equity method, Participation / Ownership % | 4.00% | 4.00% | ||
Fair value of the investment | $ 6,207 | |||
Capital distribution | $ 8,400 | |||
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 | $ 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% | 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% | 6.00% | |
Various | ||||
Investment in Unconsolidated Entities | ||||
Fair value of the investment | $ 15,779 | $ 15,779 | $ 10,239 | |
Various | Minimum | ||||
Investment in Unconsolidated Entities | ||||
Cost method, Ownership % | 0.00% | 0.00% | 0.00% | |
Various | Maximum | ||||
Investment in Unconsolidated Entities | ||||
Cost method, Ownership % | 3.00% | 3.00% | 3.00% |
Goodwill and Intangibles (Detai
Goodwill and Intangibles (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Intangible Assets | ||
Goodwill | $ 259,846 | $ 259,846 |
Summary of Intangible Assets | ||
Gross Carrying Value | 240,826 | 255,672 |
Accumulated Amortization | (120,879) | (110,639) |
Net Carrying Value | 119,947 | 145,033 |
In-place lease | ||
Summary of Intangible Assets | ||
Gross Carrying Value | 186,660 | 198,220 |
Accumulated Amortization | (109,145) | (100,873) |
Net Carrying Value | 77,515 | 97,347 |
Favorable lease | ||
Summary of Intangible Assets | ||
Gross Carrying Value | 35,917 | 36,895 |
Accumulated Amortization | (11,734) | (9,766) |
Net Carrying Value | 24,183 | 27,129 |
Domestic Servicing Rights | ||
Summary of Intangible Assets | ||
Gross Carrying Value | 18,249 | 20,557 |
Net Carrying Value | 18,249 | 20,557 |
Domestic Servicing Rights | Before consolidation of securitization VIEs | ||
Intangible Assets | ||
Servicing rights intangibles | 43,000 | 44,600 |
Domestic Servicing Rights | VIE eliminations | ||
Intangible Assets | ||
Servicing rights intangibles | 24,800 | 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 | 9 Months Ended |
Sep. 30, 2019USD ($) | |
Summary of activity within intangible assets | |
Balance as of beginning of period | $ 145,033 |
Acquisition of additional REIS Equity Portfolio property | 277 |
Amortization | (17,803) |
Sales | (2,612) |
Foreign exchange loss | (1,481) |
Impairment | (1,159) |
Changes in fair value due to changes in inputs and assumptions | (2,308) |
Balance as of end of period | 119,947 |
Future rental payments due to us from tenants under existing non-cancellable operating leases | |
2019 (remainder of) | 4,935 |
2020 | 16,502 |
2021 | 14,197 |
2022 | 11,727 |
2023 | 8,556 |
Thereafter | 45,781 |
Total | 101,698 |
In-place lease | |
Summary of activity within intangible assets | |
Balance as of beginning of period | 97,347 |
Acquisition of additional REIS Equity Portfolio property | 277 |
Amortization | (15,284) |
Sales | (2,612) |
Foreign exchange loss | (1,160) |
Impairment | (1,053) |
Balance as of end of period | 77,515 |
Favorable lease | |
Summary of activity within intangible assets | |
Balance as of beginning of period | 27,129 |
Amortization | (2,519) |
Foreign exchange loss | (321) |
Impairment | (106) |
Balance as of end of period | 24,183 |
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 | (2,308) |
Balance as of end of period | $ 18,249 |
Secured Borrowings (Details)
Secured Borrowings (Details) $ in Thousands | 1 Months Ended | 3 Months Ended | 9 Months Ended | ||||||||
Jul. 31, 2019USD ($)item | Apr. 30, 2019item | Feb. 28, 2019USD ($) | Sep. 30, 2018 | Sep. 30, 2019USD ($) | Sep. 30, 2018USD ($) | Sep. 30, 2019USD ($) | Sep. 30, 2018USD ($) | Aug. 31, 2019USD ($) | Mar. 31, 2019USD ($) | Dec. 31, 2018USD ($) | |
Secured Financing Agreements | |||||||||||
Carrying Value | $ 8,248,088 | $ 8,248,088 | $ 8,683,565 | ||||||||
Loss on extinguishment of debt | (4,624) | $ (2,540) | (10,738) | $ (2,726) | |||||||
Purchased by investors | 927,436 | $ 927,436 | |||||||||
Revolving credit facility | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 3.00% | 3.00% | |||||||||
Equity interests in certain subsidiaries used to secure facilities | $ 3,500,000 | ||||||||||
Maximum borrowing capacity | $ 100,000 | 100,000 | 100,000 | ||||||||
Maturity period | 5 years | ||||||||||
Lender 7 Secured Financing | |||||||||||
Secured Financing Agreements | |||||||||||
Number of extension options | item | 2 | ||||||||||
Extended term / option | 1 year | ||||||||||
Infrastructure Loans Repurchase Facility | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.00% | 1.75% | |||||||||
Maximum Facility Size | $ 500,000 | ||||||||||
Maximum borrowing capacity | $ 500,000 | ||||||||||
Maturity period | 3 years | 1 year | |||||||||
Number of extension options | item | 2 | ||||||||||
Number of extension options at Company's discretion | item | 1 | ||||||||||
Extended term / option | 1 year | ||||||||||
Maximum term of the facility | 1 year | ||||||||||
Additional term-match to respective collateral | 5 years | ||||||||||
FHLB | |||||||||||
Secured Financing Agreements | |||||||||||
Maximum Facility Size | $ 500,000 | ||||||||||
Maximum facility size subject to certain conditions | $ 2,000,000 | ||||||||||
Revolving Credit Agreement | |||||||||||
Secured Financing Agreements | |||||||||||
Maximum Facility Size | 300,000 | 300,000 | |||||||||
Maximum facility size subject to certain conditions | $ 650,000 | $ 650,000 | |||||||||
Infrastructure Acquisition Facility | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 1.50% | ||||||||||
Increase in spread in each of the second and third years of the facility | 0.25% | ||||||||||
Property Mortgages - Fixed rate | |||||||||||
Secured Financing Agreements | |||||||||||
Maturity period | 9 years 3 months 18 days | ||||||||||
FHLB | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.08% | ||||||||||
Interest rate (as a percent) | 0.28% | 0.28% | |||||||||
Carrying Value | $ 312,000 | $ 312,000 | |||||||||
Collateralized Loan Obligation | |||||||||||
Secured Financing Agreements | |||||||||||
Principal Amount | $ 86,600 | ||||||||||
Principal amount of notes | 1,100,000 | ||||||||||
Purchased by investors | 936,400 | ||||||||||
Liquidation preference | $ 77,000 | ||||||||||
Additional Contribution to CLO | 1,800 | ||||||||||
Term loan facility | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.50% | ||||||||||
Loss on extinguishment of debt | $ 1,500 | ||||||||||
Maximum borrowing capacity | $ 400,000 | 400,000 | $ 400,000 | ||||||||
Term loan facility | LIBOR | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.50% | ||||||||||
Maturity period | 7 years | ||||||||||
Commercial Loans | |||||||||||
Secured Financing Agreements | |||||||||||
Maximum Facility Size | 6,800,000 | 6,800,000 | |||||||||
Carrying Value | $ 593,800 | $ 593,800 | |||||||||
Commercial Loans | LIBOR | Weighted-average | |||||||||||
Secured Financing Agreements | |||||||||||
Interest rate (as a percent) | 1.93% | 1.93% | |||||||||
Commercial Loans | Repurchase facility | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.33% | 2.21% | |||||||||
Aggregate upsize | $ 550,000 | $ 1,600,000 | |||||||||
Residential Loans | |||||||||||
Secured Financing Agreements | |||||||||||
Increase in available borrowings | $ 200,000 | ||||||||||
CMBS/RMBS | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 4.09% | ||||||||||
Maximum Facility Size | 0 | $ 0 | |||||||||
Carrying Value | $ 78,600 | $ 78,600 | |||||||||
CMBS/RMBS | LIBOR | Weighted-average | |||||||||||
Secured Financing Agreements | |||||||||||
Interest rate (as a percent) | 1.55% | 1.55% | |||||||||
CMBS/RMBS | Certain Facilities | |||||||||||
Secured Financing Agreements | |||||||||||
Carrying Value | $ 393,800 | $ 393,800 | |||||||||
Rolling maturity period | 11 months | ||||||||||
Maturity period | 12 months | ||||||||||
Secured financing agreements | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 11,249,472 | $ 11,249,472 | |||||||||
Maximum Facility Size | 16,803,950 | 16,803,950 | |||||||||
Principal Amount | 8,330,329 | 8,330,329 | 8,761,624 | ||||||||
Unamortized premium (discount), net | (2,920) | (2,920) | (963) | ||||||||
Unamortized deferred financing costs | (79,321) | (79,321) | (77,096) | ||||||||
Carrying Value | 8,248,088 | 8,248,088 | 8,683,565 | ||||||||
Secured financing agreements | Other Secured Financing | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 5,029,982 | 5,029,982 | |||||||||
Maximum Facility Size | 6,383,668 | 6,383,668 | |||||||||
Principal Amount | 4,197,471 | 4,197,471 | 4,471,874 | ||||||||
Secured financing agreements | Revolving Credit Agreement | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 49,754 | 49,754 | |||||||||
Maximum Facility Size | 650,000 | 650,000 | |||||||||
Principal Amount | 37,313 | $ 37,313 | |||||||||
Secured financing agreements | Revolving Credit Agreement | LIBOR | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.25% | ||||||||||
Secured financing agreements | Infrastructure Acquisition Facility | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 1,062,553 | $ 1,062,553 | |||||||||
Maximum Facility Size | 1,086,201 | 1,086,201 | |||||||||
Principal Amount | 883,173 | $ 883,173 | 1,551,148 | ||||||||
Secured financing agreements | Property Mortgages - Fixed rate | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 3.41% | ||||||||||
Pledged Asset Carrying Value | 1,921,951 | $ 1,921,951 | |||||||||
Maximum Facility Size | 1,453,116 | 1,453,116 | |||||||||
Principal Amount | 1,452,970 | 1,452,970 | 1,475,382 | ||||||||
Secured financing agreements | Property Mortgages - Variable rate | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 831,275 | 831,275 | |||||||||
Maximum Facility Size | 694,351 | 694,351 | |||||||||
Principal Amount | 643,261 | $ 643,261 | 645,344 | ||||||||
Secured financing agreements | Property Mortgages - Variable rate | LIBOR | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.44% | ||||||||||
Secured financing agreements | Term Loan and Revolver | |||||||||||
Secured Financing Agreements | |||||||||||
Maximum Facility Size | 500,000 | $ 500,000 | |||||||||
Principal Amount | 400,000 | 400,000 | 300,000 | ||||||||
Secured financing agreements | FHLB | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 1,164,449 | 1,164,449 | |||||||||
Maximum Facility Size | 2,000,000 | 2,000,000 | |||||||||
Principal Amount | 780,754 | 780,754 | 500,000 | ||||||||
Secured financing agreements | Repurchase Agreements | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 6,219,490 | 6,219,490 | |||||||||
Maximum Facility Size | 10,420,282 | 10,420,282 | |||||||||
Principal Amount | 4,132,858 | 4,132,858 | 4,289,750 | ||||||||
Secured financing agreements | Commercial Loans | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 4,458,046 | 4,458,046 | |||||||||
Maximum Facility Size | 7,879,032 | 7,879,032 | |||||||||
Principal Amount | 2,945,331 | 2,945,331 | 3,598,311 | ||||||||
Secured financing agreements | Residential Loans | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 16,332 | 16,332 | |||||||||
Maximum Facility Size | 400,000 | 400,000 | |||||||||
Principal Amount | 13,190 | $ 13,190 | |||||||||
Secured financing agreements | Residential Loans | LIBOR | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.10% | ||||||||||
Secured financing agreements | Infrastructure Loans | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 316,759 | $ 316,759 | |||||||||
Maximum Facility Size | 1,000,000 | 1,000,000 | |||||||||
Principal Amount | 263,664 | $ 263,664 | |||||||||
Secured financing agreements | Infrastructure Loans | LIBOR | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 1.75% | ||||||||||
Secured financing agreements | Conduit Loans | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 358,405 | $ 358,405 | |||||||||
Maximum Facility Size | 363,225 | 363,225 | |||||||||
Principal Amount | 234,025 | $ 234,025 | 35,034 | ||||||||
Secured financing agreements | Conduit Loans | LIBOR | |||||||||||
Secured Financing Agreements | |||||||||||
Pricing margin (as a percent) | 2.22% | ||||||||||
Secured financing agreements | CMBS/RMBS | |||||||||||
Secured Financing Agreements | |||||||||||
Pledged Asset Carrying Value | 1,069,948 | $ 1,069,948 | |||||||||
Maximum Facility Size | 778,025 | 778,025 | |||||||||
Principal Amount | $ 676,648 | $ 676,648 | $ 656,405 |
Secured Borrowings - Principal
Secured Borrowings - Principal Repayments (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | |
CLO | |||||
Repayment of secured financings | |||||
Thereafter | $ 936,375 | $ 936,375 | |||
Total | 936,375 | 936,375 | |||
Secured financing agreements | |||||
Repayment of secured financings | |||||
2019 (remainder of) | 458,556 | 458,556 | |||
2020 | 672,878 | 672,878 | |||
2021 | 1,946,869 | 1,946,869 | |||
2022 | 1,367,563 | 1,367,563 | |||
2023 | 1,688,243 | 1,688,243 | |||
Thereafter | 3,132,595 | 3,132,595 | |||
Total | 8,330,329 | 8,330,329 | $ 8,761,624 | ||
Total | 9,266,704 | 9,266,704 | |||
Amortization of deferred financing costs from secured financing agreements included in interest expense | 8,100 | $ 6,600 | 24,900 | $ 17,500 | |
Repurchase Agreements | |||||
Repayment of secured financings | |||||
2019 (remainder of) | 53,273 | 53,273 | |||
2020 | 474,502 | 474,502 | |||
2021 | 1,123,670 | 1,123,670 | |||
2022 | 681,928 | 681,928 | |||
2023 | 1,106,086 | 1,106,086 | |||
Thereafter | 693,399 | 693,399 | |||
Total | 4,132,858 | 4,132,858 | |||
Other Secured Financing | |||||
Repayment of secured financings | |||||
2019 (remainder of) | 405,283 | 405,283 | |||
2020 | 198,376 | 198,376 | |||
2021 | 823,199 | 823,199 | |||
2022 | 685,635 | 685,635 | |||
2023 | 582,157 | 582,157 | |||
Thereafter | 1,502,821 | 1,502,821 | |||
Total | $ 4,197,471 | $ 4,197,471 |
Secured Borrowings - Repurchase
Secured Borrowings - Repurchase Agreements (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Secured financing agreements | ||
Secured Financing Agreements | ||
Principal Amount | $ 8,330,329 | $ 8,761,624 |
Repurchase Agreements | ||
Secured Financing Agreements | ||
Principal Amount | $ 4,132,858 | |
Percentage of repurchase agreements for which margin calls are limited to collateral specific credit marks | 77.00% | |
Percentage of repurchase agreements containing margin call provisions that pertain to loans held-for-sale | 23.00% |
Secured Borrowings- Collaterali
Secured Borrowings- Collateralized Loan Obligations (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | |
Sep. 30, 2019USD ($)item | Sep. 30, 2019USD ($)item | Aug. 31, 2019USD ($) | |
Summary of CLO | |||
Collateralized loan obligations, net | $ 927,436 | $ 927,436 | |
LIBOR | Collateral assets | |||
Summary of CLO | |||
Spread (as a percent) | 3.23% | ||
LIBOR | Financing | |||
Summary of CLO | |||
Spread (as a percent) | 1.65% | ||
Collateralized Loan Obligation | |||
Summary of CLO | |||
Amount issued | $ 1,100,000 | ||
Collateralized loan obligations, net | 936,400 | ||
Deferred financing costs, net of amortization | $ 8,900 | $ 8,900 | $ 9,200 |
Collateralized Loan Obligation | Collateral assets | |||
Summary of CLO | |||
Count | item | 21 | 21 | |
Amount issued | $ 1,098,817 | $ 1,098,817 | |
Collateralized loan obligations, net | $ 1,098,817 | $ 1,098,817 | |
Loans financed by the CLO (as a percent) | 9.00% | ||
Fixed weighted average interest | 6.84% | 6.84% | |
Collateralized Loan Obligation | Financing | |||
Summary of CLO | |||
Count | item | 1 | 1 | |
Amount issued | $ 936,375 | $ 936,375 | |
Collateralized loan obligations, net | $ 927,436 | $ 927,436 |
Unsecured Secured Notes (Detail
Unsecured Secured Notes (Details) $ / shares in Units, shares in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2019USD ($)$ / sharesshares | Sep. 30, 2018USD ($)$ / sharesshares | Sep. 30, 2019USD ($)$ / sharesshares | Sep. 30, 2018USD ($)$ / sharesshares | Dec. 31, 2018USD ($) | |
Unsecured Senior Notes | |||||
Carrying amount of debt components | $ 1,926,693,000 | $ 1,926,693,000 | $ 1,998,831,000 | ||
Interest expense | 123,156,000 | $ 102,658,000 | 387,954,000 | $ 281,433,000 | |
Loss on extinguishment of debt | 4,624,000 | $ 2,540,000 | 10,738,000 | $ 2,726,000 | |
Conversion Spread Value - Shares | shares | 542 | 559 | |||
Principal amount of notes, basis for conversion | $ 1,000 | $ 1,000 | |||
Closing share price (in dollars per share) | $ / shares | $ 24.22 | $ 21.52 | $ 24.22 | $ 21.52 | |
2019 Notes | |||||
Unsecured Senior Notes | |||||
Principal Amount | $ 263,400,000 | $ 263,400,000 | 77,969,000 | ||
Amount issued | 235,500,000 | $ 235,500,000 | |||
Debt conversion original amount | $ 266,000,000 | ||||
Shares issued to settle redemption | shares | 0 | 11,200 | 3,600 | 11,200 | |
Cash payments to settle redemptions | $ 20,800,000 | ||||
Settlement consideration attributable to the liability component | $ 236,200,000 | ||||
Loss on extinguishment of debt | 1,800,000 | 1,800,000 | |||
Portion of repurchase price attributable to equity component recognized as a reduction of additional paid-in-capital | 29,800,000 | 29,800,000 | |||
Fair value of shares issued | 245,200,000 | ||||
Value of shares issued to settle redemption | $ 235,500,000 | $ 78,000,000 | $ 235,500,000 | ||
Conversion Spread Value - Shares | shares | 542 | 559 | |||
2021 Senior Notes 3.625% | |||||
Unsecured Senior Notes | |||||
Coupon Rate (as a percent) | 3.63% | 3.63% | |||
Effective Rate (as a percent) | 3.89% | 3.89% | |||
Remaining Period of Amortization | 1 year 3 months 18 days | ||||
Principal Amount | $ 500,000,000 | $ 500,000,000 | 500,000,000 | ||
2021 Senior Notes 5.00% | |||||
Unsecured Senior Notes | |||||
Coupon Rate (as a percent) | 5.00% | 5.00% | |||
Effective Rate (as a percent) | 5.32% | 5.32% | |||
Remaining Period of Amortization | 2 years 2 months 12 days | ||||
Principal Amount | $ 700,000,000 | $ 700,000,000 | 700,000,000 | ||
2023 Notes | |||||
Unsecured Senior Notes | |||||
Coupon Rate (as a percent) | 4.38% | 4.38% | |||
Effective Rate (as a percent) | 4.86% | 4.86% | |||
Remaining Period of Amortization | 3 years 6 months | ||||
Principal Amount | $ 250,000,000 | $ 250,000,000 | 250,000,000 | ||
Conversion Rate | 38.5959 | ||||
Conversion price (in dollars per share) | $ / shares | $ 25.91 | $ 25.91 | |||
Closing share price (in dollars per share) | $ / shares | $ 24.22 | $ 24.22 | |||
If-converted value | $ 233,700,000 | $ 233,700,000 | |||
Amount by which if-converted value of the Notes are less than principal amount | $ 16,300,000 | ||||
2025 Senior Notes | |||||
Unsecured Senior Notes | |||||
Coupon Rate (as a percent) | 4.75% | 4.75% | |||
Effective Rate (as a percent) | 5.04% | 5.04% | |||
Remaining Period of Amortization | 5 years 6 months | ||||
Principal Amount | $ 500,000,000 | $ 500,000,000 | 500,000,000 | ||
Unsecured Senior Notes | |||||
Unsecured Senior Notes | |||||
Principal Amount | 1,950,000,000 | 1,950,000,000 | 2,027,969,000 | ||
Unamortized deferred financing costs | (6,226,000) | (6,226,000) | (8,078,000) | ||
Carrying amount of conversion option equity components recorded in additional paid-in capital for outstanding convertible notes | 3,755,000 | 3,755,000 | 3,755,000 | ||
Carrying amount of debt components | 1,926,693,000 | 1,926,693,000 | 1,998,831,000 | ||
Convertible Senior Notes | |||||
Unsecured Senior Notes | |||||
Unamortized discount | $ (3,865,000) | $ (3,865,000) | (4,644,000) | ||
Loss on extinguishment of debt | $ 1,810,000 | ||||
Convertible Senior Notes | 2019 Notes | |||||
Unsecured Senior Notes | |||||
Coupon Rate (as a percent) | 4.00% | 4.00% | |||
Interest expense | $ 3,100,000 | $ 5,900,000 | $ 9,300,000 | $ 24,800,000 | |
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 | $ (13,216,000) | $ (13,216,000) | $ (16,416,000) |
Loan Securitization_Sale Acti_3
Loan Securitization/Sale Activities (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Loan Transfers Accounted for as Sales | ||||
Net gains (losses) on the sale of loan qualifying for sales treatment | $ 6,400 | $ 2,400 | $ 6,700 | $ 2,400 |
Interest Rate Swap Guarantees | ||||
Loan Transfers Accounted for as Sales | ||||
Cash consideration | 3,100 | |||
Investing and Servicing Segment | ||||
Loan Transfer Activities | ||||
Face Amount | 262,528 | 360,651 | 787,160 | 825,610 |
Proceeds | 274,714 | 372,300 | 826,932 | 854,065 |
Repayment of purchase agreements | 201,363 | 272,156 | 608,348 | 623,538 |
Commercial and Residential Lending Segment | ||||
Loan Transfers Accounted for as Sales | ||||
Net gains (losses) on the sale of loan qualifying for sales treatment | 500 | 3,500 | ||
Commercial and Residential Lending Segment | Loans held-for-sale, commercial | ||||
Loan Transfers Accounted for as Sales | ||||
Face Amount | 53,288 | 550,000 | 554,710 | 746,400 |
Proceeds | 53,249 | 547,776 | 551,700 | 742,496 |
Commercial and Residential Lending Segment | Loans held-for-sale, residential | ||||
Loan Transfers Accounted for as Sales | ||||
Face Amount | 547,660 | 374,071 | 911,713 | 374,071 |
Proceeds | 571,333 | $ 389,044 | 947,862 | 389,044 |
Infrastructure Lending Segment | ||||
Loan Transfer Activities | ||||
Face Amount | 47,300 | 404,100 | $ 0 | |
Proceeds | 47,000 | 393,300 | ||
Loan Transfers Accounted for as Sales | ||||
Net gains (losses) on the sale of loan qualifying for sales treatment | $ 0 | 3,100 | ||
Decrease in fair value within (loss) gain on derivative financial instruments | $ 2,700 |
Derivatives and Hedging Activ_3
Derivatives and Hedging Activity - Designated and Non-Designated Hedges (Details) € in Thousands, £ in Thousands, $ in Thousands | Sep. 30, 2019USD ($)item | Sep. 30, 2019GBP (£)item | Sep. 30, 2019EUR (€)item | Sep. 30, 2018item |
Derivatives | ||||
Number of contracts | 292 | 292 | 292 | |
Foreign exchange contracts | EUR | Short | ||||
Derivatives | ||||
Number of contracts | 114 | 114 | 114 | |
Aggregate notional amount | € | € 307,452 | |||
Foreign exchange contracts | AUD | Short | ||||
Derivatives | ||||
Number of contracts | 2 | 2 | 2 | |
Aggregate notional amount | $ | $ 12,307 | |||
Foreign exchange contracts | GBP | Long | ||||
Derivatives | ||||
Number of contracts | 1 | 1 | 1 | |
Aggregate notional amount | $ | $ 921 | |||
Foreign exchange contracts | GBP | Short | ||||
Derivatives | ||||
Number of contracts | 97 | 97 | 97 | |
Aggregate notional amount | £ | £ 322,315 | |||
Interest rate swaps | Derivatives designated as hedging instruments | ||||
Derivatives | ||||
Number of contracts | 1 | |||
Interest rate swaps - Paying fixed rates | USD | ||||
Derivatives | ||||
Number of contracts | 54 | 54 | 54 | |
Aggregate notional amount | $ | $ 1,292,709 | |||
Interest rate swaps - Receiving fixed rates | USD | ||||
Derivatives | ||||
Number of contracts | 2 | 2 | 2 | |
Aggregate notional amount | $ | $ 970,000 | |||
Interest Rate Swap Guarantees | GBP | ||||
Derivatives | ||||
Number of contracts | 1 | 1 | 1 | |
Aggregate notional amount | $ | $ 10,263 | |||
Interest Rate Swap Guarantees | USD | ||||
Derivatives | ||||
Number of contracts | 6 | 6 | 6 | |
Aggregate notional amount | $ | $ 390,970 | |||
Interest rate caps | USD | ||||
Derivatives | ||||
Number of contracts | 9 | 9 | 9 | |
Aggregate notional amount | $ | $ 127,528 | |||
Credit spread instrument | USD | ||||
Derivatives | ||||
Number of contracts | 5 | 5 | 5 | |
Aggregate notional amount | $ | $ 89,000 | |||
Forward loan purchase commitments | USD | ||||
Derivatives | ||||
Number of contracts | 1 | 1 | 1 | |
Aggregate notional amount | $ | $ 46,486 |
Derivatives and Hedging Activ_4
Derivatives and Hedging Activity - Fair Value (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | $ 81,483 | $ 52,691 |
Fair Value of Derivatives in a Liability Position | 4,781 | 15,415 |
Interest rate swaps | Derivatives not designated as hedging instruments | ||
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | 24,664 | 30,791 |
Fair Value of Derivatives in a Liability Position | 3,587 | 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 | 904 | 396 |
Foreign exchange contracts | Derivatives not designated as hedging instruments | ||
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | 56,611 | 21,346 |
Fair Value of Derivatives in a Liability Position | 156 | 562 |
Credit spread instrument | Derivatives not designated as hedging instruments | ||
Fair value of derivative instruments | ||
Fair Value of Derivatives in an Asset Position | 208 | $ 554 |
Fair Value of Derivatives in a Liability Position | $ 134 |
Derivatives and Hedging Activ_5
Derivatives and Hedging Activity - Effect on Financial Statements (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Derivatives | ||||
Gain on derivative financial instruments, net | $ 21,933 | $ 11,735 | $ 19,694 | $ 27,498 |
Interest rate swaps | ||||
Derivatives | ||||
Gain on derivative financial instruments, net | (7,898) | 4,444 | (21,733) | 10,553 |
Interest rate swap guarantees | ||||
Derivatives | ||||
Gain on derivative financial instruments, net | (468) | (3,640) | ||
Foreign exchange contracts | ||||
Derivatives | ||||
Gain on derivative financial instruments, net | 30,426 | 8,073 | 46,116 | 17,748 |
Credit spread instrument | ||||
Derivatives | ||||
Gain on derivative financial instruments, net | $ (127) | (782) | $ (1,049) | (803) |
Cash flow hedges | Interest rate swaps | Derivatives designated as hedging instruments | ||||
Derivatives | ||||
Gain (Loss) Recognized in OCI (effective portion) | 8 | |||
Gain (Loss) Reclassified from AOCI into Income (effective portion) | $ 6 | $ 32 |
Offsetting Assets and Liabili_3
Offsetting Assets and Liabilities (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Assets | ||
Net Amounts of Assets Presented in the Statement of Financial Position | $ 81,483 | $ 52,691 |
Liabilities | ||
Gross Amounts of Recognized Liabilities | 4,137,639 | 4,305,165 |
Net Amounts of Liabilities Presented in the Statement of Financial | 4,137,639 | 4,305,165 |
Gross Amounts Not Offset in the Statement of Financial Position | ||
Financial Instruments | 4,133,537 | 4,291,158 |
Cash Collateral Pledged | 3,198 | 8,658 |
Net Amount | 904 | 5,349 |
Derivatives | ||
Assets | ||
Gross Amounts of Recognized Assets | 81,483 | 52,691 |
Net Amounts of Assets Presented in the Statement of Financial Position | 81,483 | 52,691 |
Gross Amounts Not Offset in the Statement of Financial Position | ||
Financial Instruments | 679 | 1,408 |
Cash Collateral Received | 20,727 | |
Net Amount | 60,077 | 51,283 |
Liabilities | ||
Gross Amounts of Recognized Liabilities | 4,781 | 15,415 |
Net Amounts of Liabilities Presented in the Statement of Financial | 4,781 | 15,415 |
Gross Amounts Not Offset in the Statement of Financial Position | ||
Financial Instruments | 679 | 1,408 |
Cash Collateral Pledged | 3,198 | 8,658 |
Net Amount | 904 | 5,349 |
Repurchase Agreements | ||
Liabilities | ||
Gross Amounts of Recognized Liabilities | 4,132,858 | 4,289,750 |
Net Amounts of Liabilities Presented in the Statement of Financial | 4,132,858 | 4,289,750 |
Gross Amounts Not Offset in the Statement of Financial Position | ||
Financial Instruments | $ 4,132,858 | $ 4,289,750 |
Variable Interest Entities - As
Variable Interest Entities - Assets and Liabilities of Consolidated CLO (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Assets: | ||
Total Assets | $ 59,249,054 | $ 53,446,364 |
Liabilities | ||
Total Liabilities | 58,018,209 | $ 52,195,042 |
Collateralized Loan Obligation | ||
Assets: | ||
Loans held-for-investment, net | 1,098,817 | |
Accrued interest receivable | 2,384 | |
Other assets | 1,183 | |
Total Assets | 1,102,384 | |
Liabilities | ||
Accounts payable, accrued expenses and other liabilities | 1,402 | |
Secured financing agreements (1) | 927,436 | |
Total Liabilities | $ 928,838 |
Variable Interest Entities (Det
Variable Interest Entities (Details) $ in Thousands | Sep. 30, 2019USD ($)item | Dec. 31, 2018USD ($) |
Variable interest entities | ||
VIE Assets | $ 59,249,054 | $ 53,446,364 |
VIE Liabilities | 58,018,209 | 52,195,042 |
Interest in VIE | 126,115 | $ 171,765 |
Primary beneficiary | ASU 2015-02 | ||
Variable interest entities | ||
VIE Assets | 766,500 | |
VIE Liabilities | 506,900 | |
Primary beneficiary | SPT Dolphin | ASU 2015-02 | ||
Variable interest entities | ||
VIE assets | 685,200 | |
VIE liabilities | $ 446,200 | |
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 | $ 46,300 | |
Not primary beneficiary | ASU 2015-02 | Measurement Period Adjustments | ||
Variable interest entities | ||
Interest in VIE | 90,500 | |
Not primary beneficiary | Securitization SPEs | ||
Variable interest entities | ||
Debt obligations to beneficial interest holders, unpaid principal balances | $ 7,100,000 |
Related-Party Transactions (Det
Related-Party Transactions (Details) - USD ($) $ in Millions | 1 Months Ended | 3 Months Ended | 9 Months Ended | ||||||
Sep. 30, 2019 | Apr. 30, 2018 | Mar. 31, 2017 | May 31, 2015 | Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | Dec. 31, 2018 | |
Related-Party Transactions | |||||||||
Base management fee incurred | $ 57.7 | $ 53.9 | |||||||
Base management fee payable | $ 19.2 | $ 19.2 | $ 19.2 | ||||||
Granted (in shares) | 1,720,236 | ||||||||
Ownership percentage | 2.00% | ||||||||
Restricted stock units | |||||||||
Related-Party Transactions | |||||||||
Share-based compensation expense, before tax | $ 15.2 | ||||||||
Starwood Property Trust, Inc. Manager Equity Plan | |||||||||
Related-Party Transactions | |||||||||
Granted (in shares) | 1,200,000 | ||||||||
Starwood Property Trust, Inc. Manager Equity Plan | Restricted stock units | |||||||||
Related-Party Transactions | |||||||||
Granted (in shares) | 1,200,000 | 775,000 | 1,000,000 | 675,000 | 1,200,000 | ||||
Award vesting period | 3 years | 3 years | 3 years | ||||||
Share-based compensation expense, before tax | $ 8.8 | $ 3.2 | 9.4 | ||||||
Manager | |||||||||
Related-Party Transactions | |||||||||
Base management fee incurred | 19.2 | 18.4 | |||||||
Incentive fee incurred | 1.8 | $ 4.3 | $ 2 | 19.6 | |||||
Incentive fees payable | $ 1.8 | 1.8 | 1.8 | $ 21.8 | |||||
Executive compensation and other reimbursable expenses | 1.9 | 5.8 | $ 5.9 | ||||||
Executive compensation and other reimbursable expense payable | $ 3.4 | $ 3.4 | $ 3.4 | $ 3 | |||||
Manager | Restricted stock units | |||||||||
Related-Party Transactions | |||||||||
Granted (in shares) | 0 | 0 | 182,861 | 189,813 | |||||
Grant date fair value | $ 4.1 | $ 4 | |||||||
Award vesting period | 3 years | 3 years | |||||||
Share-based compensation expense, before tax | $ 1.2 | $ 0.8 | $ 3 | $ 2.1 | |||||
Investing and Servicing Segment | |||||||||
Related-Party Transactions | |||||||||
Purchase price | 278.2 | 278.2 | |||||||
CMBS | Investing and Servicing Segment | REO Portfolio | |||||||||
Related-Party Transactions | |||||||||
Purchase price | $ 8.8 | $ 8.8 | $ 28 |
Related-Party Transactions - In
Related-Party Transactions - Investments in Loans and Securities and Other Arrangements (Details) $ in Thousands, € in Millions | 1 Months Ended | 3 Months Ended | 4 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||
Sep. 30, 2019USD ($)property | Jul. 31, 2019USD ($) | Apr. 30, 2019USD ($) | Mar. 31, 2019USD ($) | Feb. 28, 2019USD ($)Plant | Sep. 30, 2019USD ($)property | Sep. 30, 2019EUR (€) | Sep. 30, 2018USD ($) | Jul. 31, 2019USD ($) | Sep. 30, 2019USD ($)property | Sep. 30, 2018USD ($) | Dec. 31, 2012shares | Dec. 31, 2018USD ($) | Feb. 28, 2018USD ($) | |
Related-Party Transactions | ||||||||||||||
Acquisitions and originations of mortgage financing | $ 5,607,829 | $ 5,006,725 | ||||||||||||
Spread on interest rate basis (as a percent) | 4.30% | 4.30% | 4.30% | |||||||||||
Purchase price of notes | $ 2,987,685 | 3,495,080 | ||||||||||||
Ownership percentage | 2.00% | |||||||||||||
Equity method, Carrying value | $ 101,111 | $ 101,111 | $ 101,111 | $ 146,094 | ||||||||||
Distribution of capital from unconsolidated entities | 12,455 | 21,448 | ||||||||||||
Earnings (loss) from unconsolidated entities | 2,747 | $ 2,625 | (31,636) | 6,633 | ||||||||||
Interest in VIE | 126,115 | 126,115 | 126,115 | 171,765 | ||||||||||
Contribution | 5,294 | 9,066 | ||||||||||||
Purchase of first priority infrastructure term loan participation | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Acquisitions and originations of mortgage financing | $ 16,000 | $ 5,000 | $ 60,000 | |||||||||||
First priority infrastructure term loan | $ 1,000,000 | |||||||||||||
Upsize to term loan | $ 300 | |||||||||||||
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 partnership | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Acquisitions and originations of mortgage financing | $ 22,500 | |||||||||||||
Ownership percentage | 50.00% | |||||||||||||
Development of Grade A office building and convention center | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Acquisitions and originations of mortgage financing | € | € 58.9 | |||||||||||||
SEREF | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Acquisitions and originations of mortgage financing | € | 14.7 | |||||||||||||
Number of shares acquired | shares | 9,140,000 | |||||||||||||
SEREF | Development of Grade A office building and convention center | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Acquisitions and originations of mortgage financing | € | € 73.6 | |||||||||||||
Retail Fund | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Equity method, Carrying value | $ 71,824 | 71,824 | 71,824 | $ 114,362 | ||||||||||
Investing and Servicing Segment | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Purchase price | 278,200 | 278,200 | ||||||||||||
REO Portfolio | Investing and Servicing Segment | CMBS | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Payments to acquire security | 8,600 | $ 0 | 8,600 | 27,700 | ||||||||||
Purchase price | $ 8,800 | $ 8,800 | $ 28,000 | |||||||||||
Highmark Residential | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Number of additional properties under management | property | 11 | |||||||||||||
Number of properties under management | property | 21 | 21 | 21 | |||||||||||
Payments to related party | $ 400 | $ 1,100 | ||||||||||||
Loans held-for-sale, residential | Residential mortgage originator | ||||||||||||||
Related-Party Transactions | ||||||||||||||
Acquisitions and originations of mortgage financing | $ 2,000 | $ 97,400 | $ 273,500 |
Stockholders' Equity and Non-_3
Stockholders' Equity and Non-Controlling Interests (Details) | Aug. 07, 2019$ / shares | May 08, 2019$ / shares | Feb. 28, 2019$ / shares | Sep. 30, 2019USD ($)$ / sharesshares | Sep. 30, 2018USD ($)$ / sharesshares | Sep. 30, 2019USD ($)item$ / sharesshares | Sep. 30, 2018USD ($)$ / sharesshares | Feb. 28, 2017USD ($) |
Stockholders' Equity | ||||||||
Dividend declared (in dollars per share) | $ / shares | $ 0.48 | $ 0.48 | $ 0.48 | $ 0.48 | $ 0.48 | $ 1.44 | $ 1.44 | |
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 | $ 9,605,000 | $ 4,845,000 | $ 21,160,000 | $ 17,567,000 | ||||
2019 Notes | ||||||||
Stockholders' Equity | ||||||||
Shares issued to settle redemption | shares | 0 | 11,200,000 | 3,600,000 | 11,200,000 | ||||
Value of shares issued to settle redemption | $ 235,500,000 | $ 78,000,000 | $ 235,500,000 | |||||
Convertible Senior Notes | ||||||||
Stockholders' Equity | ||||||||
Debt repurchased amount | $ 0 | $ 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 | |||||||
Class A Units | ||||||||
Stockholders' Equity | ||||||||
Value of shares issued to settle redemption | 200,000 | 1,000,000 | ||||||
Woodstar II Portfolio | Class A Units | ||||||||
Stockholders' Equity | ||||||||
Net income attributable to non-controlling interests | $ 5,200,000 | $ 4,800,000 | $ 16,300,000 | $ 11,900,000 | ||||
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 | 9 Months Ended | ||||||
Sep. 30, 2019 | Apr. 30, 2018 | Mar. 31, 2017 | May 31, 2015 | Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | May 31, 2017 | |
Equity Incentive Plans | |||||||||
Granted (in shares) | 1,720,236 | ||||||||
Vested immediately on the grant date | |||||||||
Equity Incentive Plans | |||||||||
Granted (in shares) | 218,898 | ||||||||
Remaining vesting | |||||||||
Equity Incentive Plans | |||||||||
Award vesting period | 3 years | ||||||||
Restricted stock units | |||||||||
Equity Incentive Plans | |||||||||
Share-based compensation expense, before tax | $ 15,200,000 | ||||||||
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 | 7,500,000 | 7,500,000 | 7,500,000 | ||||||
Starwood Property Trust, Inc. Equity Plan | |||||||||
Equity Incentive Plans | |||||||||
Granted (in shares) | 520,236 | ||||||||
Starwood Property Trust, Inc. Manager Equity Plan | |||||||||
Equity Incentive Plans | |||||||||
Granted (in shares) | 1,200,000 | ||||||||
Starwood Property Trust, Inc. Manager Equity Plan | Restricted stock units | |||||||||
Equity Incentive Plans | |||||||||
Share-based compensation expense, before tax | $ 8,800,000 | $ 3,200,000 | $ 9,400,000 | ||||||
Granted (in shares) | 1,200,000 | 775,000 | 1,000,000 | 675,000 | 1,200,000 | ||||
Awards granted, fair value | $ 29,484,000 | $ 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) | 9 Months Ended |
Sep. 30, 2019$ / sharesshares | |
Non-Vested Shares and Share Equivalents activity | |
Balance at the beginning of the period (in shares) | 2,434,365 |
Granted (in shares) | 1,720,236 |
Vested (in shares) | (1,162,383) |
Forfeited (in shares) | (14,761) |
Balance at the end of the period (in shares) | 2,977,457 |
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 | 24.01 |
Vested (in dollars per share) | $ / shares | 22.10 |
Forfeited (in dollars per share) | $ / shares | 22.07 |
Balance at the end of period (in dollars per share) | $ / shares | $ 22.72 |
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) | 520,236 |
Vested (in shares) | (499,735) |
Forfeited (in shares) | (14,761) |
Balance at the end of the period (in shares) | 1,442,185 |
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 |
Granted (in shares) | 1,200,000 |
Vested (in shares) | (662,648) |
Balance at the end of the period (in shares) | 1,535,272 |
Earnings per Share (Details)
Earnings per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Continuing Operations: | ||||
Basic - Income attributable to STWD common stockholders | $ 140,396 | $ 84,536 | $ 337,795 | $ 293,698 |
Less: Income attributable to participating shares not already deducted as non-controlling interests | (1,205) | (970) | (2,779) | (2,725) |
Basic earnings | 139,191 | 83,566 | 335,016 | 290,973 |
Continuing Operations: | ||||
Basic - Income attributable to STWD common stockholders | 140,396 | 84,536 | 337,795 | 293,698 |
Less: Income attributable to participating shares not already deducted as non-controlling interests | (1,205) | (970) | (2,779) | (2,725) |
Add: Loss on extinguishment of debt | 4,624 | 2,540 | 10,738 | 2,726 |
Add: Undistributed earnings to participating shares | 188 | |||
Less: Undistributed earnings reallocated to participating shares | (182) | |||
Diluted earnings | $ 142,268 | $ 83,566 | $ 344,322 | $ 313,885 |
Number of Shares: | ||||
Basic - Average shares outstanding | 279,992 | 265,355 | 278,934 | 262,356 |
Effect of dilutive securities - Convertible Notes (in shares) | 9,649 | 9,857 | 25,675 | |
Effect of dilutive securities - Contingently issuable shares (in shares) | 38 | 99 | 38 | 99 |
Effect of dilutive securities - Unvested non-participating shares | 233 | 2 | 192 | |
Diluted - Average shares outstanding | 289,912 | 265,456 | 289,021 | 288,130 |
Basic: | ||||
Basic (in dollars per share) | $ 0.50 | $ 0.31 | $ 1.20 | $ 1.11 |
Diluted: | ||||
Diluted (in dollars per share) | $ 0.49 | $ 0.31 | $ 1.19 | $ 1.09 |
Convertible Senior Notes | ||||
Continuing Operations: | ||||
Add: Interest expense on Convertible Notes | $ 3,071 | $ 9,306 | $ 21,102 | |
Add: Loss on extinguishment of debt | $ 1,810 |
Earnings per Share - Dilutive a
Earnings per Share - Dilutive and Antidilutive securities (Details) shares in Millions, item in Millions | 9 Months Ended | |
Sep. 30, 2019itemshares | Sep. 30, 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 | 10.9 | 10.2 |
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 | 13.4 | 12.2 |
Accumulated Other Comprehensi_3
Accumulated Other Comprehensive Income - Changes in AOCI (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Changes in AOCI by component | ||||
Beginning balance | $ 57,124 | $ 68,134 | $ 58,660 | $ 69,924 |
OCI before reclassifications | (4,688) | (230) | (6,224) | (1,918) |
Amounts reclassified from AOCI | (59) | 16 | (59) | (86) |
Net period OCI | (4,747) | (214) | (6,283) | (2,004) |
Ending balance | 52,377 | 67,920 | 52,377 | 67,920 |
Effective Portion of Cumulative Loss on Cash Flow Hedges | ||||
Changes in AOCI by component | ||||
Beginning balance | 7 | 25 | ||
OCI before reclassifications | 8 | |||
Amounts reclassified from AOCI | (6) | (32) | ||
Net period OCI | (6) | (24) | ||
Ending balance | 1 | 1 | ||
Cumulative Unrealized Gain (Loss) on Available-for-Sale Securities | ||||
Changes in AOCI by component | ||||
Beginning balance | 53,049 | 60,075 | 53,515 | 57,889 |
OCI before reclassifications | (520) | 715 | (986) | 2,977 |
Amounts reclassified from AOCI | (59) | 22 | (59) | (54) |
Net period OCI | (579) | 737 | (1,045) | 2,923 |
Ending balance | 52,470 | 60,812 | 52,470 | 60,812 |
Foreign Currency Translation | ||||
Changes in AOCI by component | ||||
Beginning balance | 4,075 | 8,052 | 5,145 | 12,010 |
OCI before reclassifications | (4,168) | (945) | (5,238) | (4,903) |
Net period OCI | (4,168) | (945) | (5,238) | (4,903) |
Ending balance | $ (93) | $ 7,107 | $ (93) | $ 7,107 |
Accumulated Other Comprehensi_4
Accumulated Other Comprehensive Income - Impact of Reclassifications out of AOCI (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Accumulated Other Comprehensive Income | ||||
Interest expense | $ (123,156) | $ (102,658) | $ (387,954) | $ (281,433) |
Interest income from investment securities | 16,676 | 11,508 | 56,853 | 37,567 |
Gain on sale of investments and other assets, net | (22) | 8 | ||
Total | 59 | (22) | 59 | 54 |
Net income | 150,001 | 89,381 | 358,955 | 311,265 |
Amounts Reclassified from AOCI | ||||
Accumulated Other Comprehensive Income | ||||
Net income | 59 | (16) | 59 | 86 |
Effective Portion of Cumulative Loss on Cash Flow Hedges | Interest rate contracts | Amounts Reclassified from AOCI | ||||
Accumulated Other Comprehensive Income | ||||
Interest expense | $ 6 | 32 | ||
Cumulative Unrealized Gain (Loss) on Available-for-Sale Securities | Amounts Reclassified from AOCI | ||||
Accumulated Other Comprehensive Income | ||||
Interest income from investment securities | $ 59 | $ 59 | $ 46 |
Fair Value - Financial Assets a
Fair Value - Financial Assets and Liabilities (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Assets and liabilities measured at fair value | ||
Permitted reinvestment under static investment in VIEs | $ 0 | |
Marketable securities | 809,137 | $ 906,468 |
Domestic servicing rights | 18,249 | 20,557 |
Derivative assets | 81,483 | 52,691 |
VIE Assets | 59,249,054 | 53,446,364 |
Derivative liabilities | 4,781 | 15,415 |
VIE Liabilities | 58,018,209 | 52,195,042 |
Fair value measurements on recurring basis | ||
Assets and liabilities measured at fair value | ||
Derivative assets | 81,483 | 52,691 |
Total Assets | 61,251,030 | 54,453,213 |
Derivative liabilities | 4,781 | 15,415 |
Total Liabilities | 58,022,990 | 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 | 1,649,362 | 671,282 |
Fair value measurements on recurring basis | RMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 195,297 | 209,079 |
Fair value measurements on recurring basis | CMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 46,299 | 41,347 |
Fair value measurements on recurring basis | Equity security | ||
Assets and liabilities measured at fair value | ||
Marketable securities | 11,286 | 11,893 |
Fair value measurements on recurring basis | Domestic Servicing Rights | ||
Assets and liabilities measured at fair value | ||
Domestic servicing rights | 18,249 | 20,557 |
Fair value measurements on recurring basis | VIE Assets | ||
Assets and liabilities measured at fair value | ||
VIE Assets | 59,249,054 | 53,446,364 |
Fair value measurements on recurring basis | VIE liabilities | ||
Assets and liabilities measured at fair value | ||
VIE Liabilities | 58,018,209 | 52,195,042 |
Fair value measurements on recurring basis | Level I | ||
Assets and liabilities measured at fair value | ||
Total Assets | 11,286 | 11,893 |
Fair value measurements on recurring basis | Level I | Equity security | ||
Assets and liabilities measured at fair value | ||
Marketable securities | 11,286 | 11,893 |
Fair value measurements on recurring basis | Level II | ||
Assets and liabilities measured at fair value | ||
Derivative assets | 81,483 | 52,691 |
Total Assets | 317,715 | 68,810 |
Derivative liabilities | 4,781 | 15,415 |
Total Liabilities | 55,752,885 | 50,769,011 |
Fair value measurements on recurring basis | Level II | Loans held-for-sale | ||
Assets and liabilities measured at fair value | ||
Loans held-for-sale, fair value option | 225,813 | |
Fair value measurements on recurring basis | Level II | CMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 10,419 | 16,119 |
Fair value measurements on recurring basis | Level II | VIE liabilities | ||
Assets and liabilities measured at fair value | ||
VIE Liabilities | 55,748,104 | 50,753,596 |
Fair value measurements on recurring basis | Level III | ||
Assets and liabilities measured at fair value | ||
Total Assets | 60,922,029 | 54,372,510 |
Total Liabilities | 2,270,105 | 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 | 1,423,549 | 671,282 |
Fair value measurements on recurring basis | Level III | RMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 195,297 | 209,079 |
Fair value measurements on recurring basis | Level III | CMBS | ||
Assets and liabilities measured at fair value | ||
Available-for-sale securities | 35,880 | 25,228 |
Fair value measurements on recurring basis | Level III | Domestic Servicing Rights | ||
Assets and liabilities measured at fair value | ||
Domestic servicing rights | 18,249 | 20,557 |
Fair value measurements on recurring basis | Level III | VIE Assets | ||
Assets and liabilities measured at fair value | ||
VIE Assets | 59,249,054 | 53,446,364 |
Fair value measurements on recurring basis | Level III | VIE liabilities | ||
Assets and liabilities measured at fair value | ||
VIE Liabilities | $ 2,270,105 | $ 1,441,446 |
Fair Value - Level III (Details
Fair Value - Level III (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Total realized and unrealized gains (losses): | ||||
Included in earnings: Net accretion | $ 10,338 | $ 12,013 | ||
Level III | ||||
Changes in financial assets classified as Level III | ||||
Balance at the beginning of the period | $ 56,920,033 | $ 47,223,205 | 52,931,064 | 49,904,651 |
Total realized and unrealized gains (losses): | ||||
Included in earnings: Change in fair value / gain on sale | (320,649) | (886,779) | 156,382 | (4,130,674) |
Included in earnings: Net accretion | 2,446 | 2,526 | 7,484 | 7,967 |
Included in OCI | (578) | 737 | (1,044) | 2,923 |
Purchases / Originations | 1,128,718 | 597,318 | 2,780,952 | 1,509,473 |
Sales | (846,047) | (571,199) | (1,778,772) | (1,053,771) |
Issuances | (22,958) | (18,901) | (81,681) | (26,849) |
Cash repayments / receipts | (56,358) | (52,447) | (133,523) | (233,994) |
Transfers into Level III | (122,911) | (231,925) | (1,369,155) | (922,884) |
Transfers out of Level III | 93,914 | 108,123 | 524,733 | 230,463 |
Consolidations of VIEs | 1,914,330 | 1,604,072 | 5,910,615 | 3,419,142 |
Deconsolidations of VIEs | (38,016) | (324,370) | (295,131) | (1,256,087) |
Balance at the end of the period | 58,651,924 | 47,450,360 | 58,651,924 | 47,450,360 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | (346,232) | (891,837) | 103,833 | (4,153,022) |
Loans held-for-sale | Level III | ||||
Changes in financial assets classified as Level III | ||||
Balance at the beginning of the period | 1,372,398 | 897,259 | 671,282 | 745,743 |
Total realized and unrealized gains (losses): | ||||
Included in earnings: Change in fair value / gain on sale | 32,512 | 4,036 | 65,669 | 26,669 |
Purchases / Originations | 1,123,553 | 597,318 | 2,775,787 | 1,508,010 |
Sales | (846,047) | (565,990) | (1,774,794) | (1,047,755) |
Cash repayments / receipts | (33,054) | (19,118) | (88,582) | (123,652) |
Transfers out of Level III | (225,813) | (225,813) | (195,510) | |
Balance at the end of the period | 1,423,549 | 913,505 | 1,423,549 | 913,505 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | 4,537 | (2,501) | 6,775 | (2,023) |
RMBS | Level III | ||||
Changes in financial assets classified as Level III | ||||
Balance at the beginning of the period | 200,874 | 235,796 | 209,079 | 247,021 |
Total realized and unrealized gains (losses): | ||||
Included in earnings: Change in fair value / gain on sale | 100 | 241 | ||
Included in earnings: Net accretion | 2,446 | 2,526 | 7,484 | 7,967 |
Included in OCI | (578) | 737 | (1,044) | 2,923 |
Sales | (2,046) | (2,853) | ||
Cash repayments / receipts | (7,445) | (9,246) | (20,222) | (27,432) |
Balance at the end of the period | 195,297 | 227,867 | 195,297 | 227,867 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | 2,390 | 2,526 | 7,397 | 7,913 |
CMBS | Level III | ||||
Changes in financial assets classified as Level III | ||||
Balance at the beginning of the period | 34,283 | 24,650 | 25,228 | 24,191 |
Total realized and unrealized gains (losses): | ||||
Included in earnings: Change in fair value / gain on sale | 432 | 63 | 1,153 | 76 |
Purchases / Originations | 5,165 | 5,165 | 1,463 | |
Sales | (3,163) | (3,978) | (3,163) | |
Cash repayments / receipts | (3,343) | (6,815) | (8,933) | (7,832) |
Transfers into Level III | 27,776 | 5,350 | 27,776 | |
Consolidations of VIEs | 3,304 | 3,304 | ||
Deconsolidations of VIEs | (657) | 11,895 | ||
Balance at the end of the period | 35,880 | 45,815 | 35,880 | 45,815 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | 434 | (884) | 101 | (1,252) |
Domestic Servicing Rights | Level III | ||||
Changes in financial assets classified as Level III | ||||
Balance at the beginning of the period | 18,874 | 22,742 | 20,557 | 30,759 |
Total realized and unrealized gains (losses): | ||||
Included in earnings: Change in fair value / gain on sale | (625) | (974) | (2,308) | (8,991) |
Balance at the end of the period | 18,249 | 21,768 | 18,249 | 21,768 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | (625) | (974) | (2,308) | (8,991) |
VIE Assets | Level III | ||||
Changes in financial assets classified as Level III | ||||
Balance at the beginning of the period | 57,667,606 | 48,044,873 | 53,446,364 | 51,045,874 |
Total realized and unrealized gains (losses): | ||||
Included in earnings: Change in fair value / gain on sale | (380,973) | (1,261,314) | 39,961 | (5,055,029) |
Consolidations of VIEs | 1,999,780 | 1,623,863 | 6,103,915 | 3,438,933 |
Deconsolidations of VIEs | (37,359) | (372,812) | (341,186) | (1,395,168) |
Balance at the end of the period | 59,249,054 | 48,034,610 | 59,249,054 | 48,034,610 |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | (380,973) | (1,261,314) | 39,961 | (5,055,029) |
VIE liabilities | Level III | ||||
Changes in financial assets classified as Level III | ||||
Balance at the beginning of the period | (2,374,002) | (2,002,115) | (1,441,446) | (2,188,937) |
Total realized and unrealized gains (losses): | ||||
Included in earnings: Change in fair value / gain on sale | 28,005 | 371,310 | 51,907 | 906,360 |
Issuances | (22,958) | (18,901) | (81,681) | (26,849) |
Cash repayments / receipts | (12,516) | (17,268) | (15,786) | (75,078) |
Transfers into Level III | (122,911) | (259,701) | (1,374,505) | (950,660) |
Transfers out of Level III | 319,727 | 108,123 | 750,546 | 425,973 |
Consolidations of VIEs | (85,450) | (23,095) | (193,300) | (23,095) |
Deconsolidations of VIEs | 48,442 | 34,160 | 139,081 | |
Balance at the end of the period | (2,270,105) | (1,793,205) | (2,270,105) | (1,793,205) |
Amount of total (losses) gains included in earnings attributable to assets still held at period end | $ 28,005 | $ 371,310 | $ 51,907 | $ 906,360 |
Fair Value - Financial Instrume
Fair Value - Financial Instruments Not Carried at Fair Value (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Financial assets not carried at fair value: | ||
HTM securities | $ 556,255 | $ 644,149 |
Financial liabilities not carried at fair value: | ||
Unsecured senior notes | 1,926,693 | 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 | 8,712,410 | 9,122,972 |
HTM securities | 556,255 | 644,149 |
Financial liabilities not carried at fair value: | ||
Secured financing agreements and secured borrowings on transferred loans | 9,175,524 | 8,757,804 |
Unsecured senior notes | 1,926,693 | 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 | 8,772,670 | 9,178,709 |
HTM securities | 554,302 | 643,948 |
Financial liabilities not carried at fair value: | ||
Secured financing agreements and secured borrowings on transferred loans | 9,155,331 | 8,662,548 |
Unsecured senior notes | $ 2,027,863 | $ 1,945,160 |
Fair Value - Significant unobse
Fair Value - Significant unobservable inputs (Details) $ in Thousands | 9 Months Ended | 12 Months Ended |
Sep. 30, 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 | $ 18,249 | $ 20,557 |
VIE Assets | 59,249,054 | 53,446,364 |
VIE liabilities | (58,018,209) | (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 | 1,649,362 | 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 | 195,297 | 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 | 46,299 | 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 | 18,249 | 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 | 59,249,054 | 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 | (58,018,209) | (52,195,042) |
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 | $ 1,423,549 | $ 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 | 1 year 3 months 18 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 | 3.4 | 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 | 10 years 8 months 12 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 | 6.1 | 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 | $ 195,297 | $ 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) | 25.00% | 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 | 3.3 | 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 | 1.1 |
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 | 4 | 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 | 22 | 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 | 19.9 | 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 | 4.5 | 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 | 96 | 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 | 84 | 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 | 28 | 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 | $ 35,880 | $ 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 | 715.4 | 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 | $ 18,249 | $ 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 | 7.50 | 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 | $ 59,249,054 | $ 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) | 19 years 3 months 18 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 | 823.6 | 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 | $ (2,270,105) | $ (1,441,446) |
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) | 11 years 6 months | 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 | 823.6 | 290.9 |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Dec. 31, 2018 |
Income Taxes | ||
Assets | $ 74,434,100 | $ 68,262,453 |
Cash | 284,117 | 239,824 |
Investing and Servicing Segment | TRS entities | ||
Income Taxes | ||
Assets | $ 2,100,000 | $ 553,500 |
Income Taxes - Reconciliation o
Income Taxes - Reconciliation of Tax Rate (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Reconciliation of statutory tax to effective tax | ||||
Federal statutory tax rate | $ 32,448 | $ 20,509 | $ 77,140 | $ 68,406 |
REIT and other non-taxable income | (28,870) | (13,628) | (71,042) | (57,128) |
State income taxes | 937 | 1,803 | 1,597 | 2,954 |
Federal benefit of state tax deduction | (196) | (378) | (335) | (620) |
Other | 194 | (25) | 1,020 | 868 |
Total income tax provision | $ 4,513 | $ 8,281 | $ 8,380 | $ 14,480 |
Reconciliation of statutory tax rate to effective tax rate | ||||
Federal statutory tax rate (as a percent) | 21.00% | 21.00% | 21.00% | 21.00% |
REIT and other non-taxable income (as a percent) | (18.70%) | (13.90%) | (19.30%) | (17.60%) |
State income taxes (as a percent) | 0.60% | 1.80% | 0.40% | 0.90% |
Federal benefit of state tax deduction (as a percent) | (0.10%) | (0.40%) | (0.10%) | (0.20%) |
Other (as a percent) | 0.10% | 0.30% | 0.30% | |
Effective tax rate (as a percent) | 2.90% | 8.50% | 2.30% | 4.40% |
Commitments and Contingencies_2
Commitments and Contingencies (Details) $ in Millions | Sep. 30, 2019USD ($)instrument |
Interest rate swaps | Derivatives designated as hedging instruments | |
Operating leases | |
Number of guarantees | instrument | 7 |
Infrastructure Lending Segment | |
Operating leases | |
Outstanding | $ 18.4 |
Commitments | Commercial and Residential Lending Segment | |
Operating leases | |
Value of loans with future funding commitments | 2,700 |
Value of loans with future funding commitments expected to fund | 2,500 |
Agreement to purchase | 46.5 |
Commitments | Infrastructure Lending Segment | |
Operating leases | |
Value of loans with future funding commitments | 189.8 |
Revolvers and letters of credit | Infrastructure Lending Segment | |
Operating leases | |
Value of loans with future funding commitments | 155 |
Delayed draw term loans | Infrastructure Lending Segment | |
Operating leases | |
Value of loans with future funding commitments | $ 34.8 |
Commitments and Contingencies -
Commitments and Contingencies - Lease cost (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Commitments and Contingencies. | ||||
Operating lease costs | $ 1,667 | $ 1,245 | $ 4,177 | $ 3,721 |
Short-term lease costs | 29 | 40 | 92 | 116 |
Sublease income | (405) | (396) | (1,209) | (1,231) |
Total lease cost | $ 1,291 | $ 889 | $ 3,060 | $ 2,606 |
Commitments and Contingencies_3
Commitments and Contingencies - Cash paid (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended |
Sep. 30, 2019 | Sep. 30, 2019 | |
Commitments and Contingencies. | ||
Cash paid for amounts included in the measurement of lease liabilities-operating | $ 1,310 | $ 3,904 |
Commitments and Contingencies_4
Commitments and Contingencies - Weighted average lease (Details) | Sep. 30, 2019 |
Commitments and Contingencies. | |
Weighted-average remaining lease term | 6 years |
Weighted-average discount rate | 4.40% |
Commitments and Contingencies_5
Commitments and Contingencies - Future maturity of lease (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Jan. 01, 2019 |
Future maturity of operating lease liabilities: | ||
2019 (remainder of) | $ 1,310 | |
2020 | 6,163 | |
2021 | 3,480 | |
2022 | 1,272 | |
2023 | 1,281 | |
Thereafter | 7,208 | |
Total | 20,714 | |
Less interest component | (2,513) | |
Operating lease liability | $ 18,201 | $ 12,000 |
Segment Data - Results of Opera
Segment Data - Results of Operations (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2019 | Sep. 30, 2018 | Sep. 30, 2019 | Sep. 30, 2018 | |
Revenues: | ||||
Interest income from loans | $ 172,030 | $ 154,501 | $ 546,912 | $ 443,825 |
Interest income from investment securities | 16,676 | 11,508 | 56,853 | 37,567 |
Servicing fees | 14,333 | 27,824 | 47,774 | 71,206 |
Rental income | 84,654 | 91,132 | 255,784 | 261,133 |
Other revenues | 637 | 754 | 2,668 | 2,131 |
Total revenues | 288,330 | 285,719 | 909,991 | 815,862 |
Costs and expenses: | ||||
Management fees | 30,238 | 26,519 | 76,227 | 84,655 |
Interest expense | 123,156 | 102,658 | 387,954 | 281,433 |
General and administrative | 39,766 | 31,203 | 112,274 | 98,873 |
Acquisition and investment pursuit costs | 163 | 6,527 | 579 | 8,465 |
Costs of rental operations | 31,568 | 30,191 | 91,874 | 92,781 |
Depreciation and amortization | 28,269 | 34,293 | 86,075 | 103,187 |
Loan loss provision, net | (39) | 929 | 3,242 | 27,726 |
Other expense | 123 | 76 | 1,777 | 677 |
Total costs and expenses | 253,244 | 232,396 | 760,002 | 697,797 |
Other income (loss): | ||||
Change in net assets related to consolidated VIEs | 61,767 | 33,289 | 164,761 | 129,888 |
Change in fair value of servicing rights | (625) | (974) | (2,308) | (8,991) |
Change in fair value of investment securities, net | 266 | 301 | 995 | 7,854 |
Change in fair value of mortgage loans held-for-sale, net | 32,521 | 3,940 | 65,678 | 26,573 |
Earnings (loss) from unconsolidated entities | 2,747 | 2,625 | (31,636) | 6,633 |
(Loss) gain on derivative financial instruments, net | 21,157 | 1,462 | 28,157 | 25,559 |
Gain on derivative financial instruments, net | 21,933 | 11,735 | 19,694 | 27,498 |
Foreign currency gain (loss), net | (15,664) | (4,078) | (17,134) | (3,793) |
Loss on extinguishment of debt | (4,624) | (2,540) | (10,738) | (2,726) |
Other loss, net | (50) | (1,421) | (123) | (815) |
Total other income | 119,428 | 44,339 | 217,346 | 207,680 |
Income before income taxes | 154,514 | 97,662 | 367,335 | 325,745 |
Income tax provision | (4,513) | (8,281) | (8,380) | (14,480) |
Net income | 150,001 | 89,381 | 358,955 | 311,265 |
Net income attributable to Starwood Property Trust, Inc. | (9,605) | (4,845) | (21,160) | (17,567) |
Net income attributable to Starwood Property Trust, Inc. | 140,396 | 84,536 | 337,795 | 293,698 |
Operating Segments and Corporate | ||||
Revenues: | ||||
Interest income from loans | 172,030 | 154,501 | 546,912 | 443,825 |
Interest income from investment securities | 51,529 | 44,904 | 153,013 | 133,144 |
Servicing fees | 18,340 | 34,198 | 61,676 | 92,534 |
Rental income | 84,654 | 91,132 | 255,784 | 261,133 |
Other revenues | 640 | 796 | 2,692 | 2,278 |
Total revenues | 327,193 | 325,531 | 1,020,077 | 932,914 |
Costs and expenses: | ||||
Management fees | 30,210 | 26,408 | 76,105 | 84,345 |
Interest expense | 123,319 | 102,934 | 388,441 | 282,254 |
General and administrative | 39,688 | 31,117 | 112,016 | 98,617 |
Acquisition and investment pursuit costs | 163 | 6,527 | 579 | 8,465 |
Costs of rental operations | 31,568 | 30,191 | 91,874 | 92,781 |
Depreciation and amortization | 28,269 | 34,293 | 86,075 | 103,187 |
Loan loss provision, net | (39) | 929 | 3,242 | 27,726 |
Other expense | 123 | 76 | 1,777 | 677 |
Total costs and expenses | 253,301 | 232,475 | 760,109 | 698,052 |
Other income (loss): | ||||
Change in fair value of servicing rights | 57 | (1,994) | (1,617) | (14,417) |
Change in fair value of investment securities, net | 22,173 | (4,728) | 53,486 | 24,139 |
Change in fair value of mortgage loans held-for-sale, net | 32,521 | 3,940 | 65,678 | 26,573 |
Earnings (loss) from unconsolidated entities | 2,983 | 2,368 | (30,361) | 8,083 |
(Loss) gain on derivative financial instruments, net | 21,157 | 1,462 | 28,157 | 25,559 |
Gain on derivative financial instruments, net | 21,933 | 11,735 | 19,694 | 27,498 |
Foreign currency gain (loss), net | (15,664) | (4,078) | (17,134) | (3,793) |
Loss on extinguishment of debt | (4,624) | (2,540) | (10,738) | (2,726) |
Other loss, net | (50) | (1,421) | (123) | (815) |
Total other income | 80,486 | 4,744 | 107,042 | 90,101 |
Income before income taxes | 154,378 | 97,800 | 367,010 | 324,963 |
Income tax provision | (4,513) | (8,281) | (8,380) | (14,480) |
Net income | 149,865 | 89,519 | 358,630 | 310,483 |
Net income attributable to Starwood Property Trust, Inc. | (9,469) | (4,983) | (20,835) | (16,785) |
Net income attributable to Starwood Property Trust, Inc. | 140,396 | 84,536 | 337,795 | 293,698 |
Operating segment | Commercial and Residential Lending Segment | ||||
Revenues: | ||||
Interest income from loans | 145,290 | 147,913 | 462,956 | 431,153 |
Interest income from investment securities | 18,163 | 10,320 | 62,438 | 33,689 |
Servicing fees | 97 | 98 | 310 | 313 |
Other revenues | 258 | 265 | 714 | 683 |
Total revenues | 163,808 | 158,596 | 526,418 | 465,838 |
Costs and expenses: | ||||
Management fees | 363 | 453 | 1,127 | 1,396 |
Interest expense | 51,844 | 43,322 | 172,012 | 110,169 |
General and administrative | 7,104 | 7,016 | 20,626 | 19,962 |
Acquisition and investment pursuit costs | 506 | 341 | 915 | 2,253 |
Costs of rental operations | 765 | 1,525 | ||
Depreciation and amortization | 339 | 17 | 695 | 50 |
Loan loss provision, net | (39) | 929 | 2,046 | 27,726 |
Other expense | 77 | 76 | 230 | 230 |
Total costs and expenses | 60,959 | 52,154 | 199,176 | 161,786 |
Other income (loss): | ||||
Change in fair value of investment securities, net | (303) | 238 | (2,945) | 16 |
Change in fair value of mortgage loans held-for-sale, net | 10,088 | 1,343 | 16,837 | (165) |
Earnings (loss) from unconsolidated entities | 2,507 | 514 | 8,576 | 3,761 |
(Loss) gain on derivative financial instruments, net | 482 | 47 | 3,476 | 461 |
Gain on derivative financial instruments, net | 15,729 | 7,278 | 12,024 | 15,927 |
Foreign currency gain (loss), net | (15,337) | (3,546) | (17,025) | (3,260) |
Loss on extinguishment of debt | (857) | (730) | (857) | (730) |
Other loss, net | (1) | 42 | ||
Total other income | 12,309 | 5,143 | 20,086 | 16,052 |
Income before income taxes | 115,158 | 111,585 | 347,328 | 320,104 |
Income tax provision | (3,194) | (314) | (4,778) | (2,981) |
Net income | 111,964 | 111,271 | 342,550 | 317,123 |
Net income attributable to Starwood Property Trust, Inc. | (365) | (392) | (1,087) | |
Net income attributable to Starwood Property Trust, Inc. | 111,964 | 110,906 | 342,158 | 316,036 |
Operating segment | Infrastructure Lending Segment | ||||
Revenues: | ||||
Interest income from loans | 22,763 | 3,053 | 74,969 | 3,053 |
Interest income from investment securities | 810 | 107 | 2,563 | 107 |
Other revenues | 39 | 44 | 732 | 44 |
Total revenues | 23,612 | 3,204 | 78,264 | 3,204 |
Costs and expenses: | ||||
Interest expense | 14,422 | 2,258 | 49,257 | 2,258 |
General and administrative | 4,315 | 537 | 13,624 | 537 |
Acquisition and investment pursuit costs | 21 | 6,725 | 51 | 6,725 |
Depreciation and amortization | 15 | 15 | ||
Loan loss provision, net | 1,196 | |||
Total costs and expenses | 18,773 | 9,520 | 64,143 | 9,520 |
Other income (loss): | ||||
(Loss) gain on derivative financial instruments, net | (25) | 3,041 | ||
Gain on derivative financial instruments, net | (109) | 455 | (3,337) | 455 |
Foreign currency gain (loss), net | (319) | (531) | (102) | (531) |
Loss on extinguishment of debt | (2,101) | (8,221) | ||
Other loss, net | (50) | (50) | ||
Total other income | (2,604) | (76) | (8,669) | (76) |
Income before income taxes | 2,235 | (6,392) | 5,452 | (6,392) |
Income tax provision | 475 | 746 | ||
Net income | 2,710 | (6,392) | 6,198 | (6,392) |
Net income attributable to Starwood Property Trust, Inc. | 2,710 | (6,392) | 6,198 | (6,392) |
Operating segment | Investing and Servicing Segment | ||||
Revenues: | ||||
Interest income from loans | 3,977 | 3,535 | 8,987 | 9,619 |
Interest income from investment securities | 32,556 | 34,477 | 88,012 | 99,348 |
Servicing fees | 18,243 | 34,100 | 61,366 | 92,221 |
Rental income | 12,403 | 15,065 | 40,686 | 43,955 |
Other revenues | 218 | 229 | 929 | 973 |
Total revenues | 67,397 | 87,406 | 199,980 | 246,116 |
Costs and expenses: | ||||
Management fees | 18 | 18 | 54 | 54 |
Interest expense | 8,891 | 7,396 | 25,152 | 18,298 |
General and administrative | 22,915 | 19,131 | 61,943 | 64,006 |
Acquisition and investment pursuit costs | (364) | (539) | (387) | (467) |
Costs of rental operations | 6,019 | 7,139 | 19,503 | 20,250 |
Depreciation and amortization | 4,809 | 5,828 | 15,287 | 16,482 |
Other expense | 194 | 447 | ||
Total costs and expenses | 42,288 | 38,973 | 121,746 | 119,070 |
Other income (loss): | ||||
Change in fair value of servicing rights | 57 | (1,994) | (1,617) | (14,417) |
Change in fair value of investment securities, net | 22,476 | (4,966) | 56,431 | 24,123 |
Change in fair value of mortgage loans held-for-sale, net | 22,433 | 2,597 | 48,841 | 26,738 |
Earnings (loss) from unconsolidated entities | 253 | (134) | 3,601 | 2,916 |
(Loss) gain on derivative financial instruments, net | 20,700 | 1,415 | 21,640 | 18,215 |
Gain on derivative financial instruments, net | (6,376) | 3,076 | (16,761) | 7,720 |
Foreign currency gain (loss), net | (2) | |||
Loss on extinguishment of debt | (194) | (194) | (186) | |
Other loss, net | (1,422) | (1,365) | ||
Total other income | 59,349 | (1,428) | 111,941 | 63,742 |
Income before income taxes | 84,458 | 47,005 | 190,175 | 190,788 |
Income tax provision | (1,794) | (7,842) | (4,090) | (9,502) |
Net income | 82,664 | 39,163 | 186,085 | 181,286 |
Net income attributable to Starwood Property Trust, Inc. | (4,219) | 151 | (4,121) | (3,792) |
Net income attributable to Starwood Property Trust, Inc. | 78,445 | 39,314 | 181,964 | 177,494 |
Operating segment | Property Segment | ||||
Revenues: | ||||
Rental income | 72,251 | 76,067 | 215,098 | 217,178 |
Other revenues | 125 | 169 | 291 | 351 |
Total revenues | 72,376 | 76,236 | 215,389 | 217,529 |
Costs and expenses: | ||||
Interest expense | 19,020 | 19,483 | 57,142 | 55,397 |
General and administrative | 2,170 | 1,680 | 5,394 | 5,510 |
Acquisition and investment pursuit costs | (46) | |||
Costs of rental operations | 24,784 | 23,052 | 70,846 | 72,531 |
Depreciation and amortization | 23,106 | 28,448 | 70,078 | 86,655 |
Other expense | 46 | 1,353 | ||
Total costs and expenses | 69,126 | 72,663 | 204,813 | 220,047 |
Other income (loss): | ||||
Earnings (loss) from unconsolidated entities | 223 | 1,988 | (42,538) | 1,406 |
(Loss) gain on derivative financial instruments, net | 6,883 | |||
Gain on derivative financial instruments, net | 5,900 | 5,895 | (3,957) | 27,734 |
Foreign currency gain (loss), net | (8) | (1) | (7) | |
Other loss, net | 2 | 508 | ||
Total other income | 6,115 | 7,884 | (46,502) | 36,531 |
Income before income taxes | 9,365 | 11,457 | (35,926) | 34,013 |
Income tax provision | (125) | (258) | (1,997) | |
Net income | 9,365 | 11,332 | (36,184) | 32,016 |
Net income attributable to Starwood Property Trust, Inc. | (5,250) | (4,769) | (16,322) | (11,906) |
Net income attributable to Starwood Property Trust, Inc. | 4,115 | 6,563 | (52,506) | 20,110 |
Corporate | ||||
Revenues: | ||||
Other revenues | 89 | 26 | 227 | |
Total revenues | 89 | 26 | 227 | |
Costs and expenses: | ||||
Management fees | 29,829 | 25,937 | 74,924 | 82,895 |
Interest expense | 29,142 | 30,475 | 84,878 | 96,132 |
General and administrative | 3,184 | 2,753 | 10,429 | 8,602 |
Total costs and expenses | 62,155 | 59,165 | 170,231 | 187,629 |
Other income (loss): | ||||
Gain on derivative financial instruments, net | 6,789 | (4,969) | 31,725 | (24,338) |
Loss on extinguishment of debt | (1,472) | (1,810) | (1,466) | (1,810) |
Other loss, net | (73) | |||
Total other income | 5,317 | (6,779) | 30,186 | (26,148) |
Income before income taxes | (56,838) | (65,855) | (140,019) | (213,550) |
Net income | (56,838) | (65,855) | (140,019) | (213,550) |
Net income attributable to Starwood Property Trust, Inc. | (56,838) | (65,855) | (140,019) | (213,550) |
LNR VIEs | ||||
Revenues: | ||||
Interest income from investment securities | (34,853) | (33,396) | (96,160) | (95,577) |
Servicing fees | (4,007) | (6,374) | (13,902) | (21,328) |
Other revenues | (3) | (42) | (24) | (147) |
Total revenues | (38,863) | (39,812) | (110,086) | (117,052) |
Costs and expenses: | ||||
Management fees | 28 | 111 | 122 | 310 |
Interest expense | (163) | (276) | (487) | (821) |
General and administrative | 78 | 86 | 258 | 256 |
Total costs and expenses | (57) | (79) | (107) | (255) |
Other income (loss): | ||||
Change in net assets related to consolidated VIEs | 61,767 | 33,289 | 164,761 | 129,888 |
Change in fair value of servicing rights | (682) | 1,020 | (691) | 5,426 |
Change in fair value of investment securities, net | (21,907) | 5,029 | (52,491) | (16,285) |
Earnings (loss) from unconsolidated entities | (236) | 257 | (1,275) | (1,450) |
Total other income | 38,942 | 39,595 | 110,304 | 117,579 |
Income before income taxes | 136 | (138) | 325 | 782 |
Net income | 136 | (138) | 325 | 782 |
Net income attributable to Starwood Property Trust, Inc. | $ (136) | $ 138 | $ (325) | $ (782) |
Segment Data - Balance sheets (
Segment Data - Balance sheets (Details) - USD ($) $ in Thousands | Sep. 30, 2019 | Jun. 30, 2019 | Dec. 31, 2018 | Sep. 30, 2018 | Jun. 30, 2018 | Dec. 31, 2017 |
Assets: | ||||||
Cash and cash equivalents | $ 284,117 | $ 239,824 | ||||
Restricted cash | 110,541 | 248,041 | ||||
Loans held-for-investment, net ($479,169 and $0 held at fair value) | 8,919,653 | 8,532,356 | ||||
Loans held-for-sale | 1,442,119 | 1,187,552 | ||||
Loans transferred as secured borrowings | 74,346 | |||||
Investment securities | 809,137 | 906,468 | ||||
Properties, net | 2,729,538 | 2,784,890 | ||||
Intangible assets | 119,947 | 145,033 | ||||
Investment in unconsolidated entities | 126,115 | 171,765 | ||||
Goodwill | 259,846 | 259,846 | ||||
Derivative assets | 81,483 | 52,691 | ||||
Accrued interest receivable | 51,777 | 60,355 | ||||
Other assets | 250,773 | 152,922 | ||||
VIE assets, at fair value | 59,249,054 | 53,446,364 | ||||
Total Assets | 74,434,100 | 68,262,453 | ||||
Liabilities: | ||||||
Accounts payable, accrued expenses and other liabilities | 234,120 | 217,663 | ||||
Related-party payable | 24,486 | 44,043 | ||||
Dividends payable | 137,273 | 133,466 | ||||
Derivative liabilities | 4,781 | 15,415 | ||||
Secured financing agreements, net | 8,248,088 | 8,683,565 | ||||
Collateralized loan obligations, net | 927,436 | |||||
Unsecured senior notes, net | 1,926,693 | 1,998,831 | ||||
Secured borrowings on transferred loans, net | 74,239 | |||||
VIE liabilities, at fair value | 58,018,209 | 52,195,042 | ||||
Total Liabilities | 69,521,086 | 63,362,264 | ||||
Starwood Property Trust, Inc. Stockholders' Equity: | ||||||
Common stock | 2,871 | 2,808 | ||||
Additional paid-in capital | 5,121,671 | 4,995,156 | ||||
Treasury stock | (104,194) | (104,194) | ||||
Accumulated other comprehensive income (loss) | 52,377 | $ 57,124 | 58,660 | $ 67,920 | $ 68,134 | $ 69,924 |
Retained earnings (accumulated deficit) | (417,529) | (348,998) | ||||
Total Starwood Property Trust, Inc. Stockholders' Equity | 4,655,196 | 4,603,432 | ||||
Non-controlling interests in consolidated subsidiaries | 257,818 | 296,757 | ||||
Total Equity | 4,913,014 | $ 4,903,251 | 4,900,189 | $ 4,882,277 | $ 4,699,691 | $ 4,579,201 |
Total Liabilities and Equity | 74,434,100 | 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 | 282,928 | 237,270 | ||||
Restricted cash | 110,541 | 248,041 | ||||
Loans held-for-investment, net ($479,169 and $0 held at fair value) | 8,919,653 | 8,532,356 | ||||
Loans held-for-sale | 1,442,119 | 1,187,552 | ||||
Loans transferred as secured borrowings | 74,346 | |||||
Investment securities | 2,001,597 | 2,110,508 | ||||
Properties, net | 2,729,538 | 2,784,890 | ||||
Intangible assets | 144,713 | 169,108 | ||||
Investment in unconsolidated entities | 147,588 | 193,765 | ||||
Goodwill | 259,846 | 259,846 | ||||
Derivative assets | 81,483 | 52,691 | ||||
Accrued interest receivable | 52,453 | 60,996 | ||||
Other assets | 250,771 | 152,948 | ||||
Total Assets | 16,423,230 | 16,064,317 | ||||
Liabilities: | ||||||
Accounts payable, accrued expenses and other liabilities | 234,028 | 217,521 | ||||
Related-party payable | 24,486 | 44,043 | ||||
Dividends payable | 137,273 | 133,466 | ||||
Derivative liabilities | 4,781 | 15,415 | ||||
Secured financing agreements, net | 8,262,038 | 8,697,515 | ||||
Collateralized loan obligations, net | 927,436 | |||||
Unsecured senior notes, net | 1,926,693 | 1,998,831 | ||||
Secured borrowings on transferred loans, net | 74,239 | |||||
Total Liabilities | 11,516,735 | 11,181,030 | ||||
Starwood Property Trust, Inc. Stockholders' Equity: | ||||||
Common stock | 2,871 | 2,808 | ||||
Additional paid-in capital | 5,121,671 | 4,995,156 | ||||
Treasury stock | (104,194) | (104,194) | ||||
Accumulated other comprehensive income (loss) | 52,377 | 58,660 | ||||
Retained earnings (accumulated deficit) | (417,529) | (348,998) | ||||
Total Starwood Property Trust, Inc. Stockholders' Equity | 4,655,196 | 4,603,432 | ||||
Non-controlling interests in consolidated subsidiaries | 251,299 | 279,855 | ||||
Total Equity | 4,906,495 | 4,883,287 | ||||
Total Liabilities and Equity | 16,423,230 | 16,064,317 | ||||
Operating segment | Commercial and Residential Lending Segment | ||||||
Assets: | ||||||
Cash and cash equivalents | 64,343 | 14,385 | ||||
Restricted cash | 36,771 | 28,324 | ||||
Loans held-for-investment, net ($479,169 and $0 held at fair value) | 7,636,475 | 7,072,220 | ||||
Loans held-for-sale | 809,604 | 670,155 | ||||
Loans transferred as secured borrowings | 74,346 | |||||
Investment securities | 938,300 | 1,050,920 | ||||
Properties, net | 26,902 | |||||
Investment in unconsolidated entities | 42,518 | 35,274 | ||||
Derivative assets | 37,507 | 18,174 | ||||
Accrued interest receivable | 43,747 | 39,862 | ||||
Other assets | 98,664 | 13,958 | ||||
Total Assets | 9,734,831 | 9,017,618 | ||||
Liabilities: | ||||||
Accounts payable, accrued expenses and other liabilities | 25,836 | 26,508 | ||||
Derivative liabilities | 2,336 | 1,290 | ||||
Secured financing agreements, net | 4,061,849 | 4,405,599 | ||||
Collateralized loan obligations, net | 927,436 | |||||
Secured borrowings on transferred loans, net | 74,239 | |||||
Total Liabilities | 5,017,457 | 4,507,636 | ||||
Starwood Property Trust, Inc. Stockholders' Equity: | ||||||
Additional paid-in capital | 1,307,064 | 1,430,503 | ||||
Accumulated other comprehensive income (loss) | 52,471 | 53,516 | ||||
Retained earnings (accumulated deficit) | 3,357,839 | 3,015,676 | ||||
Total Starwood Property Trust, Inc. Stockholders' Equity | 4,717,374 | 4,499,695 | ||||
Non-controlling interests in consolidated subsidiaries | 10,287 | |||||
Total Equity | 4,717,374 | 4,509,982 | ||||
Total Liabilities and Equity | 9,734,831 | 9,017,618 | ||||
Operating segment | Infrastructure Lending Segment | ||||||
Assets: | ||||||
Cash and cash equivalents | 6,404 | 13 | ||||
Restricted cash | 33,366 | 175,659 | ||||
Loans held-for-investment, net ($479,169 and $0 held at fair value) | 1,281,815 | 1,456,779 | ||||
Loans held-for-sale | 163,932 | 469,775 | ||||
Investment securities | 54,048 | 60,768 | ||||
Goodwill | 119,409 | 119,409 | ||||
Derivative assets | 652 | 1,066 | ||||
Accrued interest receivable | 4,015 | 6,982 | ||||
Other assets | 5,978 | 20,472 | ||||
Total Assets | 1,669,619 | 2,310,923 | ||||
Liabilities: | ||||||
Accounts payable, accrued expenses and other liabilities | 15,719 | 26,476 | ||||
Derivative liabilities | 904 | 477 | ||||
Secured financing agreements, net | 1,168,166 | 1,524,551 | ||||
Total Liabilities | 1,184,789 | 1,551,504 | ||||
Starwood Property Trust, Inc. Stockholders' Equity: | ||||||
Additional paid-in capital | 481,206 | 761,992 | ||||
Retained earnings (accumulated deficit) | 3,624 | (2,573) | ||||
Total Starwood Property Trust, Inc. Stockholders' Equity | 484,830 | 759,419 | ||||
Total Equity | 484,830 | 759,419 | ||||
Total Liabilities and Equity | 1,669,619 | 2,310,923 | ||||
Operating segment | Property Segment | ||||||
Assets: | ||||||
Cash and cash equivalents | 35,940 | 27,408 | ||||
Restricted cash | 21,186 | 25,144 | ||||
Properties, net | 2,441,480 | 2,512,847 | ||||
Intangible assets | 75,965 | 90,889 | ||||
Investment in unconsolidated entities | 71,824 | 114,362 | ||||
Derivative assets | 21,994 | 32,733 | ||||
Accrued interest receivable | 245 | 359 | ||||
Other assets | 72,932 | 67,098 | ||||
Total Assets | 2,741,566 | 2,870,840 | ||||
Liabilities: | ||||||
Accounts payable, accrued expenses and other liabilities | 69,550 | 67,415 | ||||
Derivative liabilities | 37 | |||||
Secured financing agreements, net | 1,868,416 | 1,884,187 | ||||
Total Liabilities | 1,937,966 | 1,951,639 | ||||
Starwood Property Trust, Inc. Stockholders' Equity: | ||||||
Additional paid-in capital | 609,241 | 645,561 | ||||
Accumulated other comprehensive income (loss) | (30) | 5,208 | ||||
Retained earnings (accumulated deficit) | (38,936) | 13,570 | ||||
Total Starwood Property Trust, Inc. Stockholders' Equity | 570,275 | 664,339 | ||||
Non-controlling interests in consolidated subsidiaries | 233,325 | 254,862 | ||||
Total Equity | 803,600 | 919,201 | ||||
Total Liabilities and Equity | 2,741,566 | 2,870,840 | ||||
Operating segment | Investing and Servicing Segment | ||||||
Assets: | ||||||
Cash and cash equivalents | 46,872 | 31,449 | ||||
Restricted cash | 19,218 | 11,679 | ||||
Loans held-for-investment, net ($479,169 and $0 held at fair value) | 1,363 | 3,357 | ||||
Loans held-for-sale | 468,583 | 47,622 | ||||
Investment securities | 1,009,249 | 998,820 | ||||
Properties, net | 261,156 | 272,043 | ||||
Intangible assets | 68,748 | 78,219 | ||||
Investment in unconsolidated entities | 33,246 | 44,129 | ||||
Goodwill | 140,437 | 140,437 | ||||
Derivative assets | 603 | 718 | ||||
Accrued interest receivable | 1,321 | 616 | ||||
Other assets | 64,068 | 49,363 | ||||
Total Assets | 2,114,864 | 1,678,452 | ||||
Liabilities: | ||||||
Accounts payable, accrued expenses and other liabilities | 72,055 | 75,655 | ||||
Related-party payable | 44 | 53 | ||||
Derivative liabilities | 1,541 | 1,423 | ||||
Secured financing agreements, net | 771,618 | 585,258 | ||||
Total Liabilities | 845,258 | 662,389 | ||||
Starwood Property Trust, Inc. Stockholders' Equity: | ||||||
Additional paid-in capital | 156,094 | 87,779 | ||||
Accumulated other comprehensive income (loss) | (64) | (64) | ||||
Retained earnings (accumulated deficit) | 1,095,602 | 913,642 | ||||
Total Starwood Property Trust, Inc. Stockholders' Equity | 1,251,632 | 1,001,357 | ||||
Non-controlling interests in consolidated subsidiaries | 17,974 | 14,706 | ||||
Total Equity | 1,269,606 | 1,016,063 | ||||
Total Liabilities and Equity | 2,114,864 | 1,678,452 | ||||
Corporate | ||||||
Assets: | ||||||
Cash and cash equivalents | 129,369 | 164,015 | ||||
Restricted cash | 7,235 | |||||
Derivative assets | 20,727 | |||||
Accrued interest receivable | 3,125 | 13,177 | ||||
Other assets | 9,129 | 2,057 | ||||
Total Assets | 162,350 | 186,484 | ||||
Liabilities: | ||||||
Accounts payable, accrued expenses and other liabilities | 50,868 | 21,467 | ||||
Related-party payable | 24,442 | 43,990 | ||||
Dividends payable | 137,273 | 133,466 | ||||
Derivative liabilities | 12,188 | |||||
Secured financing agreements, net | 391,989 | 297,920 | ||||
Unsecured senior notes, net | 1,926,693 | 1,998,831 | ||||
Total Liabilities | 2,531,265 | 2,507,862 | ||||
Starwood Property Trust, Inc. Stockholders' Equity: | ||||||
Common stock | 2,871 | 2,808 | ||||
Additional paid-in capital | 2,568,066 | 2,069,321 | ||||
Treasury stock | (104,194) | (104,194) | ||||
Retained earnings (accumulated deficit) | (4,835,658) | (4,289,313) | ||||
Total Starwood Property Trust, Inc. Stockholders' Equity | (2,368,915) | (2,321,378) | ||||
Total Equity | (2,368,915) | (2,321,378) | ||||
Total Liabilities and Equity | 162,350 | 186,484 | ||||
LNR VIEs | ||||||
Assets: | ||||||
Cash and cash equivalents | 1,189 | 2,554 | ||||
Investment securities | (1,192,460) | (1,204,040) | ||||
Intangible assets | (24,766) | (24,075) | ||||
Investment in unconsolidated entities | (21,473) | (22,000) | ||||
Accrued interest receivable | (676) | (641) | ||||
Other assets | 2 | (26) | ||||
VIE assets, at fair value | 59,249,054 | 53,446,364 | ||||
Total Assets | 58,010,870 | 52,198,136 | ||||
Liabilities: | ||||||
Accounts payable, accrued expenses and other liabilities | 92 | 142 | ||||
Secured financing agreements, net | (13,950) | (13,950) | ||||
VIE liabilities, at fair value | 58,018,209 | 52,195,042 | ||||
Total Liabilities | 58,004,351 | 52,181,234 | ||||
Starwood Property Trust, Inc. Stockholders' Equity: | ||||||
Non-controlling interests in consolidated subsidiaries | 6,519 | 16,902 | ||||
Total Equity | 6,519 | 16,902 | ||||
Total Liabilities and Equity | $ 58,010,870 | $ 52,198,136 |
Subsequent Events (Details)
Subsequent Events (Details) $ / shares in Units, $ in Thousands | Nov. 08, 2019$ / shares | Aug. 07, 2019$ / shares | May 08, 2019$ / shares | Feb. 28, 2019$ / shares | Oct. 31, 2019USD ($)item | Jul. 31, 2019USD ($) | Sep. 30, 2019USD ($)$ / shares | Sep. 30, 2018$ / shares | Sep. 30, 2019USD ($)$ / shares | Sep. 30, 2018$ / shares | Dec. 31, 2018USD ($) |
Subsequent Events | |||||||||||
Dividend declared (in dollars per share) | $ / shares | $ 0.48 | $ 0.48 | $ 0.48 | $ 0.48 | $ 0.48 | $ 1.44 | $ 1.44 | ||||
Carrying Value | $ 8,248,088 | $ 8,248,088 | $ 8,683,565 | ||||||||
Term loan facility | |||||||||||
Subsequent Events | |||||||||||
Maximum borrowing capacity | $ 400,000 | $ 400,000 | $ 400,000 | ||||||||
Spread (as a percent) | 2.50% | ||||||||||
Term loan facility | LIBOR | |||||||||||
Subsequent Events | |||||||||||
Maturity period | 7 years | ||||||||||
Spread (as a percent) | 2.50% | ||||||||||
Subsequent event | |||||||||||
Subsequent Events | |||||||||||
Dividend declared (in dollars per share) | $ / shares | $ 0.48 | ||||||||||
Subsequent event | RMBS | |||||||||||
Subsequent Events | |||||||||||
Securitization of loans held for sale | $ 370,300 | ||||||||||
Subsequent event | Secured financing | |||||||||||
Subsequent Events | |||||||||||
Equity interest acquired (as a percent) | 33.00% | ||||||||||
Maximum borrowing capacity | $ 500,000 | ||||||||||
Maturity period | 3 years | ||||||||||
Number of extension options | item | 2 | ||||||||||
Extension option term | 1 year | ||||||||||
Subsequent event | Secured financing | LIBOR | |||||||||||
Subsequent Events | |||||||||||
Spread (as a percent) | 1.75% | ||||||||||
Subsequent event | First mortgage and mezzanine loan | |||||||||||
Subsequent Events | |||||||||||
Maximum borrowing capacity | $ 600,000 | ||||||||||
Maturity period | 2 years | ||||||||||
Number of extension options | item | 3 | ||||||||||
Extension option term | 1 year | ||||||||||
Subsequent event | First mortgage and mezzanine loan | LIBOR | |||||||||||
Subsequent Events | |||||||||||
Spread (as a percent) | 2.07% | ||||||||||
Subsequent event | Medical Office Mortgages | |||||||||||
Subsequent Events | |||||||||||
Carrying Value | $ 494,300 |