VARIABLE INTEREST ENTITIES (Tables) | 6 Months Ended |
Jun. 30, 2015 |
Variable Interest Entity [Line Items] | |
Schedule of Variable Interest Entities | The following table presents the carrying amounts of the assets in the Company's consolidated balance sheets that relate to the Company's variable interests in identified nonconsolidated VIEs and the Company's maximum exposure to loss associated with these VIEs in which it holds variable interests at June 30, 2015 (in thousands): Receivables from Managed Entities and Related Parties, Net (1) Investments Maximum Exposure to Loss in Non-consolidated VIEs Ischus entities $ 158 $ — $ 158 Trapeza entities — 621 621 RREGPS — 716 716 Pearlmark — 3,647 3,647 $ 158 $ 4,984 $ 5,142 (1) Exclusive of expense reimbursements due to the Company. |
Supplemental Cash Flow Information | Supplemental disclosure of cash flow information for the Company is as follows (in thousands, per share data): Six Months Ended June 30, 2015 2014 Cash (paid) received: Interest $ (948 ) $ (828 ) Income tax payments (1,088 ) (916 ) Refund of income taxes 52 48 Dividends declared per common share $ 0.12 $ 0.10 Non-cash activities: Repurchase of common stock from employees in exchange for the payment of income taxes $ 173 $ 255 Purchase of equipment on capital leases 881 — Issuance of treasury stock for the Company's investment savings 401(k) plan 271 306 |
Unrealized Losses Along with the Related Fair Value, Aggregated by the Length of Time the Investments were in a Continuous Unrealized Loss Position | Unrealized losses on available-for-sale securities, along with their related fair value, and aggregated by the length of time the investments were in a continuous unrealized loss position, are as follows (in thousands, except number of securities): Less than 12 Months More than 12 Months Fair Value Unrealized Losses Number of Securities Fair Value Unrealized Losses Number of Securities June 30, 2015 CLO securities $ 979 $ (33 ) 2 $ — $ — — Equity securities 214 (1 ) 1 — — — Total $ 1,193 $ (34 ) 3 $ — $ — — December 31, 2014 CLO securities $ 2,643 $ (176 ) 4 $ — $ — — Equity securities — — — — — — Total $ 2,643 $ (176 ) 4 $ — $ — — |
Schedule of Equity Method Investments | The following table details the Company’s investments in these vehicles, including the range of ownership interests owned (in thousands, except percentages): Range of Combined June 30, December 31, Real estate investment entities 1% – 12% $ 11,461 $ 8,313 Financial fund management partnerships 0.01% − 50% 4,802 4,162 Trapeza entities 33% − 50% 621 614 Investments in unconsolidated entities $ 16,884 $ 13,089 |
Summary of Activity in the Allowance for Credit Losses for the Company's Financing Receivables | The following table summarizes the activity in the allowance for credit losses for all financing receivables (in thousands): Receivables from Managed Entities Leases and Loans Rent Receivables Total Three Months Ended June 30, 2015: Balance, beginning of period $ 17,359 $ — $ 1 $ 17,360 Provision for (reversal) of credit losses 306 (31 ) 1 276 (Charge-offs) recoveries — 31 — 31 Balance, end of period $ 17,665 $ — $ 2 $ 17,667 Ending balance, individually evaluated for impairment $ 17,665 $ — $ 2 $ 17,667 Ending balance, collectively evaluated for impairment — — — — Balance, end of period $ 17,665 $ — $ 2 $ 17,667 Six Months Ended June 30, 2015: Balance, beginning of period $ 16,990 $ — $ — $ 16,990 Provision for (reversal) of credit losses 675 1 2 678 (Charge-offs) recoveries — (1 ) — (1 ) Balance, end of period $ 17,665 $ — $ 2 $ 17,667 Ending balance, individually evaluated for impairment $ 17,665 $ — $ 2 $ 17,667 Ending balance, collectively evaluated for impairment — — — — Balance, end of period $ 17,665 $ — $ 2 $ 17,667 Loans and receivables from Managed Entities Leases and Loans Rent Receivables Total Three Months Ended June 30, 2014: Balance, beginning of period $ 37,441 $ — $ 10 $ 37,451 Provision for credit losses 1,588 (5 ) (8 ) 1,575 Charge-offs (1 ) — — (1 ) Recoveries — 5 — 5 Balance, end of period $ 39,028 $ — $ 2 $ 39,030 Six Months Ended June 30, 2014: Balance, beginning of period $ 36,229 $ — $ 14 $ 36,243 Provision for credit losses 2,801 (6 ) (12 ) 2,783 Charge-offs (2 ) — — (2 ) Recoveries — 6 — 6 Balance, end of period $ 39,028 $ — $ 2 $ 39,030 Ending balance, individually evaluated for impairment $ 39,028 $ — $ — $ 39,028 Ending balance, collectively evaluated for impairment — — 2 2 Balance, end of period $ 39,028 $ — $ 2 $ 39,030 |
Aging of the Company's Past Due Financing Receivables, Gross of Allowances for Credit Losses | The following table is the aging of the Company’s financing receivables (presented gross of allowance for credit losses) as of June 30, 2015 (in thousands): Current 30-89 Days Past Due 90-180 Days Past Due Greater than 181 Days Total Past Due Total Loans and receivables from managed entities and related parties: (1) Commercial finance investment entities $ 2 $ 341 $ 1,121 $ 18,347 $ 19,809 $ 19,811 Real estate investment entities 4,067 269 1,094 15,069 16,432 20,499 Financial fund management entities 1,092 47 30 — 77 1,169 Other 2,706 — — — — 2,706 7,867 657 2,245 33,416 36,318 44,185 Rent receivables - real estate 168 8 3 — 11 179 Total financing receivables $ 8,035 $ 665 $ 2,248 $ 33,416 $ 36,329 $ 44,364 (1) Receivables are presented gross of an allowance for credit losses of $17.4 million related to one of the Company’s commercial finance investment entities and $307,000 related to one of its real estate investment partnerships. The remaining receivables from managed entities and related parties have no related allowance for credit losses. The following table is the aging of the Company’s financing receivables (presented gross of allowance for credit losses) as of December 31, 2014 (in thousands): Current 30-89 Days Past Due 90-180 Days Past Due Greater than 181 Days Total Past Due Total Loans and receivables from managed entities and related parties: (1) Commercial finance investment entities $ 9 $ 342 $ 1,124 $ 18,398 $ 19,864 $ 19,873 Real estate investment entities 6,613 772 1,214 15,134 17,120 23,733 Financial fund management entities 583 74 — 6 80 663 Other 3,024 — — — — 3,024 10,229 1,188 2,338 33,538 37,064 47,293 Rent receivables - real estate 76 11 1 — 12 88 Total financing receivables $ 10,305 $ 1,199 $ 2,339 $ 33,538 $ 37,076 $ 47,381 (1) Receivables are presented gross of an allowance for credit losses of $17.0 million related to one of the Company’s commercial finance investment entities. The remaining receivables from managed entities and related parties have no related allowance for credit losses. |
Information about Company's Impaired Financing Receivables | The following table discloses information about the Company’s impaired financing receivables (in thousands): Net Balance Unpaid Balance Specific Allowance Average Investment in Impaired Assets As of June 30, 2015: Financing receivables with a specific valuation allowance: Loans and receivables from managed entities – commercial finance $ 1,044 $ 18,402 $ 17,358 $ 18,420 Loans and receivables from managed entities – real estate 540 $ 849 307 606 Rent receivables – real estate — — 2 — As of December 31, 2014: Financing receivables with a specific valuation allowance: Loans and receivables from managed entities – commercial finance $ 1,295 $ 18,285 $ 16,990 $ 18,882 |
Debt and Credit Facilities | The credit facilities and other debt of the Company and related borrowings outstanding are as follows (in thousands): As of June 30, 2015 December 31, Maximum Amount of Facility Borrowings Outstanding Borrowings Outstanding Credit facilities: TD Bank – secured revolving credit facility (1) $ 10,997 $ — $ — Republic Bank – secured revolving credit facility 2,432 — — — — Other debt: Senior Notes 10,000 10,000 Mortgage debt - hotel property 9,984 10,088 Other debt 1,045 324 Total borrowings outstanding $ 21,029 $ 20,412 (1) The amount of the facility as shown has been reduced $503,000 for an outstanding letter of credit. |
Company's Asset Recorded at Fair Value on Recurring Basis | The fair value of the Company’s assets and liabilities recorded at fair value on a recurring basis were as follows (in thousands): Level 1 Level 2 Level 3 Total Assets - Investment securities June 30, 2015 $ 497 $ 715 $ 9,658 $ 10,870 December 31, 2014 $ 310 $ 741 $ 8,489 $ 9,540 Liabilities - Apidos contractual commitment Level 1 Level 2 Level 3 Total June 30, 2015 $ — $ — $ 664 $ 664 December 31, 2014 $ — $ — $ 745 $ 745 |
Additional Information about Assets Measured at Fair Value on Recurring Basis for which the Company Has Utilized Level 3 Inputs to Determine Fair Value | The following table presents additional information about assets which were measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value during six months ended June 30, 2015 (in thousands): Investment Securities Balance, beginning of year $ 8,489 Purchases 1,056 Income accreted 572 Payments and distributions received, net (944 ) Sales (175 ) Losses on sales of trading securities (15 ) Unrealized holding gains on trading securities 43 Change in unrealized gains included in accumulated other comprehensive loss 632 Balance, end of period $ 9,658 The following table presents additional information about assets which were measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value during year ended December 31, 2014 (in thousands): Investment Securities Balance, beginning of year $ 7,407 Purchases 15,063 Income accreted 995 Payments and distributions received, net (3,752 ) Sales (13,235 ) Gain on sale of investment securities, net 445 Unrealized losses on trading securities (200 ) Gains on trading securities 1,834 Change in unrealized losses included in accumulated other comprehensive loss (68 ) Balance, end of year $ 8,489 |
Fair Value of Financial Instruments | The fair value of financial instruments required to be disclosed at fair value, excluding instruments valued on a recurring basis, is as follows (in thousands): June 30, 2015 December 31, 2014 Carrying Amount Estimated Fair Value Carrying Amount Estimated Fair Value Borrowings: Real estate debt $ 9,984 $ 10,820 $ 10,088 $ 11,197 Senior Notes 10,000 13,240 10,000 12,820 Other debt 1,045 1,045 324 324 $ 21,029 $ 25,105 $ 20,412 $ 24,341 |
RSO [Member] | |
Variable Interest Entity [Line Items] | |
Condensed Financial Statements | The following reflects the assets and liabilities and operations of RSO which were consolidated by the Company: RSO Balance Sheets Detail (in thousands): June 30, December 31, 2014 ASSETS (1) Cash and cash equivalents $ 145,010 $ 79,905 Restricted cash 45,755 122,138 Subtotal - Cash and cash equivalents 190,765 202,043 Investment securities, trading 32,680 20,786 Investment securities available-for-sale, pledged as collateral, at fair value 170,935 197,800 Investment securities available-for-sale, at fair value 82,493 77,920 Subtotal - Investments, at fair value 286,108 296,506 Loans, pledged as collateral and net of allowances of $46.3 million and $4.6 million 2,042,885 1,925,980 Loans receivable–related party — 558 Loans held for sale 111,122 113,675 Subtotal - Loans, before eliminations 2,154,007 2,040,213 Eliminations — (558 ) Subtotal - Loans 2,154,007 2,039,655 Property held for sale 180 180 Investments in unconsolidated entities 56,150 59,827 Subtotal, Investments in real estate and unconsolidated entities 56,330 60,007 Line items included in "other assets": Linked transactions, net at fair value — 15,367 Derivatives, at fair value 4,289 5,304 Interest receivable 12,046 16,260 Deferred tax asset 12,828 12,634 Principal paydown receivable 11,525 40,920 Direct financing leases 1,590 2,109 Intangible assets 24,370 18,610 Prepaid expenses 3,913 4,196 Other assets 16,453 14,510 Subtotal - Other assets, before eliminations 87,014 129,910 Eliminations — (109 ) Subtotal - Other assets 87,014 129,801 Total assets (excluding eliminations) $ 2,774,224 $ 2,728,679 Total assets (including eliminations) $ 2,774,224 $ 2,728,012 LIABILITIES (2) Borrowings $ 1,827,461 $ 1,716,871 Eliminations 332 205 Subtotal Borrowings 1,827,793 1,717,076 Distribution payable 25,504 30,592 Accrued interest expense 5,467 2,123 Derivatives, at fair value 6,991 8,476 Accrued tax liability 6,383 9,219 Accounts payable and other liabilities 9,769 9,287 Subtotal - Other liabilities, before eliminations 54,114 59,697 Eliminations (2,474 ) (2,446 ) Subtotal - Other liabilities 51,640 57,251 Total liabilities (before eliminations) $ 1,881,575 $ 1,776,568 Total liabilities (after eliminations) $ 1,879,433 $ 1,774,327 RSO Balance Sheets Detail (in thousands): June 30, December 31, (1) Assets of consolidated Variable Interest Entities ("VIE") included in total assets above: Cash and cash equivalents $ 189 $ 25 Restricted cash 43,954 121,247 Investments securities available-for-sale, pledged as collateral, at fair value 84,858 119,203 Loans held for sale 6,027 282 Loans, pledged as collateral and net of allowances of $42.7 million 1,352,546 1,261,137 Interest receivable 5,468 8,941 Prepaid expenses 182 221 Principal paydown receivable — 25,767 Other assets 9 (12 ) Total assets of consolidated RSO VIEs $ 1,493,233 $ 1,536,811 (2) Liabilities of consolidated VIEs included in total liabilities above : Borrowings $ 1,047,172 $ 1,046,494 Accrued interest expense 852 1,000 Derivatives, at fair value 5,946 8,439 Unsettled loan purchases (529 ) (529 ) Accounts payable and other liabilities 190 (386 ) Total liabilities of consolidated RSO VIEs $ 1,053,631 $ 1,055,018 RSO Operations Statement Detail (in thousands): For the Three Months Ended For the Six Months Ended June 30, June 30, 2015 2014 2015 2014 REVENUES Interest income: Loans $ 29,759 $ 26,219 $ 62,422 $ 46,448 Securities 5,500 3,391 9,552 7,395 Leases 163 — 258 — Interest income − other 1,119 982 1,951 3,834 Total interest income 36,541 30,592 74,183 57,677 Interest expense 15,803 10,610 30,705 20,238 Net interest income 20,738 19,982 43,478 37,439 Rental income — 1,507 — 6,659 Dividend income 17 17 33 153 Fee income 3,446 2,322 5,051 4,822 Revenues from consolidated VIE-RSO 24,201 23,828 48,562 49,073 OPERATING EXPENSES Management fees − related party 3,500 3,314 7,060 6,394 Equity compensation − related party 791 2,032 1,786 3,699 Rental operating expense — 1,077 6 4,473 Lease operating 24 — 47 — General and administrative - Corporate 4,067 4,750 8,850 7,589 General and administrative - PCM 6,722 4,138 13,801 7,565 Depreciation and amortization 621 760 1,186 1,596 Impairment losses — — 59 — Provision (recovery) for loan losses 38,810 782 42,800 (3,178 ) Total operating expenses 54,535 16,853 75,595 28,138 Reclassification of income tax expense — — — — Expenses of consolidated VIE-RSO 54,535 16,853 75,595 28,138 Adjusted operating income (30,334 ) 6,975 (27,033 ) 20,935 OTHER INCOME (EXPENSE) Equity in earnings of unconsolidated subsidiaries 662 1,762 1,368 3,776 Net realized and unrealized gain (loss) on sales of investment securities available-for-sale and loans and derivatives 9,745 1,648 24,168 3,736 Net realized and unrealized gains (loss) on investment securities, trading 279 (650 ) 2,353 (2,210 ) Unrealized gain (loss) and net interest income on linked transactions, net — 5,012 235 7,317 (Loss) on reissuance/ gain on extinguishment of debt (171 ) (533 ) (1,071 ) (602 ) (Loss) gain on sale of real estate 22 3,042 — 3,042 Other income (expense) — — — (1,262 ) Other income, net, from consolidated VIE - RSO 10,537 10,281 27,053 13,797 Income from continuing operations (19,797 ) 17,256 20 34,732 Income tax (expense) benefit - RSO (2,918 ) 446 (4,765 ) 430 NET INCOME (LOSS) (22,715 ) 17,702 (4,745 ) 35,162 Net (loss) income allocated to preferred shares (6,116 ) (3,358 ) (12,207 ) (5,758 ) Net (income) loss allocable to non-controlling interest, net of taxes (2,180 ) 333 (4,657 ) 389 NET INCOME (LOSS) ALLOCABLE TO RSO COMMON SHAREHOLDERS $ (31,011 ) $ 14,677 $ (21,609 ) $ 29,793 RSO Cash Flow Detail (in thousands) For the Six Months Ended June 30, 2015 2014 CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ (4,745 ) $ 35,162 Items included in "Change in cash attributable to consolidated VIE-RSO": Provision (recovery of) for loan losses 42,800 (3,178 ) Depreciation of investments in real estate and other 5,572 1,922 Amortization of stock-based compensation 1,786 3,699 Amortization of (accretion) of terminated derivative instruments 134 142 Accretion (amortization) of interest-only available-for-sales securities 1,868 (339 ) Deferred income tax (benefit) expense (194 ) (689 ) Sale (purchase) of residential mortgage loans held for sale, net 15,229 (12,162 ) Capitalization of residential mortgage servicing rights (7,848 ) — Sale (purchase) of securities, trading, net (9,541 ) 429 Net realized and unrealized loss (gain) on investment securities, trading (2,353 ) 2,210 Net realized (gain) loss on sales of investment securities available-for-sale and loans (24,168 ) (2,148 ) Loss (gain) on reissuance (extinguishment) of debt 1,071 602 Loss (gain) on sales of real estate — (3,042 ) Settlement of derivative instruments 12,405 442 Net impairment losses recognized in earnings 59 — Linked transactions fair value adjustments (235 ) (5,923 ) Equity in net (earnings) losses of unconsolidated subsidiaries (1,368 ) (3,776 ) Changes in operating assets and liabilities, net of acquisitions 12,376 979 Net cash provided by (used in) operating activities 47,593 (20,832 ) Change in consolidated VIE-RSO cash for the period (65,105 ) 95,584 Subtotal - Change in cash attributable to consolidated VIE-RSO before eliminations (17,512 ) 74,752 Elimination of intercompany activity (29 ) (28 ) Subtotal - Adjustments to reconcile net income (loss) and operating cash flows to net income (loss) of consolidated VIE-RSO (17,541 ) 74,724 Net cash provided by (used in ) operating activities of consolidated VIE-RSO (excluding eliminations) 42,848 14,330 Six Months Ended June 30, 2015 2014 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of loans (436,440 ) (489,800 ) Purchase of securities available-for-sale (11,320 ) (107,339 ) Subtotal - Purchase of loans and securities by consolidated VIE-RSO, before eliminations (447,760 ) (597,139 ) Principal payments received on loans 209,744 196,973 Proceeds from sale of loans 93,146 44,024 Principal payments on securities available-for-sale 49,819 25,774 Proceeds from sale of securities available-for-sale 37,221 99,151 Principal payments received on loans - related parties 558 1,759 Investment in loans - related parties — (244 ) Subtotal - principal payments and proceeds from sales received by consolidated VIE-RSO, before eliminations 390,488 367,437 (Increase) decrease in restricted cash 57,089 10,543 Items included in "Other investing activity of consolidated VIE-RSO": Return of capital from (investment in) unconsolidated entity 5,000 8,911 Acquisition of controlling interest in Moselle CLO S.A. — (30,433 ) Proceeds from sale of real estate held-for-sale 44 31,202 Improvements of investments in real estate — 252 Purchase of furniture and fixtures (10 ) (69 ) Acquisition of property and equipment (228 ) (332 ) Subtotal - Other investing activity of consolidated VIE-RSO, before eliminations 4,806 9,531 Eliminations (821 ) (391 ) Subtotal - Other investing activity of consolidated VIE-RSO 3,985 9,140 Net cash used in investing activities of consolidated VIE-RSO (excluding eliminations) 4,623 (209,628 ) Six Months Ended June 30, 2015 2014 CASH FLOWS FROM FINANCING ACTIVITIES: Items included in "Net borrowings (repayments) of debt by consolidated VIE-RSO" Proceeds from borrowings: Repurchase agreements, net of repayments — 142,019 Senior secured revolving credit facility 99,500 — Securitizations 282,127 43,000 Convertible senior notes 99,000 16,502 Reissuance of debt 12,229 — Payments on borrowings: Securitization (290,190 ) (152,556 ) Senior secured revolving credit facility (62,000 ) — Repurchase agreements, net of borrowings (56,383 ) — Subtotal - net borrowings of debt by consolidated VIE-RSO 84,283 48,965 Distributions paid on common stock (48,006 ) (51,457 ) Elimination of dividends paid to RAI 936 572 Distributions paid on common stock of consolidated VIE-RSO, after eliminations (47,070 ) (50,885 ) Net proceeds from issuances of common stock and dividend reinvestment and stock purchase plan, net of offering costs 129 14,554 Proceeds from issuance of preferred shares, net of offering costs 3,035 148,765 Repurchase of common stock (5 ) — Subtotal - net proceeds from issuance of stock by consolidated VIE-RSO 3,159 163,319 Payment of debt issuance costs (7,986 ) (8 ) Distributions paid to non-controlling interests (3,814 ) — Proceeds received from non-controlling interests 2,676 — Payment of equity to third party sub-note holders (519 ) (799 ) Distributions paid on preferred stock (12,159 ) (4,679 ) Subtotal - Other consolidated financing activity of consolidated VIE-RSO, before eliminations (21,802 ) (5,486 ) Eliminations 100 — Subtotal - Other consolidated financing activity of consolidated VIE-RSO (21,702 ) (5,486 ) Net cash provided by financing activities of consolidated VIE-RSO, excluding eliminations 17,634 155,341 Net increase (decrease) in cash and cash equivalents 65,105 (39,957 ) Cash and cash equivalents, beginning of year of consolidated VIE-RSO 79,905 262,270 Cash and cash equivalents, end of period of consolidated VIE-RSO $ 145,010 $ 222,313 Supplemental disclosures: Interest expense paid in cash $ 21,402 $ 17,438 Income taxes paid in cash $ 9,182 $ 3,249 |
Schedule of Variable Interest Entities | The following table shows the classification, carrying value and maximum exposure to loss with respect to RSO’s unconsolidated VIEs as of June 30, 2015 (in thousands): Unconsolidated Variable Interest Entities LCC Unsecured Junior Subordinated Debentures Resource Capital Asset Management CDOs Investment in ZAIS Total Maximum Exposure to Loss Investment in unconsolidated entities $ 39,818 $ 1,548 $ — $ 10,228 $ 51,594 51,594 Intangible assets — — 8,542 — 8,542 8,542 Total assets 39,818 1,548 8,542 10,228 60,136 Borrowings — 51,308 — — 51,308 N/A Total liabilities — 51,308 — — 51,308 N/A Net asset (liability) $ 39,818 $ (49,760 ) 8,542 $ 10,228 $ 8,828 N/A The following table shows the classification and carrying value of assets and liabilities of RSO's consolidated VIEs as of June 30, 2015 (in thousands): Apidos I Apidos Apidos Whitney CLO I RREF RREF RCC CRE Notes 2013 RCC 2014-CRE2 RCC 2015-CRE3 Moselle RCM Global, LLC Total ASSETS (1) Cash and cash equivalents $ — $ — $ — $ — $ — $ — $ — $ — $ — $ — $ 189 $ 189 Restricted cash (1) 347 3,613 37,231 116 20 250 1,815 — 5 557 — 43,954 Investment securities available-for-sale, pledged as collateral, at fair value — — 10,268 — 5,854 56,448 — — — — 12,288 84,858 Loans, pledged as collateral — — 180,758 — 94,504 190,911 192,480 351,301 342,592 — — 1,352,546 Loans held for sale 153 1,358 4,516 — — — — — — — — 6,027 Interest receivable — — 734 — 374 1,302 792 1,324 1,240 — (298 ) 5,468 Prepaid assets — 10 24 — 15 95 28 10 — — — 182 Principal paydown receivable — — — — — — — — — — — — Other assets — — — — — — — 9 — — — 9 Total assets (2) $ 500 $ 4,981 $ 233,531 $ 116 $ 100,767 $ 249,006 $ 195,115 $ 352,644 $ 343,837 $ 557 $ 12,179 $ 1,493,233 LIABILITIES Borrowings $ — $ — $ 208,893 $ — $ 57,205 $ 125,055 $ 145,786 $ 231,846 $ 278,228 $ 159 $ — $ 1,047,172 Accrued interest expense — — 253 — 33 97 132 125 212 — — 852 Derivatives, at fair value — — — — 346 5,600 — — — — — 5,946 Unsettled loan purchases — — — — — — — — — — (529 ) (529 ) Accounts payable and other liabilities — 3 14 — 9 1 — — — 161 2 190 Total liabilities $ — $ 3 $ 209,160 $ — $ 57,593 $ 130,753 $ 145,918 $ 231,971 $ 278,440 $ 320 $ (527 ) $ 1,053,631 (1) Includes $2.1 million designated to fund future commitments on specific commercial real estate loans in certain of the securitizations. (2) Assets of each of the consolidated VIEs may only be used to settle the obligations of each respective VIE. (3) In October 2013, RSO liquidated Apidos CLO VIII and all of the assets were sold. However, RSO still owns its share of beneficial interests that caused it to consolidate it. |
Supplemental Cash Flow Information | Supplemental disclosure of cash flow information is summarized for the periods indicated (in thousands): For the Six Months Ended June 30, 2015 2014 Non-cash investing activities include the following: Conversion of linked transactions assets to CMBS (1) $ 48,605 $ — Non-cash financing activities include the following: Distributions on common stock declared but not paid $ 21,426 $ 26,179 Distributions on preferred stock declared but not paid $ 4,078 $ 4,353 Issuance of restricted stock $ 1,158 $ 646 Conversion of linked transaction liabilities to repurchase agreement borrowings (1) $ 33,377 $ — |
Investment Trading Securities at Fair Value | The following table summarizes RSO's structured notes and RMBS that are classified as investment securities, trading and carried at fair value (in thousands). Structured notes are CLO debt securities collateralized by syndicated bank loans, and RMBS is a type of mortgage-backed debt obligation whose cash flows come from residential debt. Amortized Cost Unrealized Gains Unrealized Losses Fair Value As of June 30, 2015: Structured notes $ 32,519 $ 3,027 $ (2,866 ) $ 32,680 RMBS 1,896 — (1,896 ) — Total $ 34,415 $ 3,027 $ (4,762 ) $ 32,680 As of December 31, 2014: Structured notes $ 22,876 $ 1,098 $ (3,188 ) $ 20,786 RMBS 1,896 — (1,896 ) — Total $ 24,772 $ 1,098 $ (5,084 ) $ 20,786 |
Available-for-sale Securities | The following table summarizes RSO's investment securities, including those pledged as collateral and classified as available-for-sale, which are carried at fair value (in thousands): Amortized Cost (1) Unrealized Gains Unrealized Losses Fair Value As of June 30, 2015: CMBS $ 181,399 $ 5,114 $ (1,191 ) $ 185,322 RMBS 2,422 112 (60 ) 2,474 ABS 55,039 8,755 (553 ) 63,241 Corporate bonds 2,419 5 (33 ) 2,391 Total $ 241,279 $ 13,986 $ (1,837 ) $ 253,428 As of December 31, 2014: CMBS $ 168,669 $ 4,938 $ (3,202 ) $ 170,405 RMBS 29,814 937 — 30,751 ABS 55,617 16,876 (336 ) 72,157 Corporate bonds 2,415 10 (18 ) 2,407 Total $ 256,515 $ 22,761 $ (3,556 ) $ 275,720 (1) As of June 30, 2015 and December 31, 2014 , $170.9 million and $197.8 million , respectively, of investment securities available-for-sale were pledged as collateral under related financings. The following table summarizes RSO's sales of investment securities available-for-sale, (in thousands, except number of securities): For the Three Months Ended Positions Sold Par Amount Sold Realized Gain (Loss) June 30, 2015 ABS 3 $ 3.626 $ 1.838 RMBS 6 $ 28,305 $ 984 June 30, 2014 CMBS 3 $ 15,970 $ 480 |
Estimated maturities of available for sale securities | The following table summarizes the estimated maturities of RSO’s CMBS, RMBS, ABS and corporate bonds according to their estimated weighted average life classifications (in thousands, except percentages): Weighted Average Life Fair Value Amortized Cost Weighted Average Coupon As of June 30, 2015: Less than one year $ 108,353 (1) $ 107,588 6.72 % Greater than one year and less than five years 95,677 88,814 6.94 % Greater than five years and less than ten years 17,522 16,245 13.43 % Greater than ten years 31,876 28,632 9.05 % Total $ 253,428 $ 241,279 7.56 % As of December 31, 2014: Less than one year $ 78,095 (1) $ 79,649 4.13 % Greater than one year and less than five years 115,302 100,909 4.64 % Greater than five years and less than ten years 20,177 17,516 16.45 % Greater than ten years 62,146 58,441 7.86 % Total $ 275,720 $ 256,515 6.08 % |
Unrealized Losses Along with the Related Fair Value, Aggregated by the Length of Time the Investments were in a Continuous Unrealized Loss Position | The following table shows the fair value, gross unrealized losses and number of securities aggregated by investment category and length of time, of those individual investment securities available-for-sale that have been in a continuous unrealized loss position during the periods specified (in thousands, except number of securities): Less than 12 Months More than 12 Months Total Fair Value Unrealized Losses Number of Securities Fair Value Unrealized Number of Securities Fair Value Unrealized Number of Securities As of June 30, 2015: CMBS $ 31,158 $ (246 ) 24 $ 18,989 $ (945 ) 10 $ 50,147 $ (1,191 ) 34 ABS 3,258 (524 ) 11 691 (29 ) 2 3,949 (553 ) 13 Corporate Bonds — — — 1,435 (33 ) 1 1,435 (33 ) 1 RMBS 1,132 (60 ) 2 — — — 1,132 (60 ) 2 Total temporarily impaired securities $ 35,548 $ (830 ) 37 $ 21,115 $ (1,007 ) 13 $ 56,663 $ (1,837 ) 50 As of December 31, 2014: CMBS $ 35,860 $ (555 ) 22 $ 25,583 $ (2,647 ) 13 $ 61,443 $ (3,202 ) 35 ABS 1,000 (278 ) 8 958 (58 ) 3 1,958 (336 ) 11 Corporate Bonds 1,447 (18 ) 1 — — — 1,447 (18 ) 1 Total temporarily impaired securities $ 38,307 $ (851 ) 31 $ 26,541 $ (2,705 ) 16 $ 64,848 $ (3,556 ) 47 |
Schedule of Receivables with Imputed Interest | The following is a summary of RSO’s loans (in thousands): Loan Description Principal Unamortized (Discount) Premium (1) Carrying Value (2) As of June 30, 2015: Commercial real estate loans: Whole loans $ 1,510,814 $ (8,211 ) $ 1,502,603 B notes 16,026 (29 ) 15,997 Mezzanine loans 54,821 1 54,822 Total commercial real estate loans 1,581,661 (8,239 ) 1,573,422 Bank loans 182,338 (581 ) 181,757 Middle market loans 331,822 (827 ) 330,995 Residential mortgage loans, held for investment 3,030 — 3,030 Subtotal loans before allowances 2,098,851 (9,647 ) 2,089,204 Allowance for loan loss (46,319 ) — (46,319 ) Total loans held for investment, net of allowances 2,052,532 (9,647 ) 2,042,885 Bank loans held-for-sale 6,028 — 6,028 Residential mortgage loans held-for-sale, at fair value (3) 105,094 — 105,094 Total loans held-for-sale 111,122 — 111,122 Total loans, net $ 2,163,654 $ (9,647 ) $ 2,154,007 As of December 31, 2014: Commercial real estate loans: Whole loans $ 1,271,121 $ (7,529 ) $ 1,263,592 B notes 16,120 (48 ) 16,072 Mezzanine loans 67,446 (80 ) 67,366 Total commercial real estate loans 1,354,687 (7,657 ) 1,347,030 Bank loans 332,058 (1,410 ) 330,648 Middle market loans 250,859 (746 ) 250,113 Residential mortgage loans, held for investment 2,802 — 2,802 Subtotal loans before allowances 1,940,406 (9,813 ) 1,930,593 Allowance for loan loss (4,613 ) — (4,613 ) Total loans, net of allowances 1,935,793 (9,813 ) 1,925,980 Bank loans held-for-sale 282 — 282 Residential mortgage loans held-for-sale, at fair value (3) 111,454 — 111,454 Total loans held-for-sale 111,736 — 111,736 Total loans, net $ 2,047,529 $ (9,813 ) $ 2,037,716 (1) Amounts include deferred amendment fees of $53,000 and $88,000 and deferred upfront fees of $27,000 and $82,000 being amortized over the life of the bank loans as of June 30, 2015 and December 31, 2014 , respectively. Amounts include loan origination fees of $8.2 million and $7.6 million as of June 30, 2015 and December 31, 2014 , respectively. (2) Substantially all loans are pledged as collateral under various borrowings at June 30, 2015 and December 31, 2014 , respectively. (3) Residential mortgage loans held for sale, at fair value consisted of $64.8 million and $40.3 million of agency-conforming and jumbo mortgage loans, respectively, as of June 30, 2015 . Residential mortgage loans held for sale, at fair value consisted of $28.9 million and $82.6 million of agency-conforming and jumbo mortgage loans, respectively, as of December 31, 2014 . |
Schedule of Equity Method Investments | The following table shows RSO's investments in unconsolidated entities as of June 30, 2015 and December 31, 2014 and equity in earnings of unconsolidated subsidiaries for the three and six months ended June 30, 2015 and 2014 (in thousands): Equity in Earnings of Unconsolidated Subsidiary Balance as of Balance as of For the three months ended For the six months ended For the three months ended For the three months ended Ownership % June 30, December 31, 2014 June 30, June 30, June 30, June 30, Värde Investment 7.5% $ 654 $ 654 $ — $ — $ (19 ) $ (20 ) RRE VIP Borrower, LLC (1) 3% to 5% — — — 46 870 1,736 Investment in 28.4% 39,819 39,416 350 402 (278 ) (872 ) Investment in CVC Global Credit Opportunities Fund (2) 17.4% 14,129 18,209 312 920 1,124 1,958 Investment in Life Care Funding (3) 60.7% — — — — — (75 ) Investment in School Lane House (1) — — — — 65 1,049 Subtotal 54,602 58,279 662 1,368 1,762 3,776 Investment in RCT I and II (4) 3.0% 1,548 1,548 (602 ) (1,195 ) (594 ) (1,184 ) Investment in Preferred Equity (1)(5) — — — — 167 244 Total $ 56,150 $ 59,827 $ 60 $ 173 $ 1,335 $ 2,836 (1) Investment in School Lane House, Investment in RRE VIP Borrower and the Investment in Preferred Equity were sold or repaid as of December 31, 2014 . (2) In March 2015, RSO elected a partial redemption of $5.0 million from the fund. (3) In January 2013, Long Term Care Conversion ("LTCC") invested $2.0 million into Life Care Funding, LLC ("LCF") for the purpose of originating and acquiring life settlement contracts. In February 2014, RSO invested an additional $1.4 million which resulted in the consolidation of LCF during the first quarter of 2014. Ownership percentage represents ownership after consolidation. (4) For the three and six months ended June 30, 2015 and 2014 , these amounts are recorded in interest expense on RSO's consolidated statements of operations. (5) For the three and six months ended June 30, 2014 , these amounts are recorded in interest income on loans on RSO's consolidated statements of operations. |
Summary of Activity in the Allowance for Credit Losses for the Company's Financing Receivables | The following tables show the allowance for loan losses and recorded investments in loans for the years indicated (in thousands): Commercial Real Estate Loans Bank Loans Middle Market Loans Residential Mortgage Loans Loans Receivable-Related Party Total As of June 30, 2015: Allowance for Loan Losses: Allowance for losses at January 1, 2015 $ 4,043 $ 570 $ — $ — $ — $ 4,613 Provision (recovery) for loan losses 38,072 1,734 3,320 (110 ) (216 ) 42,800 Loans charged-off — (1,307 ) (113 ) 110 216 (1,094 ) Recoveries — — — — — — Allowance for losses at June 30, 2015 $ 42,115 $ 997 $ 3,207 $ — $ — $ 46,319 Ending balance: Individually evaluated for impairment $ 40,275 $ 257 $ 3,207 $ — $ — $ 43,739 Collectively evaluated for impairment $ 1,840 $ 740 $ — $ — $ — $ 2,580 Loans acquired with deteriorated credit quality $ — $ — $ — $ — $ — $ — Loans: Ending balance: Individually evaluated for impairment $ 128,927 $ 474 $ 330,995 $ — $ — $ 460,396 Collectively evaluated for impairment $ 1,444,495 $ 181,283 $ — $ 3,030 $ — $ 1,628,808 Loans acquired with deteriorated credit quality $ — $ — $ — $ — $ — $ — As of December 31, 2014: Allowance for Loan Losses: Allowance for losses at January 1, 2014 $ 10,416 $ 3,391 $ — $ — $ — $ 13,807 Provision for loan losses (3,758 ) 4,173 92 — 1,297 1,804 Loans charged-off (2,615 ) (6,994 ) (92 ) — (1,297 ) (10,998 ) Allowance for losses at December 31, 2014 $ 4,043 $ 570 $ — $ — $ — $ 4,613 Ending balance: Individually evaluated for impairment $ — $ 570 $ — $ — $ — $ 570 Collectively evaluated for impairment $ 4,043 $ — $ — $ — $ — $ 4,043 Loans acquired with deteriorated credit quality $ — $ — $ — $ — $ — $ — Loans: Ending balance: Individually evaluated for impairment $ 166,180 $ 1,350 $ 250,113 $ — $ 1,277 $ 418,920 Collectively evaluated for impairment $ 1,180,850 $ 329,580 $ — $ 2,802 $ — $ 1,513,232 Loans acquired with deteriorated credit quality $ — $ — $ — $ — $ — $ — |
Financing Receivable Credit Quality Indicators | Credit risk profiles of middle market loans were as follows (in thousands): Rating 1 Rating 2 Rating 3 Rating 4 Rating 5 Held for Sale Total As of June 30, 2015: Middle market loans $ 19,225 $ 292,983 $ 13,831 $ — $ 4,956 $ — $ 330,995 As of December 31, 2014: Middle market loans $ — $ 240,245 $ 9,868 $ — $ — $ — $ 250,113 Credit risk profiles of commercial real estate loans were as follows (in thousands): Rating 1 Rating 2 Rating 3 Rating 4 Held for Sale Total As of June 30, 2015: Whole loans $ 1,467,901 $ 32,500 $ — $ 2,202 $ — $ 1,502,603 B notes 15,997 — — — — 15,997 Mezzanine loans 16,750 — — 38,072 — 54,822 $ 1,500,648 $ 32,500 $ — $ 40,274 $ — $ 1,573,422 As of December 31, 2014: Whole loans $ 1,231,092 $ 32,500 $ — $ — $ — $ 1,263,592 B notes 16,072 — — — — 16,072 Mezzanine loans 45,432 21,934 — — — 67,366 $ 1,292,596 $ 54,434 $ — $ — $ — $ 1,347,030 Credit risk profiles of bank loans were as follows (in thousands): Rating 1 Rating 2 Rating 3 Rating 4 Rating 5 Held for Sale Total As of June 30, 2015: Bank loans $ 162,007 $ 12,577 $ 4,249 $ 2,450 $ 474 $ 6,028 $ 187,785 As of December 31, 2014: Bank loans $ 291,214 $ 32,660 $ 5,424 $ — $ 1,350 $ 282 $ 330,930 |
Aging of the Company's Past Due Financing Receivables, Gross of Allowances for Credit Losses | The following table shows the loan portfolio aging analysis as of the dates indicated at cost (in thousands): 30-59 Days 60-89 Days Greater than 90 Days Total Past Due Current (3) Total Loans Receivable Total Loans > 90 Days and Accruing As of June 30, 2015: Whole loans $ — $ — $ — $ — $ 1,502,603 $ 1,502,603 $ — B notes — — — — 15,997 15,997 — Mezzanine loans — — — — 54,822 54,822 — Bank loans (1) — — 474 474 187,311 187,785 — Middle market loans — 4,956 — 4,956 326,039 330,995 — Residential mortgage loans (2) — 80 116 196 107,928 108,124 — Total loans $ — $ 5,036 $ 590 $ 5,626 $ 2,194,700 $ 2,200,326 $ — As of December 31, 2014: Whole loans $ — $ — $ — $ — $ 1,263,592 $ 1,263,592 $ — B notes — — — — 16,072 16,072 — Mezzanine loans — — — — 67,366 67,366 — Bank loans (1) — — 1,350 1,350 329,580 330,930 — Middle market loans — — — — 250,113 250,113 — Residential mortgage loans (2) 443 82 119 644 113,612 114,256 — Loans receivable-related party — — — — 1,277 1,277 — Total loans $ 443 $ 82 $ 1,469 $ 1,994 $ 2,041,612 $ 2,043,606 $ — (1) Contains $6.0 million and $282,000 of bank loans held for sale at June 30, 2015 and December 31, 2014 , respectively. (2) Contains $105.1 million and $111.5 million of residential mortgage loans held for sale at June 30, 2015 and December 31, 2014 , respectively. (3) Current loans include one impaired mezzanine loan and one impaired whole loan with amortized costs of $38.1 million and $2.2 million , respectively, that were both fully reserved as of June 30, 2015 . |
Information about Company's Impaired Financing Receivables | The following tables show impaired loans as of the dates indicated (in thousands): Recorded Balance Unpaid Principal Balance Specific Allowance Average Investment in Impaired Loans Interest Income Recognized As of June 30, 2015: Loans without a specific valuation allowance: Whole loans $ 128,927 $ 128,927 $ — $ 128,520 $ 14,606 B notes $ — $ — $ — $ — $ — Mezzanine loans $ — $ — $ — $ — $ — Bank loans $ — $ — $ — $ — $ — Middle market loans $ — $ — $ — $ — $ — Residential mortgage loans $ 3,030 $ 3,030 $ — $ 2,818 $ 81 Loans receivable - related party $ — $ — $ — $ — $ — Loans with a specific valuation allowance: Whole loans $ 2,202 $ 2,202 $ (2,202 ) $ 2,202 $ 26 B notes $ — $ — $ — $ — $ — Mezzanine loans $ 38,072 $ 38,072 $ (38,072 ) $ 38,072 $ — Bank loans $ 474 $ 474 $ (257 ) $ 237 $ — Middle market loans $ 4,956 $ 4,956 $ (3,207 ) $ 4,956 $ — Residential mortgage loans $ — $ — $ — $ — $ — Loans receivable - related party $ — $ — $ — $ — $ — Total: Whole loans $ 131,129 $ 131,129 $ (2,202 ) $ 130,722 $ 14,632 B notes — — — — — Mezzanine loans 38,072 38,072 (38,072 ) 38,072 — Bank loans 474 474 (257 ) 237 — Middle market loans 4,956 4,956 (3,207 ) 4,956 — Residential mortgage loans 3,030 3,030 — 2,818 81 Loans receivable - related party — — — — — $ 177,661 $ 177,661 $ (43,738 ) $ 176,805 $ 14,713 Recorded Balance Unpaid Principal Balance Specific Allowance Average Investment in Impaired Loans Interest Income Recognized As of December 31, 2014: Loans without a specific valuation allowance: Whole loans $ 128,108 $ 128,108 $ — $ 130,445 $ 12,679 B notes $ — $ — $ — $ — $ — Mezzanine loans $ 38,072 $ 38,072 $ — $ 38,072 $ 2,859 Bank loans $ — $ — $ — $ — $ — Middle market loans $ — $ — $ — $ — $ — Residential mortgage loans $ 2,082 $ 2,082 $ — $ 2,082 $ 148 Loans receivable - related party $ — $ — $ — $ — $ — Loans with a specific valuation allowance: Whole loans $ — $ — $ — $ — $ — B notes $ — $ — $ — $ — $ — Mezzanine loans $ — $ — $ — $ — $ — Bank loans $ 1,350 $ 1,350 $ (570 ) $ — $ — Middle market loans $ — $ — $ — $ — $ — Residential mortgage loans $ — $ — $ — $ — $ — Loans receivable - related party $ — $ — $ — $ — $ — Total: Whole loans $ 128,108 $ 128,108 $ — $ 130,445 $ 12,679 B notes — — — — — Mezzanine loans 38,072 38,072 — 38,072 2,859 Bank loans 1,350 1,350 (570 ) — — Middle market loans — — — — — Residential mortgage loans 2,082 2,082 — 2,082 148 Loans receivable - related party — — — — — $ 169,612 $ 169,612 $ (570 ) $ 170,599 $ 15,686 |
Troubled Debt Restructurings on Financing Receivables | The following tables show troubled-debt restructurings in RSO's loan portfolio (in thousands): Number of Loans Pre-Modification Outstanding Recorded Balance Post-Modification Outstanding Recorded Balance Six Months Ended June 30, 2015: Whole loans 2 $ 67,459 $ 67,459 B notes — — — Mezzanine loans 1 38,072 0 Bank loans — — — Middle market loans — — — Residential mortgage loans — — — Loans receivable - related party — — — Total loans 3 $ 105,531 $ 67,459 |
Schedule of Intangible Assets and Goodwill | The following table summarizes the activity of intangible assets for the period indicated (in thousands): Management Contracts Wholesale/Correspondent Relationships Mortgage Servicing Rights Total Balance, beginning of period $ 9,434 $ 302 $ 8,874 $ 18,610 Additions — — 8,360 8,360 Sales — — — — Amortization (892 ) (127 ) (1,831 ) (2,850 ) Total before impairment adjustment 8,542 175 15,403 24,120 Temporary impairment adjustment — — 250 250 Balance, June 30, 2015 $ 8,542 $ 175 $ 15,653 $ 24,370 |
Schedule Loan Servicing Portfolio | The activity in the loan servicing portfolio associated with capitalized servicing rights consisted of (in thousands): June 30, December 31, Balance, beginning of period $ 894,767 $ 433,153 Additions 633,511 519,915 Payoffs, sales and curtailments (79,666 ) (58,301 ) Balance, end of period $ 1,448,612 $ 894,767 |
Schedule of Servicing Fees | These cash flows include contractually specified servicing fees, late fees and other ancillary servicing revenue and were recorded within fee income as follows (in thousands): For the Three Months Ended For the Six Months Ended June 30, June 30, 2015 2014 2015 2014 Servicing fees from capitalized portfolio $ 911 $ 336 $ 1,462 $ 644 Late fees $ 18 $ 16 $ 41 $ 39 Other ancillary servicing revenue $ 3 $ (1 ) $ 7 $ 3 |
Debt and Credit Facilities | Certain information with respect to RSO’s borrowings is summarized in the following table (in thousands, except percentages): Principal Outstanding Unamortized Issuance Costs and Discounts Outstanding Borrowings Weighted Average Borrowing Rate Weighted Average Remaining Maturity Value of Collateral As of June 30, 2015: RREF CDO 2006-1 Senior Notes $ 57,205 $ — $ 57,205 2.28% 31.1 years $ 100,062 RREF CDO 2007-1 Senior Notes 125,055 — 125,055 1.19% 31.3 years 247,292 RCC CRE Notes 2013 Senior Notes 148,115 2,329 145,786 2.28% 13.5 years 192,666 RCC 2014-CRE2 Senior Notes 235,344 3,498 231,846 1.48% 16.8 years 348,194 RCC 2015-CRE3 Senior Notes 282,127 3,899 278,228 2.08% 16.7 years 340,076 Apidos Cinco CDO Senior Notes 208,893 — 208,893 0.93% 4.9 years 229,238 Moselle CLO S.A. Securitized Borrowings, at fair value (1) 159 — 159 N/A N/A 557 Unsecured Junior Subordinated Debentures (2) 51,548 240 51,308 4.20% 21.3 years — 6.0% Convertible Senior Notes 115,000 5,762 109,238 6.00% 3.4 years — 8% Convertible Senior Notes 100,000 5,170 94,830 8.00% 4.5 years — CRE - Term Repurchase Facilities (3) 174,928 1,204 173,724 2.24% 18 days 273,686 CMBS - Term Repurchase Facility (4) 29,929 — 29,929 1.38% 18 days 34,330 Residential Mortgage Financing Agreements 96,580 — 96,580 2.74% 62 days 128,465 CMBS - Short Term Repurchase Agreements (5) 77,171 — 77,171 1.71% 20 days 113,381 Senior Secured Revolving Credit Agreement 151,000 3,491 147,509 3.05% 2.2 years 327,681 Total $ 1,853,054 $ 25,593 $ 1,827,461 2.56% 10.6 years $ 2,335,628 Principal Outstanding Unamortized Issuance Costs and Discounts Outstanding Borrowings Weighted Average Borrowing Rate Weighted Average Remaining Maturity Value of Collateral As of December 31, 2014: RREF CDO 2006-1 Senior Notes $ 61,423 — $ 61,423 2.12% 31.6 years $ 139,242 RREF CDO 2007-1 Senior Notes 130,340 133 130,207 1.19% 31.8 years 271,423 RCC CRE Notes 2013 Senior Notes 226,840 2,683 224,157 2.11% 14.0 years 249,983 RCC 2014-CRE2 Senior Notes 235,344 3,687 231,657 1.45% 17.3 years 346,585 Apidos CDO III Senior Notes 74,646 — 74,646 1.18% 5.7 years 85,553 Apidos Cinco CDO Senior Notes 255,664 201 255,463 0.81% 5.4 years 272,512 Moselle CLO S.A. Senior Notes, at fair value (6) 63,321 — 63,321 1.49% 5.0 years 93,576 Moselle CLO S.A. Securitized Borrowings, at fair value (1) 5,619 — 5,619 1.49% 5.0 years — Unsecured Junior Subordinated Debentures (2) 51,548 343 51,205 4.19% 21.8 years — 6.0% Convertible Senior Notes 115,000 6,626 108,374 6.00% 3.9 years — CRE - Term Repurchase Facilities (3) 207,640 1,958 205,682 2.43% 20 days 297,571 CMBS - Term Repurchase Facility (4) 24,967 — 24,967 1.35% 20 days 30,180 Residential Investments - Term Repurchase Facility (6) 22,248 36 22,212 1.16% 1 day 27,885 Residential Mortgage Financing Agreements (7) 102,576 — 102,576 2.78% 207 days 147,472 CMBS - Short Term Repurchase Agreements (5) 44,225 — 44,225 1.63% 17 days 62,446 Senior Secured Revolving Credit Agreement 113,500 2,363 111,137 2.66% 2.7 years 262,687 Total $ 1,734,901 $ 18,030 $ 1,716,871 2.09% 10.0 years $ 2,287,115 (1) The securitized borrowings were collateralized by the same assets as the Moselle CLO Senior Notes. (2) Amount represents junior subordinated debentures issued to RCT I and RCT II in May 2006 and September 2006, respectively. (3) Amounts also include accrued interest expense of $187,000 and $198,000 related to CRE repurchase facilities as of June 30, 2015 and December 31, 2014 , respectively. (4) Amounts also include accrued interest expense of $13,000 and $12,000 related to CMBS repurchase facilities as of June 30, 2015 and December 31, 2014 , respectively. Amounts do not reflect CMBS repurchase agreement borrowings that are components of linked transactions as of December 31, 2014 . (5) Amounts also includes accrued interest expense of $39,000 and $31,000 related to CMBS short term repurchase facilities as of June 30, 2015 and December 31, 2014 . (6) The fair value option was elected for the borrowings associated with Moselle CLO. As such, the outstanding borrowings and principal outstanding amounts are stated at fair value. The unpaid principal amounts of these borrowings were $63.3 million at December 31, 2014 (7) Amounts also includes interest expense of $20,000 related to residential investment repurchase facilities as of December 31, 2014 . |
Schedule of Securitizations | The following table sets forth certain information with respect to RSO's securitizations: Securitization Closing Date Maturity Dates Reinvestment Total Note (in millions) RREF CDO 2006-1 Senior Notes August 2006 August 2046 September 2011 $ 194.2 RREF CDO 2007-1 Senior Notes June 2007 September 2046 June 2012 $ 215.9 RCC CRE Notes 2013 Senior Notes December 2013 December 2028 N/A $ 112.7 RCC 2014-CRE2 Senior Notes July 2014 April 2032 N/A $ — RCC 2015-CRE3 Senior Notes February 2015 March 2032 N/A $ — Apidos CDO III Senior Notes May 2006 September 2020 June 2012 $ 262.5 Apidos Cinco CDO Senior Notes May 2007 May 2020 May 2014 $ 113.1 Moselle CLO S.A. Securitized Borrowings October 2005 January 2020 January 2012 $ 5.0 |
Schedule of Short-term Debt | The following table sets forth certain information with respect to RSO's borrowings (dollars in thousands): As of June 30, 2015 As of December 31, 2014 Outstanding Borrowings Value of Collateral Number of Positions as Collateral Weighted Average Interest Rate Outstanding Borrowings Value of Collateral Number of Positions as Collateral Weighted Average Interest Rate CMBS Term Repurchase Facility Wells Fargo Bank $ 29,929 $ 34,330 35 1.38% $ 24,967 $ 30,180 33 1.35% CRE Term Repurchase Facilities Wells Fargo Bank (1) 173,745 273,686 13 2.24% 179,762 258,223 15 2.38% Deutsche Bank AG (2) (21 ) — —% 25,920 39,348 2 2.78% Short-Term Repurchase Agreements - CMBS Deutsche Bank Securities, LLC 24,114 37,707 4 1.64% 33,783 44,751 8 1.62% Wells Fargo Securities, LLC 53,057 75,674 20 1.72% 10,442 17,695 1 1.66% Residential Investment Term Repurchase Facility Wells Fargo Bank (3) — — — —% 22,212 27,885 6 1.16% Residential Mortgage Financing Agreements New Century Bank 40,313 46,849 195 2.73% 41,387 51,961 158 2.82% Wells Fargo Bank 56,267 81,616 170 2.75% 61,189 95,511 104 2.75% Totals $ 377,404 $ 549,862 $ 399,662 $ 565,554 (1) The Wells Fargo CRE term repurchase facility borrowing includes $1.2 million and $1.7 million of deferred debt issuance costs as of June 30, 2015 and December 31, 2014 , respectively. (2) The Deutsche Bank term repurchase facility includes $21,000 and $268,000 of deferred debt issuance costs as of June 30, 2015 and December 31, 2014 , respectively. (3) The Wells Fargo resident investments term repurchase facility includes $36,000 of deferred debt issuance costs as of |
Schedule of Linked Transactions | The assets in the following table were accounted for as linked transactions as of December 31, 2014 (in thousands). These linked repurchase agreements are not included in borrowings on RSO consolidated balance sheets. As of December 31, 2014 Borrowings (1) Value of Collateral Number Weighted Average CMBS Term Repurchase Facility Wells Fargo Bank $ 4,941 $ 6,371 7 1.67% Short-Term Repurchase JP Morgan Securities, LLC — — — —% Wells Fargo Securities, LLC 4,108 6,233 2 1.37% Deutsche Bank Securities, LLC 24,348 36,001 10 1.57% Totals $ 33,397 $ 48,605 |
Schedule of Amount at Risk under Credit Facility | The following table shows information about the amount at risk under the repurchase facilities (dollars in thousands): Amount at Risk (1) Weighted Average Maturity in Days Weighted Average Interest Rate As of June 30, 2015: CMBS Term Repurchase Facility Wells Fargo Bank, National Association $ 4,024 18 1.38% CRE Term Repurchase Facilities Wells Fargo Bank, National Association $ 99,791 18 2.24% Short-Term Repurchase Agreements - CMBS Wells Fargo Securities, LLC $ 13,236 11 1.64% Deutsche Bank Securities, LLC $ 22,784 24 1.72% Residential Mortgage Financing Agreements Wells Fargo Bank $ 25,349 62 2.75% New Century Bank $ 6,537 61 2.73% As of December 31, 2014: CMBS Term Repurchase Facility Wells Fargo Bank, National Association $ 6,486 20 1.35% Residential Investment Term Repurchase Facility Wells Fargo Bank, National Association $ 5,017 1 1.16% CRE Term Repurchase Facilities Wells Fargo Bank, National Association $ 76,148 20 2.38% Deutsche Bank Securities, LLC $ 13,017 19 2.78% Short-Term Repurchase Agreements - CMBS Wells Fargo Securities, LLC $ 2,127 9 1.66% Deutsche Bank Securities, LLC $ 11,810 20 1.62% Residential Mortgage Financing Agreements New Century Bank $ 853 242 2.82% Wells Fargo Bank $ 6,902 183 2.75% (1) Equal to the estimated fair value of securities or loans sold, plus accrued interest income, minus the sum of repurchase agreement liabilities plus accrued interest expense. |
Company's Asset Recorded at Fair Value on Recurring Basis | The following table presents information about RSO’s assets and liabilities measured at fair value on a recurring basis and indicates the fair value hierarchy of the valuation techniques utilized by RSO to determine such fair value as follows (in thousands): Level 1 Level 2 Level 3 Total As of June 30, 2015: Assets: Investment securities, trading $ — $ — $ 32,680 $ 32,680 Investment securities available-for-sale — 4,865 248,563 253,428 Loans held for sale — 64,751 40,343 105,094 Derivatives (net) — 1,275 3,014 4,289 Total assets at fair value $ — $ 70,891 $ 324,600 $ 395,491 Liabilities: Derivatives (net) $ — $ (355 ) $ (6,636 ) $ (6,991 ) Total liabilities at fair value $ — $ (355 ) $ (6,636 ) $ (6,991 ) As of December 31, 2014: Assets: Investment securities, trading $ — $ — $ 20,786 $ 20,786 Investment securities available-for-sale — 33,158 242,562 275,720 CMBS - linked transactions — — 15,367 15,367 Derivatives (net) 3,429 7 1,868 5,304 Total assets at fair value $ 3,429 $ 33,165 $ 280,583 $ 317,177 Liabilities: Moselle CLO Notes $ — $ — $ 68,940 $ 68,940 Derivatives (net) $ — $ — $ 8,476 $ 8,476 Total liabilities at fair value $ — $ — $ 77,416 $ 77,416 |
Additional Information about Assets Measured at Fair Value on Recurring Basis for which the Company Has Utilized Level 3 Inputs to Determine Fair Value | The following table presents additional information about assets which are measured at fair value on a recurring basis for which RSO has utilized Level 3 inputs (in thousands): CMBS Including Linked Transactions ABS Structured Finance Securities Warrant Interest Rate Lock Commitments Loans Held for Sale Total Beginning balance, $ 185,772 $ 72,157 $ 20,786 $ 898 $ 970 $ 83,380 $ 363,963 Included in earnings 849 4,226 1,673 76 19,135 (1,186 ) 24,773 Unlined transactions 33,239 — — — — — 33,239 Purchases/Originations 7,219 10,350 19,264 — — 80,517 117,350 Sales — (5,594 ) (9,339 ) — — (122,269 ) (137,202 ) Paydowns (41,706 ) (3,208 ) (488 ) — — (99 ) (45,501 ) Issuances — — — — — — — Settlements — (11,216 ) — — (18,065 ) — (29,281 ) Included in OCI (51 ) (7,345 ) 784 — — — (6,612 ) Transfers into Level 3 — 3,872 — — — — 3,872 Ending balance, June 30, 2015 $ 185,322 $ 63,242 $ 32,680 $ 974 $ 2,040 $ 40,343 $ 324,601 |
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation | The following table presents additional information about liabilities that are measured at fair value on a recurring basis for which RSO has utilized Level 3 inputs (in thousands): Interest rate swaps Beginning balance, January 1, 2015 $ 8,680 Unrealized gains - included in accumulated other comprehensive income (2,237 ) Included in earnings (134 ) Ending balance, June 30, 2015 $ 6,309 |
Changes in Carrying Value of Assets and Liabilities Measured at Fair Value on Non-recurring Basis | The following table summarizes the financial assets and liabilities measured at fair value on a nonrecurring basis and indicates the fair value hierarchy of the valuation techniques utilized by RSO to determine such fair value as follows (in thousands): Level 1 Level 2 Level 3 Total As of June 30, 2015: Assets : Loans held for sale $ — $ 6,028 $ — $ 6,028 Impaired loans — 2,223 — 2,223 Total assets at fair value $ — $ 8,251 $ — $ 8,251 As of December 31, 2014: Assets : Loans held for sale $ — $ 36,956 $ — $ 36,956 Impaired loans — 1,678 137,811 139,489 Total assets at fair value $ — $ 38,634 $ 137,811 $ 176,445 |
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis, Valuation Techniques | For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of June 30, 2015 , the significant unobservable inputs used in the fair value measurements were as follows (in thousands): Fair Value at Valuation Technique Significant Unobservable Inputs Significant Unobservable Input Value Interest rate swap agreements $ 6,300 Discounted cash flow Weighted average credit spreads 4.55 % |
Fair Value of Financial Instruments | The fair values of RSO’s remaining financial instruments that are not reported at fair value on their consolidated balance sheets are reported in the following table (in thousands): Fair Value Measurements Carrying Amount Fair Value Quoted Prices in Active Markets for Identical Assets of Liabilities (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) As of June 30, 2015: Loans held-for-investment $ 2,042,885 $ 2,030,262 $ — $ 508,407 $ 1,521,855 CDO notes $ 1,047,172 $ 929,970 $ — $ — $ 929,970 Junior subordinated notes $ 51,308 $ 17,802 $ — $ — $ 17,802 Convertible notes $ 204,068 $ 204,068 $ — $ — $ 204,068 Repurchase agreements $ 377,404 $ 377,404 $ — $ — $ 377,404 Senior secured revolving credit agreement $ 147,509 $ 147,509 $ — $ — $ 147,509 As of December 31, 2014: Loans held-for-investment $ 1,925,980 $ 1,909,019 $ — $ 570,071 $ 1,338,948 Loans receivable-related party $ 558 $ 558 $ — $ — $ 558 CDO notes $ 1,046,493 $ 975,762 $ — $ — $ 975,762 Junior subordinated notes $ 51,205 $ 17,699 $ — $ — $ 17,699 Convertible notes $ 108,374 $ 108,374 $ — $ — $ 108,374 Repurchase agreements $ 399,662 $ 399,662 $ — $ — $ 399,662 Senior secured revolving credit agreement $ 111,137 $ 111,137 $ — $ — $ 111,137 |