These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
|
20-2287134
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
712 5th Avenue, 12th Floor, New York, New York 10019
|
||
|
(Address of principal executive offices) (Zip code)
|
||
|
|
|
|
|
(212) 506-3899
|
||
|
(Registrant's telephone number, including area code)
|
||
|
|
|
|
|
Large accelerated filer
|
¨
|
|
Accelerated filer
|
þ
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
PAGE
|
|
PART I
|
|
|
|
Item 1:
|
Financial Statements
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 2:
|
||
|
|
|
|
|
Item 3:
|
||
|
|
|
|
|
Item 4:
|
||
|
|
|
|
|
PART II
|
|
|
|
|
|
|
|
Item 6:
|
||
|
|
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
(1)
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
144,463
|
|
|
$
|
85,278
|
|
|
Restricted cash
|
59,195
|
|
|
94,112
|
|
||
|
Investment securities, trading
|
12,099
|
|
|
24,843
|
|
||
|
Investment securities available-for-sale, pledged as collateral, at fair value
|
173,994
|
|
|
195,200
|
|
||
|
Investment securities available-for-sale, at fair value
|
46,690
|
|
|
36,390
|
|
||
|
Linked transactions, net at fair value
|
29,978
|
|
|
6,835
|
|
||
|
Loans held for sale
|
332,351
|
|
|
48,894
|
|
||
|
Investment in real estate
|
55,144
|
|
|
75,386
|
|
||
|
Loans, pledged as collateral and net of allowances of $12.9 million and $17.7 million
|
1,305,739
|
|
|
1,793,780
|
|
||
|
Loans receivable–related party
|
8,067
|
|
|
8,324
|
|
||
|
Investments in unconsolidated entities
|
72,955
|
|
|
45,413
|
|
||
|
Interest receivable
|
8,078
|
|
|
7,763
|
|
||
|
Deferred tax asset
|
3,268
|
|
|
2,766
|
|
||
|
Principal paydown receivable
|
7
|
|
|
25,570
|
|
||
|
Intangible assets
|
11,728
|
|
|
13,192
|
|
||
|
Prepaid expenses
|
4,961
|
|
|
10,396
|
|
||
|
Other assets
|
4,347
|
|
|
4,109
|
|
||
|
Total assets
|
$
|
2,273,064
|
|
|
$
|
2,478,251
|
|
|
LIABILITIES
(2)
|
|
|
|
|
|
||
|
Borrowings
|
$
|
1,422,430
|
|
|
$
|
1,785,600
|
|
|
Distribution payable
|
26,796
|
|
|
21,655
|
|
||
|
Accrued interest expense
|
2,708
|
|
|
2,918
|
|
||
|
Derivatives, at fair value
|
12,208
|
|
|
14,687
|
|
||
|
Accrued tax liability
|
4,989
|
|
|
13,641
|
|
||
|
Deferred tax liability
|
7,690
|
|
|
8,376
|
|
||
|
Accounts payable and other liabilities
|
12,829
|
|
|
18,029
|
|
||
|
Total liabilities
|
1,489,650
|
|
|
1,864,906
|
|
||
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
||
|
Preferred stock, par value $0.001: 8.50% Series A 100,000,000 shares authorized, 680,952 and 676,373 shares issued and outstanding
|
1
|
|
|
1
|
|
||
|
Preferred stock, par value $0.001: 8.25% Series B 100,000,000 shares authorized, 3,229,317 and 1,126,898 shares issued and outstanding
|
3
|
|
|
1
|
|
||
|
Common stock, par value $0.001: 500,000,000 shares authorized; 127,237,134 and 105,118,093 shares issued and outstanding (including 3,046,343 and 3,308,343 unvested restricted shares)
|
127
|
|
|
105
|
|
||
|
Additional paid-in capital
|
1,028,826
|
|
|
836,053
|
|
||
|
Accumulated other comprehensive loss
|
(17,383
|
)
|
|
(27,078
|
)
|
||
|
Distributions in excess of earnings
|
(228,160
|
)
|
|
(195,737
|
)
|
||
|
Total stockholders’ equity
|
783,414
|
|
|
613,345
|
|
||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
2,273,064
|
|
|
$
|
2,478,251
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
|
(Unaudited)
|
|
|
||||
|
(1) Assets of consolidated VIEs included in the total assets above:
|
|
|
|
||||
|
Restricted cash
|
$
|
53,752
|
|
|
$
|
90,108
|
|
|
Investments securities available-for-sale, pledged as collateral, at fair value
|
110,993
|
|
|
135,566
|
|
||
|
Loans held for sale
|
332,351
|
|
|
14,894
|
|
||
|
Loans, pledged as collateral and net of allowances of $7.3 million
and $15.2 million |
981,513
|
|
|
1,678,719
|
|
||
|
Interest receivable
|
5,506
|
|
|
5,986
|
|
||
|
Prepaid expenses
|
254
|
|
|
328
|
|
||
|
Principal paydown receivable
|
7
|
|
|
25,570
|
|
||
|
Other assets
|
35
|
|
|
333
|
|
||
|
Total assets of consolidated VIEs
|
$
|
1,484,411
|
|
|
$
|
1,951,504
|
|
|
|
|
|
|
||||
|
(2) Liabilities of consolidated VIEs included in the total liabilities above:
|
|
|
|
||||
|
Borrowings
|
$
|
1,166,209
|
|
|
$
|
1,614,882
|
|
|
Accrued interest expense
|
2,184
|
|
|
2,666
|
|
||
|
Derivatives, at fair value
|
11,766
|
|
|
14,078
|
|
||
|
Accounts payable and other liabilities
|
646
|
|
|
698
|
|
||
|
Total liabilities of consolidated VIEs
|
$
|
1,180,805
|
|
|
$
|
1,632,324
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
REVENUES
|
|
|
|
|
|
|
|
||||||||
|
Interest income:
|
|
|
|
|
|
|
|
||||||||
|
Loans
|
$
|
24,374
|
|
|
$
|
24,130
|
|
|
$
|
78,370
|
|
|
$
|
70,757
|
|
|
Securities
|
3,411
|
|
|
3,564
|
|
|
10,949
|
|
|
10,520
|
|
||||
|
Interest income − other
|
649
|
|
|
2,218
|
|
|
3,150
|
|
|
8,204
|
|
||||
|
Total interest income
|
28,434
|
|
|
29,912
|
|
|
92,469
|
|
|
89,481
|
|
||||
|
Interest expense
|
11,762
|
|
|
8,208
|
|
|
34,061
|
|
|
25,460
|
|
||||
|
Net interest income
|
16,672
|
|
|
21,704
|
|
|
58,408
|
|
|
64,021
|
|
||||
|
Rental income
|
4,649
|
|
|
2,689
|
|
|
15,875
|
|
|
6,642
|
|
||||
|
Dividend income
|
223
|
|
|
17
|
|
|
256
|
|
|
51
|
|
||||
|
Equity in net losses of unconsolidated subsidiaries
|
(505
|
)
|
|
(779
|
)
|
|
(858
|
)
|
|
(1,469
|
)
|
||||
|
Fee income
|
1,245
|
|
|
1,777
|
|
|
4,182
|
|
|
5,528
|
|
||||
|
Net realized and unrealized gain on sales of investment securities
available-for-sale and loans
|
570
|
|
|
346
|
|
|
3,355
|
|
|
2,148
|
|
||||
|
Net realized and unrealized (loss) gain on investment securities, trading
|
(229
|
)
|
|
9,782
|
|
|
(864
|
)
|
|
13,350
|
|
||||
|
Unrealized gain (loss) and net interest income on linked transactions, net
|
1,161
|
|
|
133
|
|
|
(4,343
|
)
|
|
386
|
|
||||
|
Total revenues
|
23,786
|
|
|
35,669
|
|
|
76,011
|
|
|
90,657
|
|
||||
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
||||||
|
Management fees − related party
|
5,113
|
|
|
5,521
|
|
|
11,006
|
|
|
13,512
|
|
||||
|
Equity compensation − related party
|
2,120
|
|
|
1,404
|
|
|
7,866
|
|
|
3,412
|
|
||||
|
Professional services
|
1,396
|
|
|
845
|
|
|
3,745
|
|
|
2,562
|
|
||||
|
Insurance
|
214
|
|
|
161
|
|
|
588
|
|
|
478
|
|
||||
|
Rental operating expense
|
3,523
|
|
|
1,827
|
|
|
11,084
|
|
|
4,456
|
|
||||
|
General and administrative
|
1,288
|
|
|
844
|
|
|
4,428
|
|
|
3,377
|
|
||||
|
Depreciation and amortization
|
904
|
|
|
1,249
|
|
|
3,041
|
|
|
3,974
|
|
||||
|
Income tax expense
|
722
|
|
|
3,979
|
|
|
4,221
|
|
|
6,978
|
|
||||
|
Net impairment losses recognized in earnings
|
255
|
|
|
9
|
|
|
811
|
|
|
180
|
|
||||
|
Provision for loan losses
|
741
|
|
|
1,370
|
|
|
541
|
|
|
7,801
|
|
||||
|
Total operating expenses
|
16,276
|
|
|
17,209
|
|
|
47,331
|
|
|
46,730
|
|
||||
|
|
7,510
|
|
|
18,460
|
|
|
28,680
|
|
|
43,927
|
|
||||
|
OTHER REVENUE (EXPENSE)
|
|
|
|
|
|
|
|
|
|
||||||
|
Gain on the extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
5,464
|
|
||||
|
Gain on sale of real estate
|
16,607
|
|
|
—
|
|
|
16,607
|
|
|
—
|
|
||||
|
Total other revenue
|
16,607
|
|
|
—
|
|
|
16,607
|
|
|
5,464
|
|
||||
|
NET INCOME
|
24,117
|
|
|
18,460
|
|
|
45,287
|
|
|
49,391
|
|
||||
|
Net income allocated to preferred shares
|
(1,996
|
)
|
|
(308
|
)
|
|
(5,107
|
)
|
|
(333
|
)
|
||||
|
NET INCOME ALLOCABLE TO COMMON SHARES
|
$
|
22,121
|
|
|
$
|
18,152
|
|
|
$
|
40,180
|
|
|
$
|
49,058
|
|
|
NET INCOME PER COMMON SHARE – BASIC
|
$
|
0.18
|
|
|
$
|
0.20
|
|
|
$
|
0.34
|
|
|
$
|
0.58
|
|
|
NET INCOME PER COMMON SHARE – DILUTED
|
$
|
0.18
|
|
|
$
|
0.20
|
|
|
$
|
0.34
|
|
|
$
|
0.57
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING − BASIC
|
124,212,032
|
|
|
89,066,927
|
|
|
116,471,142
|
|
|
84,594,892
|
|
||||
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING − DILUTED
|
126,072,682
|
|
|
89,965,680
|
|
|
117,973,978
|
|
|
85,365,343
|
|
||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income
|
$
|
24,117
|
|
|
$
|
18,460
|
|
|
$
|
45,287
|
|
|
$
|
49,391
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Reclassification adjustment for (gains) losses included in net income
|
396
|
|
|
89
|
|
|
(4,728
|
)
|
|
1,023
|
|
||||
|
Unrealized gains (losses) on available-for-sale securities, net
|
1,723
|
|
|
6,820
|
|
|
11,644
|
|
|
15,216
|
|
||||
|
Reclassification adjustments associated with unrealized losses (gains) from interest rate hedges included in net income
|
129
|
|
|
58
|
|
|
322
|
|
|
170
|
|
||||
|
Unrealized gains (losses) on derivatives, net
|
498
|
|
|
(2,625
|
)
|
|
2,480
|
|
|
(2,985
|
)
|
||||
|
Foreign currency translation
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
||||
|
Total other comprehensive income
|
2,723
|
|
|
4,342
|
|
|
9,695
|
|
|
13,424
|
|
||||
|
Comprehensive income allocable to common shares
|
$
|
26,840
|
|
|
$
|
22,802
|
|
|
$
|
54,982
|
|
|
$
|
62,815
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Preferred Shares - Series A
|
|
Preferred Shares - Series B
|
|
Additional Paid-In Capital
|
|
Accumulated Other Comprehensive Loss
|
|
Retained Earnings
|
|
Distributions in Excess of Earnings
|
|
Total Stockholders' Equity
|
|||||||||||||||||
|
Balance, January 1, 2013
|
105,118,093
|
|
|
$
|
105
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
836,053
|
|
|
$
|
(27,078
|
)
|
|
$
|
—
|
|
|
$
|
(195,737
|
)
|
|
$
|
613,345
|
|
|
Proceeds from dividend reinvestment
and stock purchase plan |
3,079,261
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
19,089
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,092
|
|
||||||||
|
Proceeds from issuance of common stock
|
18,687,500
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
118,259
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
118,278
|
|
||||||||
|
Proceeds from issuance
of preferred stock |
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
52,229
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52,231
|
|
||||||||
|
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,322
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,322
|
)
|
||||||||
|
Stock based compensation
|
361,062
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
652
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
652
|
|
||||||||
|
Amortization of stock
based compensation |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,866
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,866
|
|
||||||||
|
Forfeitures
|
(8,782
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
45,287
|
|
|
—
|
|
|
45,287
|
|
|||||||||
|
Preferred dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,107
|
)
|
|
—
|
|
|
(5,107
|
)
|
||||||||
|
Securities available-for-sale,
fair value adjustment, net |
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
6,916
|
|
|
—
|
|
|
—
|
|
|
6,916
|
|
|||||||||
|
Designated derivatives,
fair value adjustment |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,802
|
|
|
—
|
|
|
—
|
|
|
2,802
|
|
||||||||
|
Cumulative translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
||||||||
|
Distributions on common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40,180
|
)
|
|
(32,423
|
)
|
|
(72,603
|
)
|
||||||||
|
Balance, September 30, 2013
|
127,237,134
|
|
|
$
|
127
|
|
|
$
|
1
|
|
|
$
|
3
|
|
|
$
|
1,028,826
|
|
|
$
|
(17,383
|
)
|
|
$
|
—
|
|
|
$
|
(228,160
|
)
|
|
$
|
783,414
|
|
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
45,287
|
|
|
$
|
49,391
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Provision for loan losses
|
541
|
|
|
7,801
|
|
||
|
Depreciation of investments in real estate and other
|
1,638
|
|
|
1,264
|
|
||
|
Amortization of intangible assets
|
1,463
|
|
|
2,709
|
|
||
|
Amortization of term facilities
|
876
|
|
|
710
|
|
||
|
Accretion of net discounts on loans held for investment
|
(8,306
|
)
|
|
(10,738
|
)
|
||
|
Accretion of net discounts on securities available-for-sale
|
(1,925
|
)
|
|
(2,444
|
)
|
||
|
Amortization of discount on notes of CDOs
|
3,937
|
|
|
1,037
|
|
||
|
Amortization of debt issuance costs on notes of CDOs
|
2,868
|
|
|
3,330
|
|
||
|
Amortization of stock-based compensation
|
7,866
|
|
|
3,412
|
|
||
|
Amortization of terminated derivative instruments
|
322
|
|
|
169
|
|
||
|
Distribution accrued to preferred stockholders
|
(5,107
|
)
|
|
—
|
|
||
|
Accretion of interest-only available-for-sales securities
|
(714
|
)
|
|
(463
|
)
|
||
|
Non-cash incentive compensation to the Manager
|
484
|
|
|
814
|
|
||
|
Deferred income tax (benefits)
|
502
|
|
|
(1,315
|
)
|
||
|
Purchase of securities, trading
|
(11,044
|
)
|
|
(8,348
|
)
|
||
|
Principal payments on securities, trading
|
4,211
|
|
|
981
|
|
||
|
Proceeds from sales of securities, trading
|
18,713
|
|
|
33,579
|
|
||
|
Net realized and unrealized loss (gain) on investment securities, trading
|
864
|
|
|
(13,350
|
)
|
||
|
Net realized gain on sales of investment securities available-for-sale and loans
|
(3,355
|
)
|
|
(2,148
|
)
|
||
|
Gain on early extinguishment of debt
|
—
|
|
|
(5,464
|
)
|
||
|
Gain on sale of real estate
|
(16,607
|
)
|
|
—
|
|
||
|
Net impairment losses recognized in earnings
|
802
|
|
|
180
|
|
||
|
Linked transactions fair value adjustments
|
5,224
|
|
|
—
|
|
||
|
Equity in net losses of unconsolidated subsidiaries
|
858
|
|
|
1,469
|
|
||
|
Changes in operating assets and liabilities
|
17,434
|
|
|
(9,504
|
)
|
||
|
Net cash provided by operating activities
|
66,832
|
|
|
53,072
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Decrease in restricted cash
|
30,079
|
|
|
85,413
|
|
||
|
Purchase of securities available-for-sale
|
(120,599
|
)
|
|
(70,654
|
)
|
||
|
Principal payments on securities available-for-sale
|
33,010
|
|
|
36,365
|
|
||
|
Proceeds from sale of securities available-for-sale
|
7,025
|
|
|
6,719
|
|
||
|
Investment in unconsolidated entity
|
(25,508
|
)
|
|
(725
|
)
|
||
|
Minority interest equity
|
2,200
|
|
|
1,979
|
|
||
|
Equity contribution to VIE
|
—
|
|
|
(710
|
)
|
||
|
Improvement of real estate held-for-sale
|
(404
|
)
|
|
(138
|
)
|
||
|
Proceeds from sale of real estate held-for-sale
|
37,001
|
|
|
2,886
|
|
||
|
Purchase of loans
|
(555,051
|
)
|
|
(479,172
|
)
|
||
|
Principal payments received on loans
|
487,606
|
|
|
356,866
|
|
||
|
Proceeds from sale of loans
|
314,112
|
|
|
139,708
|
|
||
|
Distributions from investments in real estate
|
522
|
|
|
1,152
|
|
||
|
Improvements in investments in real estate
|
(365
|
)
|
|
(852
|
)
|
||
|
Purchase of furniture and fixtures
|
(128
|
)
|
|
—
|
|
||
|
Principal payments received on loans – related parties
|
499
|
|
|
459
|
|
||
|
Net cash provided by investing activities
|
209,999
|
|
|
79,296
|
|
||
|
|
|
|
|
||||
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Net proceeds from issuances of common stock (net of offering costs of $4,228 and $2,165)
|
114,018
|
|
|
55,502
|
|
||
|
Net proceeds from dividend reinvestment and stock purchase plan (net of offering costs of $0 and $19)
|
19,092
|
|
|
50,424
|
|
||
|
Proceeds from issuance of 8.5% Series A redeemable
preferred shares (net of offering costs of $3 and $781) |
112
|
|
|
16,411
|
|
||
|
Proceeds from issuance of 8.25% Series B redeemable
preferred shares (net of offering costs of $1,091 and $0) |
51,057
|
|
|
—
|
|
||
|
Proceeds from borrowings:
|
|
|
|
|
|||
|
Repurchase agreements
|
143,203
|
|
|
33,820
|
|
||
|
Payments on borrowings:
|
|
|
|
|
|||
|
Collateralized debt obligations
|
(450,437
|
)
|
|
(156,989
|
)
|
||
|
Mortgage payable
|
(13,600
|
)
|
|
—
|
|
||
|
Retirement of debt
|
—
|
|
|
(4,850
|
)
|
||
|
Payment of debt issuance costs
|
(1,740
|
)
|
|
(586
|
)
|
||
|
Payment of equity to third party sub-note holders
|
(6,952
|
)
|
|
(2,160
|
)
|
||
|
Distributions paid on preferred stock
|
(4,389
|
)
|
|
(93
|
)
|
||
|
Distributions paid on common stock
|
(68,010
|
)
|
|
(54,231
|
)
|
||
|
Net cash (used in) financing activities
|
$
|
(217,646
|
)
|
|
$
|
(62,752
|
)
|
|
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
59,185
|
|
|
69,616
|
|
||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
85,278
|
|
|
43,116
|
|
||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
144,463
|
|
|
$
|
112,732
|
|
|
SUPPLEMENTAL DISCLOSURE:
|
|
|
|
||||
|
Interest expense paid in cash
|
$
|
28,391
|
|
|
$
|
24,209
|
|
|
•
|
RCC Real Estate, Inc. (“RCC Real Estate”) holds real estate investments, including commercial real estate loans, commercial real estate-related securities and investments in real estate. RCC Real Estate owns
100%
of the equity of the following VIEs:
|
|
▪
|
Resource Real Estate Funding CDO 2006-1 (“RREF CDO 2006-1”), a Cayman Islands limited liability company and qualified real estate investment trust (“REIT”) subsidiary (“QRS”). RREF CDO 2006-1 was established to complete a collateralized debt obligation (“CDO”) issuance secured by a portfolio of commercial real estate loans and commercial mortgage-backed securities (“CMBS”).
|
|
▪
|
Resource Real Estate Funding CDO 2007-1 (“RREF CDO 2007-1”), a Cayman Islands limited liability company and QRS. RREF CDO 2007-1 was established to complete a CDO issuance secured by a portfolio of commercial real estate loans, CMBS and property available-for-sale
.
|
|
•
|
RCC Commercial, Inc. (“RCC Commercial”) holds bank loan investments. RCC Commercial owns
100%
of the equity of the following VIE:
|
|
▪
|
Apidos CDO III, Ltd. (“Apidos CDO III”), a Cayman Islands limited liability company and taxable REIT subsidiary (“TRS”). Apidos CDO III was established to complete a CDO issuance secured by a portfolio of bank loans and asset-backed securities (“ABS”).
|
|
•
|
RCC Commercial II, Inc. (“Commercial II”) holds bank loan investments. Commercial II owns
100%
and
68.3%
, respectively, of the equity of the following VIEs:
|
|
▪
|
Apidos Cinco CDO, Ltd. (“Apidos Cinco CDO”), a Cayman Islands limited liability company and TRS. Apidos Cinco CDO was established to complete a CDO issuance secured by a portfolio of bank loans, ABS and corporate bonds.
|
|
▪
|
Whitney CLO I, Ltd. ("Whitney CLO I"), a Cayman Islands limited liability company and TRS. Whitney CLO I is a collateralized loan obligation ("CLO") issuance secured by a portfolio of bank loans and corporate bonds. The Company is the primary beneficiary of Whitney CLO I and therefore consolidates 100% of this VIE in its financial statements. In September 2013, the Company liquidated Whitney CLO I, and as a result substantially all of the assets were sold. Total proceeds from the sale of these assets, plus proceeds from previous sales and paydowns in the CLO were used to pay down the remaining balance on the outstanding notes of
$103.7 million
.
|
|
•
|
RCC Commercial III, Inc. (“Commercial III”) holds bank loan investments and commercial real estate-related securities. Commercial III owns
90%
of the equity of the following VIE:
|
|
▪
|
Apidos CDO I, Ltd. (“Apidos CDO I”), a Cayman Islands limited liability company and TRS. Apidos CDO I was established to complete a CDO issuance secured by a portfolio of bank loans and ABS.
|
|
•
|
Resource TRS, Inc. (“Resource TRS”), a TRS directly owned by the Company, holds the Company’s equity investment in a leasing company and holds all of its investment securities, trading. Resource TRS owns
100%
of the following :
|
|
•
|
Resource TRS, LLC, a Delaware limited liability company, established to invest in structured finance securities through an investment manager, including securities issued by CDOs, ABS and CMBS.
|
|
•
|
Resource TRS II, Inc. (“Resource TRS II”), a TRS directly owned by the Company, holds the Company’s management rights in bank loan CLOs not originated by the Company. Resource TRS II owns
100%
of the equity of the following VIE:
|
|
▪
|
Resource Capital Asset Management (“RCAM”), a domestic limited liability company, is entitled to collect senior, subordinated, and incentive fees related to
four
CLO issuers to which it provides management services through CVC Credit Partners, LLC, formerly Apidos Capital Management, a subsidiary of CVC Capital Partners SICAV-FIS, S.A., a private equity firm (“CVC”). Resource America, Inc. owns a
33%
interest in CVC Credit Partners, LLC ("CVC Credit Partners"). Whitney CLO I, one of the RCAM CLOs, is consolidated in the Company's financial statements as a result of a purchase of its preferred equity which gave the Company a controlling interest.
|
|
•
|
Resource TRS III, Inc. (“Resource TRS III”), a TRS directly owned by the Company, holds the Company’s interests in a bank loan CDO originated by the Company. Resource TRS III owns
33%
of the equity of the following VIE:
|
|
•
|
Apidos CLO VIII, Ltd (“Apidos CLO VIII”), a Cayman Islands limited liability company and TRS. Apidos CLO VIII was established to complete a CLO issuance secured by a portfolio of bank loans and corporate bonds. The Company is the primary beneficiary of Apidos CLO VIII and therefore consolidates 100% of this VIE in its financial statements.
|
|
•
|
Resource TRS IV, Inc. (“Resource TRS IV”), a TRS directly owned by the Company, holds the Company's equity investment in hotel condominium units acquired in conjunction with a loan foreclosure.
|
|
•
|
Resource TRS V, Inc. (“Resource TRS V”), a TRS directly owned by the Company, holds the Company's equity investment in a held for sale condominium complex.
|
|
•
|
RSO EquityCo, LLC owns
10%
of the equity of Apidos CDO I and
10%
of the equity of Apidos CLO VIII.
|
|
•
|
Long Term Care Conversion, Inc. ("LTCC"), a TRS directly owned by the Company, is a Delaware corporation which owns
100%
of the following entity:
|
|
•
|
Long Term Care Conversion, Funding ("LTCC Funding"), a New York limited liability company, owns a
30%
equity interest in Life Care Funding, LLC ("LCF") and provides funding through a financing facility to fund the acquisition of life settlement contracts.
|
|
•
|
LCF, a New York limited liability company, is a joint venture between LTCC and Life Care Funding Group Partners and was established for the purpose of originating and acquiring life settlement contracts.
|
|
•
|
RCC Residential, Inc., a TRS directly owned by the Company is a Delaware corporation established to acquire a residential mortgage origination platform.
|
|
Category
|
Term
|
|
Building
|
25 – 40 years
|
|
Site improvements
|
Lesser of the remaining life of building or useful lives
|
|
|
Apidos I
|
|
Apidos
III |
|
Apidos
Cinco |
|
Apidos
VIII |
|
Whitney CLO I
|
|
RREF
2006 |
|
RREF
2007 |
|
Total
|
||||||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Restricted cash
(1)
|
$
|
10,253
|
|
|
$
|
2,943
|
|
|
$
|
18,368
|
|
|
$
|
16,152
|
|
|
$
|
5,586
|
|
|
$
|
20
|
|
|
$
|
430
|
|
|
$
|
53,752
|
|
|
Investment securities
available-for-sale, pledged as collateral, at fair value |
8,097
|
|
|
6,217
|
|
|
16,622
|
|
|
1,975
|
|
|
—
|
|
|
11,658
|
|
|
66,424
|
|
|
110,993
|
|
||||||||
|
Loans, pledged as collateral
|
100,268
|
|
|
148,660
|
|
|
308,128
|
|
|
7,874
|
|
|
635
|
|
|
158,659
|
|
|
257,289
|
|
|
981,513
|
|
||||||||
|
Loans held for sale
|
—
|
|
|
183
|
|
|
3,688
|
|
|
325,675
|
|
|
2,805
|
|
|
—
|
|
|
—
|
|
|
332,351
|
|
||||||||
|
Interest receivable
|
(148
|
)
|
|
597
|
|
|
1,094
|
|
|
752
|
|
|
(18
|
)
|
|
1,388
|
|
|
1,841
|
|
|
5,506
|
|
||||||||
|
Prepaid assets
|
14
|
|
|
14
|
|
|
26
|
|
|
7
|
|
|
23
|
|
|
99
|
|
|
71
|
|
|
254
|
|
||||||||
|
Principal receivable
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
||||||||
|
Other assets
|
—
|
|
|
—
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
||||||||
|
Total assets
(2)
|
$
|
118,484
|
|
|
$
|
158,614
|
|
|
$
|
347,968
|
|
|
$
|
352,435
|
|
|
$
|
9,031
|
|
|
$
|
171,824
|
|
|
$
|
326,055
|
|
|
$
|
1,484,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Borrowings
|
$
|
101,827
|
|
|
$
|
145,875
|
|
|
$
|
320,997
|
|
|
$
|
321,360
|
|
|
$
|
2,424
|
|
|
$
|
95,151
|
|
|
$
|
178,575
|
|
|
$
|
1,166,209
|
|
|
Accrued interest expense
|
263
|
|
|
63
|
|
|
325
|
|
|
1,386
|
|
|
—
|
|
|
41
|
|
|
106
|
|
|
2,184
|
|
||||||||
|
Derivatives, at fair value
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,379
|
|
|
10,387
|
|
|
11,766
|
|
||||||||
|
Accounts payable and
other liabilities |
154
|
|
|
18
|
|
|
23
|
|
|
384
|
|
|
43
|
|
|
22
|
|
|
2
|
|
|
646
|
|
||||||||
|
Total liabilities
|
$
|
102,244
|
|
|
$
|
145,956
|
|
|
$
|
321,345
|
|
|
$
|
323,130
|
|
|
$
|
2,467
|
|
|
$
|
96,593
|
|
|
$
|
189,070
|
|
|
$
|
1,180,805
|
|
|
|
Unconsolidated Variable Interest Entities
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
|
LEAF
Commercial
Capital, Inc.
|
|
Unsecured
Junior
Subordinated
Debentures
|
|
Resource
Capital
Asset
Management
CLOs
|
|
RRE VIP
Borrower,
LLC
|
|
Värde
Investment
Partners,
LP
|
|
Life
Care
Funding
|
|
CVC
Global
Opps
Fund
|
|
Harvest CLO VII
|
|
Total
|
|
Maximum
Exposure
to Loss
(1)
|
||||||||||||||||||||
|
Investment in
unconsolidated
entities
|
$
|
40,820
|
|
|
$
|
1,548
|
|
|
$
|
—
|
|
|
$
|
(330
|
)
|
|
$
|
575
|
|
|
$
|
1,651
|
|
|
$
|
15,526
|
|
|
$
|
4,999
|
|
|
$
|
64,789
|
|
|
$
|
64,789
|
|
|
Intangible
assets
|
—
|
|
|
—
|
|
|
11,687
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,687
|
|
|
$
|
11,687
|
|
|||||||||
|
Total assets
|
40,820
|
|
|
1,548
|
|
|
11,687
|
|
|
(330
|
)
|
|
575
|
|
|
1,651
|
|
|
15,526
|
|
|
4,999
|
|
|
76,476
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Borrowings
|
—
|
|
|
50,956
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,956
|
|
|
N/A
|
|
||||||||||
|
Total
liabilities
|
—
|
|
|
50,956
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,956
|
|
|
N/A
|
|
||||||||||
|
Net asset
(liability)
|
$
|
40,820
|
|
|
$
|
(49,408
|
)
|
|
$
|
11,687
|
|
|
$
|
(330
|
)
|
|
$
|
575
|
|
|
$
|
1,651
|
|
|
$
|
15,526
|
|
|
$
|
4,999
|
|
|
$
|
25,520
|
|
|
N/A
|
|
|
|
|
|
(1)
|
The Company's maximum exposure to loss at
September 30, 2013
does not exceed the carrying amount of its investment, subject to the LRF3's contingent obligation as described above.
|
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Non-cash investing activities include the following:
|
|
|
|
||||
|
Acquisition of real estate investments
|
$
|
—
|
|
|
$
|
(21,661
|
)
|
|
Conversion of loans to investment in real estate
|
$
|
—
|
|
|
$
|
21,661
|
|
|
|
|
|
|
||||
|
Non-cash financing activities include the following:
|
|
|
|
|
|
||
|
Distributions on common stock declared but not paid
|
$
|
25,447
|
|
|
$
|
19,897
|
|
|
Distribution on preferred stock declared but not paid
|
$
|
2,023
|
|
|
$
|
308
|
|
|
Income taxes paid in cash
|
$
|
8,997
|
|
|
$
|
19,771
|
|
|
Issuance of restricted stock
|
$
|
242
|
|
|
$
|
480
|
|
|
Subscription receivable
|
$
|
257
|
|
|
$
|
24,213
|
|
|
|
Amortized
Cost
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair Value
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||||||
|
Structured notes
|
$
|
8,554
|
|
|
$
|
4,026
|
|
|
$
|
(1,000
|
)
|
|
$
|
11,580
|
|
|
RMBS
|
1,934
|
|
|
—
|
|
|
(1,415
|
)
|
|
519
|
|
||||
|
Total
|
$
|
10,488
|
|
|
$
|
4,026
|
|
|
$
|
(2,415
|
)
|
|
$
|
12,099
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Structured notes
|
$
|
9,413
|
|
|
$
|
10,894
|
|
|
$
|
(1,028
|
)
|
|
$
|
19,279
|
|
|
RMBS
|
6,047
|
|
|
858
|
|
|
(1,341
|
)
|
|
5,564
|
|
||||
|
Total
|
$
|
15,460
|
|
|
$
|
11,752
|
|
|
$
|
(2,369
|
)
|
|
$
|
24,843
|
|
|
|
Amortized
Cost
(1)
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair Value
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||||||
|
CMBS
|
$
|
194,268
|
|
|
$
|
7,297
|
|
|
$
|
(13,792
|
)
|
|
$
|
187,773
|
|
|
ABS
|
26,317
|
|
|
1,776
|
|
|
(495
|
)
|
|
27,598
|
|
||||
|
Corporate bonds
|
5,375
|
|
|
29
|
|
|
(91
|
)
|
|
5,313
|
|
||||
|
Other asset-backed
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
$
|
225,960
|
|
|
$
|
9,102
|
|
|
$
|
(14,378
|
)
|
|
$
|
220,684
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
CMBS
|
$
|
182,828
|
|
|
$
|
4,626
|
|
|
$
|
(16,639
|
)
|
|
$
|
170,815
|
|
|
ABS
|
25,885
|
|
|
1,700
|
|
|
(1,115
|
)
|
|
26,470
|
|
||||
|
Corporate Bonds
|
34,361
|
|
|
111
|
|
|
(190
|
)
|
|
34,282
|
|
||||
|
Other asset-backed
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||
|
Total
|
$
|
243,074
|
|
|
$
|
6,460
|
|
|
$
|
(17,944
|
)
|
|
$
|
231,590
|
|
|
|
|
(1)
|
As of
September 30, 2013
and
December 31, 2012
,
$174.0 million
and
$195.2 million
, respectively, of securities were pledged as collateral security under related financings.
|
|
Weighted Average Life
|
Fair Value
|
|
Amortized
Cost
|
|
Weighted
Average
Coupon
|
||||
|
September 30, 2013:
|
|
|
|
|
|
||||
|
Less than one year
|
$
|
42,561
|
|
(1)
|
$
|
45,731
|
|
|
4.97%
|
|
Greater than one year and less than five years
|
136,672
|
|
|
138,629
|
|
|
4.67%
|
||
|
Greater than five years and less than ten years
|
37,088
|
|
|
36,905
|
|
|
2.71%
|
||
|
Greater than ten years
|
4,363
|
|
|
4,695
|
|
|
4.03%
|
||
|
Total
|
$
|
220,684
|
|
|
$
|
225,960
|
|
|
4.39%
|
|
|
|
|
|
|
|
||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
||
|
Less than one year
|
$
|
42,618
|
|
(1)
|
$
|
46,522
|
|
|
4.09%
|
|
Greater than one year and less than five years
|
122,509
|
|
|
131,076
|
|
|
4.55%
|
||
|
Greater than five years and less than ten years
|
61,780
|
|
|
60,801
|
|
|
3.31%
|
||
|
Greater than ten years
|
4,683
|
|
|
4,675
|
|
|
4.03%
|
||
|
Total
|
$
|
231,590
|
|
|
$
|
243,074
|
|
|
4.12%
|
|
|
|
|
Less than 12 Months
|
|
More than 12 Months
|
|
Total
|
||||||||||||||||||
|
|
Fair Value
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
|
Gross
Unrealized
Losses
|
||||||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CMBS
|
$
|
62,839
|
|
|
$
|
(8,333
|
)
|
|
$
|
12,124
|
|
|
$
|
(5,459
|
)
|
|
$
|
74,963
|
|
|
$
|
(13,792
|
)
|
|
ABS
|
201
|
|
|
(2
|
)
|
|
6,589
|
|
|
(493
|
)
|
|
6,790
|
|
|
(495
|
)
|
||||||
|
Corporate bonds
|
2,976
|
|
|
(91
|
)
|
|
—
|
|
|
—
|
|
|
2,976
|
|
|
(91
|
)
|
||||||
|
Total temporarily impaired securities
|
$
|
66,016
|
|
|
$
|
(8,426
|
)
|
|
$
|
18,713
|
|
|
$
|
(5,952
|
)
|
|
$
|
84,729
|
|
|
$
|
(14,378
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
CMBS
|
$
|
25,803
|
|
|
$
|
(442
|
)
|
|
$
|
38,734
|
|
|
$
|
(16,197
|
)
|
|
$
|
64,537
|
|
|
$
|
(16,639
|
)
|
|
ABS
|
—
|
|
|
—
|
|
|
5,961
|
|
|
(1,115
|
)
|
|
5,961
|
|
|
(1,115
|
)
|
||||||
|
Corporate bonds
|
19,445
|
|
|
(190
|
)
|
|
—
|
|
|
—
|
|
|
19,445
|
|
|
(190
|
)
|
||||||
|
Total temporarily impaired securities
|
$
|
45,248
|
|
|
$
|
(632
|
)
|
|
$
|
44,695
|
|
|
$
|
(17,312
|
)
|
|
$
|
89,943
|
|
|
$
|
(17,944
|
)
|
|
•
|
the length of time the market value has been less than amortized cost;
|
|
•
|
the severity of the impairment;
|
|
•
|
the expected loss of the security as generated by a third-party valuation model;
|
|
•
|
original and current credit ratings from the rating agencies;
|
|
•
|
underlying credit fundamentals of the collateral backing the securities;
|
|
•
|
whether, based upon the Company’s intent, it is more likely than not that the Company will sell the security before the recovery of the amortized cost basis; and
|
|
•
|
third-party support for default, for recovery, prepayment speed and reinvestment price assumptions.
|
|
|
As of September 30, 2013
|
|
As of December 31, 2012
|
||||||||
|
|
Book Value
|
|
Number of
Properties
|
|
Book Value
|
|
Number of
Properties
|
||||
|
Multi-family property
|
$
|
22,102
|
|
|
1
|
|
$
|
42,179
|
|
|
2
|
|
Office property
|
10,244
|
|
|
1
|
|
10,149
|
|
|
1
|
||
|
Hotel property
|
25,718
|
|
|
1
|
|
25,608
|
|
|
1
|
||
|
Subtotal
|
58,064
|
|
|
|
|
77,936
|
|
|
|
||
|
Less: Accumulated depreciation
|
(2,920
|
)
|
|
|
|
(2,550
|
)
|
|
|
||
|
Investments in real estate
|
$
|
55,144
|
|
|
|
|
$
|
75,386
|
|
|
|
|
Description
|
|
December 31, 2012
|
||
|
Assets acquired:
|
|
|
||
|
Investments in real estate
|
|
$
|
25,500
|
|
|
Other assets
|
|
(89
|
)
|
|
|
Total assets acquired
|
|
25,411
|
|
|
|
Liabilities assumed:
|
|
|
|
|
|
Accounts payable and other liabilities
|
|
3,750
|
|
|
|
Total liabilities assumed
|
|
3,750
|
|
|
|
Estimated fair value of net assets acquired
|
|
$
|
21,661
|
|
|
Loan Description
|
|
Principal
|
|
Unamortized
(Discount)
Premium
(1)
|
|
Carrying
Value
(2)
|
||||||
|
September 30, 2013:
|
|
|
|
|
|
|
||||||
|
Bank loans
(3)
|
|
$
|
914,676
|
|
|
$
|
(5,648
|
)
|
|
$
|
909,028
|
|
|
Commercial real estate loans:
|
|
|
|
|
|
|
|
|
|
|||
|
Whole loans
|
|
671,118
|
|
|
(3,003
|
)
|
|
668,115
|
|
|||
|
B notes
|
|
16,328
|
|
|
(90
|
)
|
|
16,238
|
|
|||
|
Mezzanine loans
|
|
57,667
|
|
|
(93
|
)
|
|
57,574
|
|
|||
|
Total commercial real estate loans
|
|
745,113
|
|
|
(3,186
|
)
|
|
741,927
|
|
|||
|
Subtotal loans before allowances
|
|
1,659,789
|
|
|
(8,834
|
)
|
|
1,650,955
|
|
|||
|
Allowance for loan loss
|
|
(12,865
|
)
|
|
—
|
|
|
(12,865
|
)
|
|||
|
Total
|
|
$
|
1,646,924
|
|
|
$
|
(8,834
|
)
|
|
$
|
1,638,090
|
|
|
|
|
|
|
|
|
|
||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|||
|
Bank loans
(3)
|
|
$
|
1,218,563
|
|
|
$
|
(25,249
|
)
|
|
$
|
1,193,314
|
|
|
Commercial real estate loans:
|
|
|
|
|
|
|
|
|
|
|||
|
Whole loans
(4)
|
|
569,829
|
|
|
(1,891
|
)
|
|
567,938
|
|
|||
|
B notes
|
|
16,441
|
|
|
(114
|
)
|
|
16,327
|
|
|||
|
Mezzanine loans
|
|
82,992
|
|
|
(206
|
)
|
|
82,786
|
|
|||
|
Total commercial real estate loans
|
|
669,262
|
|
|
(2,211
|
)
|
|
667,051
|
|
|||
|
Subtotal loans before allowances
|
|
1,887,825
|
|
|
(27,460
|
)
|
|
1,860,365
|
|
|||
|
Allowance for loan loss
|
|
(17,691
|
)
|
|
—
|
|
|
(17,691
|
)
|
|||
|
Total
|
|
$
|
1,870,134
|
|
|
$
|
(27,460
|
)
|
|
$
|
1,842,674
|
|
|
|
|
(1)
|
Amounts include deferred amendment fees of
$288,000
and
$450,000
and deferred upfront fees of
$260,000
and
$334,000
being amortized over the life of the bank loans as of
September 30, 2013
and
December 31, 2012
, respectively. Amounts include loan origination fees of
$2.9 million
and
$1.9 million
and loan extension fees of
$189,000
and
$214,000
being amortized over the life of the commercial real estate loans as of
September 30, 2013
and
December 31, 2012
, respectively.
|
|
(2)
|
Substantially all loans are pledged as collateral under various borrowings at
September 30, 2013
and
December 31, 2012
, respectively.
|
|
(3)
|
Amounts include
$332.4 million
and
$14.9 million
of bank loans held for sale at
September 30, 2013
and
December 31, 2012
, respectively.
|
|
(4)
|
Amount includes
$34.0 million
from
two
whole loans which are classified as loans held for sale at
December 31, 2012
.
|
|
|
September 30, 2013
(1)
|
|
December 31, 2012
|
||||
|
Less than one year
|
$
|
29,008
|
|
|
$
|
10,028
|
|
|
Greater than one year and less than five years
|
574,042
|
|
|
821,568
|
|
||
|
Five years or greater
|
305,978
|
|
|
361,718
|
|
||
|
|
$
|
909,028
|
|
|
$
|
1,193,314
|
|
|
|
|
(1)
|
Bank loans include
$4.6 million
with maturity dates less than one year,
$157.4 million
with maturity dates greater than one year and less than five years and
$170.3 million
with maturity dates five years or greater that are held for sale as of
September 30, 2013
.
|
|
Description
|
|
Quantity
|
|
Amortized Cost
|
|
Contracted
Interest Rates
|
|
Maturity
Dates
(3)
|
||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
||
|
Whole loans, floating rate
(1)
|
|
47
|
|
$
|
668,115
|
|
|
LIBOR plus 2.50% to
LIBOR plus 8.0% |
|
December 2013 to
August 2019 |
|
B notes, fixed rate
|
|
1
|
|
16,238
|
|
|
8.68%
|
|
April 2016
|
|
|
Mezzanine loans, fixed rate
(6)
|
|
4
|
|
57,574
|
|
|
0.50% to 20.00%
|
|
December 2014 to
September 2019 |
|
|
Total
(2)
|
|
52
|
|
$
|
741,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
Whole loans, floating rate
(1) (4) (5)
|
|
37
|
|
$
|
567,938
|
|
|
LIBOR plus 2.50% to
LIBOR plus 5.50% |
|
June 2013 to
February 2019 |
|
B notes, fixed rate
|
|
1
|
|
16,327
|
|
|
8.68%
|
|
April 2016
|
|
|
Mezzanine loans, floating rate
|
|
2
|
|
15,845
|
|
|
LIBOR plus 2.50% to
LIBOR plus 7.45% |
|
August 2013 to
December 2013 |
|
|
Mezzanine loans, fixed rate
(6)
|
|
3
|
|
66,941
|
|
|
0.50% to 20.00%
|
|
September 2014 to
September 2019 |
|
|
Total
(2)
|
|
43
|
|
$
|
667,051
|
|
|
|
|
|
|
|
|
(1)
|
Whole loans had
$6.6 million
and
$8.9 million
in unfunded loan commitments as of
September 30, 2013
and
December 31, 2012
, respectively. These commitments are funded as the borrowers request additional funding and have satisfied the requirements to obtain this additional funding.
|
|
(2)
|
The total does not include an allowance for loan loss of
$9.9 million
and
$8.0 million
as of
September 30, 2013
and
December 31, 2012
, respectively.
|
|
(3)
|
Maturity dates do not include possible extension options that may be available to the borrowers.
|
|
(4)
|
Floating rate whole loans include a
$2.0 million
portion of a whole loan that has a fixed rate of
15.0%
as of
December 31, 2012
.
|
|
(5)
|
Amount includes
$34.0 million
from
two
whole loans that were classified as loans held for sale at
December 31, 2012
.
|
|
(6)
|
Fixed rate mezzanine loans include a mezzanine loan that was modified into
two
tranches which both currently pay interest at
0.50%
. In addition, the subordinate tranche accrues interest at
LIBOR
plus
18.50%
which is deferred until maturity.
|
|
Description
|
|
2013
|
|
2014
|
|
2015 and Thereafter
|
|
Total
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
||||||||
|
B notes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16,238
|
|
|
$
|
16,238
|
|
|
Mezzanine loans
|
|
—
|
|
|
11,398
|
|
|
46,176
|
|
|
57,574
|
|
||||
|
Whole loans
|
|
4,067
|
|
|
—
|
|
|
664,048
|
|
|
668,115
|
|
||||
|
Total
(1)
|
|
$
|
4,067
|
|
|
$
|
11,398
|
|
|
$
|
726,462
|
|
|
$
|
741,927
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
||||||||
|
B notes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16,327
|
|
|
$
|
16,327
|
|
|
Mezzanine loans
|
|
5,328
|
|
|
20,694
|
|
|
56,764
|
|
|
82,786
|
|
||||
|
Whole loans
|
|
71,799
|
|
|
—
|
|
|
496,139
|
|
|
567,938
|
|
||||
|
Total
(1)
|
|
$
|
77,127
|
|
|
$
|
20,694
|
|
|
$
|
569,230
|
|
|
$
|
667,051
|
|
|
|
|
(1)
|
Weighted average life of commercial real estate loans assumes full exercise of extension options available to borrowers.
|
|
Description
|
|
Allowance for
Loan Loss
|
|
Percentage of
Total Allowance
|
||
|
September 30, 2013:
|
|
|
|
|
||
|
B notes
|
|
$
|
166
|
|
|
1.29%
|
|
Mezzanine loans
|
|
531
|
|
|
4.12%
|
|
|
Whole loans
|
|
9,214
|
|
|
71.63%
|
|
|
Bank loans
|
|
2,954
|
|
|
22.96%
|
|
|
Total
|
|
$
|
12,865
|
|
|
|
|
|
|
|
|
|
||
|
December 31, 2012:
|
|
|
|
|
|
|
|
B notes
|
|
$
|
206
|
|
|
1.16%
|
|
Mezzanine loans
|
|
860
|
|
|
4.86%
|
|
|
Whole loans
|
|
6,920
|
|
|
39.12%
|
|
|
Bank loans
|
|
9,705
|
|
|
54.86%
|
|
|
Total
|
|
$
|
17,691
|
|
|
|
|
|
Commercial Real Estate Loans
|
|
Bank Loans
|
|
Loans Receivable-Related Party
|
|
Total
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
||||||||
|
Allowance for losses at January 1, 2013
|
$
|
7,986
|
|
|
$
|
9,705
|
|
|
$
|
—
|
|
|
$
|
17,691
|
|
|
Provision (benefit) for loan loss
|
2,017
|
|
|
(1,476
|
)
|
|
—
|
|
|
541
|
|
||||
|
Loans charged-off
|
(92
|
)
|
|
(5,275
|
)
|
|
—
|
|
|
(5,367
|
)
|
||||
|
Allowance for losses at September 30, 2013
|
$
|
9,911
|
|
|
$
|
2,954
|
|
|
$
|
—
|
|
|
$
|
12,865
|
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Individually evaluated for impairment
|
$
|
4,067
|
|
|
$
|
1,882
|
|
|
$
|
—
|
|
|
$
|
5,949
|
|
|
Collectively evaluated for impairment
|
$
|
5,844
|
|
|
$
|
1,072
|
|
|
$
|
—
|
|
|
$
|
6,916
|
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Individually evaluated for impairment
|
$
|
191,100
|
|
|
$
|
3,553
|
|
|
$
|
8,067
|
|
|
$
|
202,720
|
|
|
Collectively evaluated for impairment
|
$
|
550,827
|
|
|
$
|
905,475
|
|
|
$
|
—
|
|
|
$
|
1,456,302
|
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
||||||||
|
Allowance for losses at January 1, 2012
|
$
|
24,221
|
|
|
$
|
3,297
|
|
|
$
|
—
|
|
|
$
|
27,518
|
|
|
Provision for loan loss
|
5,225
|
|
|
11,593
|
|
|
—
|
|
|
16,818
|
|
||||
|
Loans charged-off
|
(21,460
|
)
|
|
(5,185
|
)
|
|
—
|
|
|
(26,645
|
)
|
||||
|
Allowance for losses at December 31, 2012
|
$
|
7,986
|
|
|
$
|
9,705
|
|
|
$
|
—
|
|
|
$
|
17,691
|
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Individually evaluated for impairment
|
$
|
2,142
|
|
|
$
|
3,236
|
|
|
$
|
—
|
|
|
$
|
5,378
|
|
|
Collectively evaluated for impairment
|
$
|
5,844
|
|
|
$
|
6,469
|
|
|
$
|
—
|
|
|
$
|
12,313
|
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Individually evaluated for impairment
|
$
|
177,055
|
|
|
$
|
4,689
|
|
|
$
|
8,324
|
|
|
$
|
190,068
|
|
|
Collectively evaluated for impairment
|
$
|
489,996
|
|
|
$
|
1,187,874
|
|
|
$
|
—
|
|
|
$
|
1,677,870
|
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
751
|
|
|
$
|
—
|
|
|
$
|
751
|
|
|
|
Rating 1
|
|
Rating 2
|
|
Rating 3
|
|
Rating 4
|
|
Rating 5
|
|
Held for Sale
|
|
Total
|
||||||||||||||
|
As of September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Bank loans
|
$
|
514,277
|
|
|
$
|
39,123
|
|
|
$
|
16,206
|
|
|
$
|
3,518
|
|
|
$
|
3,553
|
|
|
$
|
332,351
|
|
|
$
|
909,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Bank loans
|
$
|
1,095,148
|
|
|
$
|
33,677
|
|
|
$
|
27,837
|
|
|
$
|
16,318
|
|
|
$
|
5,440
|
|
|
$
|
14,894
|
|
|
$
|
1,193,314
|
|
|
|
Rating 1
|
|
Rating 2
|
|
Rating 3
|
|
Rating 4
|
|
Held for Sale
|
|
Total
|
||||||||||||
|
As of September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Whole loans
|
$
|
591,105
|
|
|
$
|
44,943
|
|
|
$
|
32,067
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
668,115
|
|
|
B notes
|
16,238
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,238
|
|
||||||
|
Mezzanine loans
|
57,574
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,574
|
|
||||||
|
|
$
|
664,917
|
|
|
$
|
44,943
|
|
|
$
|
32,067
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
741,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Whole loans
|
$
|
427,456
|
|
|
$
|
—
|
|
|
$
|
106,482
|
|
|
$
|
—
|
|
|
$
|
34,000
|
|
|
$
|
567,938
|
|
|
B notes
|
16,327
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,327
|
|
||||||
|
Mezzanine loans
|
38,296
|
|
|
—
|
|
|
44,490
|
|
|
—
|
|
|
—
|
|
|
82,786
|
|
||||||
|
|
$
|
482,079
|
|
|
$
|
—
|
|
|
$
|
150,972
|
|
|
$
|
—
|
|
|
$
|
34,000
|
|
|
$
|
667,051
|
|
|
|
30-59 Days
|
|
60-89 Days
|
|
Greater than 90 Days
|
|
Total Past Due
|
|
Current
|
|
Total Loans Receivable
|
|
Total Loans > 90 Days and Accruing
|
||||||||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
668,115
|
|
|
$
|
668,115
|
|
|
$
|
—
|
|
|
B notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,238
|
|
|
16,238
|
|
|
—
|
|
|||||||
|
Mezzanine loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,574
|
|
|
57,574
|
|
|
—
|
|
|||||||
|
Bank loans
|
—
|
|
|
—
|
|
|
3,553
|
|
|
3,553
|
|
|
905,475
|
|
|
909,028
|
|
|
—
|
|
|||||||
|
Loans receivable- related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,067
|
|
|
8,067
|
|
|
—
|
|
|||||||
|
Total loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,553
|
|
|
$
|
3,553
|
|
|
$
|
1,655,469
|
|
|
$
|
1,659,022
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
567,938
|
|
|
$
|
567,938
|
|
|
$
|
—
|
|
|
B notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,327
|
|
|
16,327
|
|
|
—
|
|
|||||||
|
Mezzanine loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82,786
|
|
|
82,786
|
|
|
—
|
|
|||||||
|
Bank loans
|
1,549
|
|
|
—
|
|
|
3,891
|
|
|
5,440
|
|
|
1,187,874
|
|
|
1,193,314
|
|
|
—
|
|
|||||||
|
Loans receivable- related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,324
|
|
|
8,324
|
|
|
—
|
|
|||||||
|
Total loans
|
$
|
1,549
|
|
|
$
|
—
|
|
|
$
|
3,891
|
|
|
$
|
5,440
|
|
|
$
|
1,863,249
|
|
|
$
|
1,868,689
|
|
|
$
|
—
|
|
|
|
Recorded Balance
|
|
Unpaid Principal Balance
|
|
Specific Allowance
|
|
Average Investment in Impaired Loans
|
|
Interest Income Recognized
|
||||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Whole loans
|
$
|
127,961
|
|
|
$
|
127,961
|
|
|
$
|
—
|
|
|
$
|
121,371
|
|
|
$
|
6,951
|
|
|
B notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mezzanine loans
|
$
|
38,072
|
|
|
$
|
38,072
|
|
|
$
|
—
|
|
|
$
|
38,072
|
|
|
$
|
1,300
|
|
|
Bank loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans receivable - related party
|
$
|
5,924
|
|
|
$
|
5,924
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
25,067
|
|
|
$
|
25,067
|
|
|
$
|
(4,067
|
)
|
|
$
|
24,562
|
|
|
$
|
1,824
|
|
|
B notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mezzanine loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Bank loans
|
$
|
3,553
|
|
|
$
|
3,553
|
|
|
$
|
(1,882
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans receivable - related party
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
153,028
|
|
|
$
|
153,028
|
|
|
$
|
(4,067
|
)
|
|
$
|
145,933
|
|
|
$
|
8,775
|
|
|
B notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Mezzanine loans
|
38,072
|
|
|
38,072
|
|
|
—
|
|
|
38,072
|
|
|
1,300
|
|
|||||
|
Bank loans
|
3,553
|
|
|
3,553
|
|
|
(1,882
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Loans receivable - related party
|
5,924
|
|
|
5,924
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
$
|
200,577
|
|
|
$
|
200,577
|
|
|
$
|
(5,949
|
)
|
|
$
|
184,005
|
|
|
$
|
10,075
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
115,841
|
|
|
$
|
115,841
|
|
|
$
|
—
|
|
|
$
|
114,682
|
|
|
$
|
3,436
|
|
|
B notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mezzanine loans
|
$
|
38,072
|
|
|
$
|
38,072
|
|
|
$
|
—
|
|
|
$
|
38,072
|
|
|
$
|
367
|
|
|
Bank loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans receivable - related party
|
$
|
6,754
|
|
|
$
|
6,754
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
851
|
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
23,142
|
|
|
$
|
23,142
|
|
|
$
|
(2,142
|
)
|
|
$
|
22,576
|
|
|
$
|
801
|
|
|
B notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mezzanine loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Bank loans
|
$
|
5,440
|
|
|
$
|
5,440
|
|
|
$
|
(3,236
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans receivable - related party
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
138,983
|
|
|
$
|
138,983
|
|
|
$
|
(2,142
|
)
|
|
$
|
137,258
|
|
|
$
|
4,237
|
|
|
B notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Mezzanine loans
|
38,072
|
|
|
38,072
|
|
|
—
|
|
|
38,072
|
|
|
367
|
|
|||||
|
Bank loans
|
5,440
|
|
|
5,440
|
|
|
(3,236
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Loans receivable - related party
|
6,754
|
|
|
6,754
|
|
|
—
|
|
|
—
|
|
|
851
|
|
|||||
|
|
$
|
189,249
|
|
|
$
|
189,249
|
|
|
$
|
(5,378
|
)
|
|
$
|
175,330
|
|
|
$
|
5,455
|
|
|
|
Number of Loans
|
|
Pre-Modification Outstanding Recorded Balance
|
|
Post-Modification Outstanding Recorded Balance
|
||||
|
Three Months Ended September 30, 2013:
|
|
|
|
|
|
||||
|
Whole loans
|
2
|
|
$
|
48,374
|
|
|
$
|
52,716
|
|
|
B notes
|
—
|
|
—
|
|
|
—
|
|
||
|
Mezzanine loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Bank loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable - related party
|
—
|
|
—
|
|
|
—
|
|
||
|
Total loans
|
2
|
|
$
|
48,374
|
|
|
$
|
52,716
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended September 30, 2012:
|
|
|
|
|
|
|
|
||
|
Whole loans
|
2
|
|
$
|
42,550
|
|
|
$
|
42,550
|
|
|
B notes
|
—
|
|
—
|
|
|
—
|
|
||
|
Mezzanine loans
|
1
|
|
38,072
|
|
|
38,072
|
|
||
|
Bank loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable - related party
|
—
|
|
—
|
|
|
—
|
|
||
|
Total loans
|
3
|
|
$
|
80,622
|
|
|
$
|
80,622
|
|
|
Nine Months Ended September 30, 2013:
|
|
|
|
|
|
||||
|
Whole loans
|
4
|
|
$
|
104,702
|
|
|
$
|
109,044
|
|
|
B notes
|
—
|
|
—
|
|
|
—
|
|
||
|
Mezzanine loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Bank loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable - related party
|
1
|
|
6,592
|
|
|
6,592
|
|
||
|
Total loans
|
5
|
|
$
|
111,294
|
|
|
$
|
115,636
|
|
|
|
|
|
|
|
|
||||
|
Nine Months Ended September 30, 2012:
|
|
|
|
|
|
|
|
||
|
Whole loans
|
5
|
|
$
|
168,708
|
|
|
$
|
151,422
|
|
|
B notes
|
—
|
|
—
|
|
|
—
|
|
||
|
Mezzanine loans
|
1
|
|
38,072
|
|
|
38,072
|
|
||
|
Bank loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable - related party
|
1
|
|
7,797
|
|
|
7,797
|
|
||
|
Total loans
|
7
|
|
$
|
214,577
|
|
|
$
|
197,291
|
|
|
|
Beginning Balance
|
|
Accumulated Amortization
|
|
Net Asset
|
||||||
|
September 30, 2013:
|
|
|
|
|
|
||||||
|
Investment in RCAM
|
$
|
21,213
|
|
|
$
|
(9,526
|
)
|
|
$
|
11,687
|
|
|
Investments in real estate:
|
|
|
|
|
|
|
|
|
|||
|
In-place leases
|
2,461
|
|
|
(2,421
|
)
|
|
40
|
|
|||
|
Above (below) market leases
|
29
|
|
|
(28
|
)
|
|
1
|
|
|||
|
|
2,490
|
|
|
(2,449
|
)
|
|
41
|
|
|||
|
Total intangible assets
|
$
|
23,703
|
|
|
$
|
(11,975
|
)
|
|
$
|
11,728
|
|
|
|
|
|
|
|
|
||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|||
|
Investment in RCAM
|
$
|
21,213
|
|
|
$
|
(8,108
|
)
|
|
$
|
13,105
|
|
|
Investments in real estate:
|
|
|
|
|
|
|
|
|
|||
|
In-place leases
|
2,461
|
|
|
(2,379
|
)
|
|
82
|
|
|||
|
Above (below) market leases
|
29
|
|
|
(24
|
)
|
|
5
|
|
|||
|
|
2,490
|
|
|
(2,403
|
)
|
|
87
|
|
|||
|
Total intangible assets
|
$
|
23,703
|
|
|
$
|
(10,511
|
)
|
|
$
|
13,192
|
|
|
|
Outstanding
Borrowings
|
|
Weighted
Average
Borrowing
Rate
|
|
Weighted
Average
Remaining
Maturity
|
|
Value of
Collateral
|
||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||
|
RREF CDO 2006-1 Senior Notes
(1)
|
$
|
95,151
|
|
|
1.86%
|
|
32.9 years
|
|
$
|
170,255
|
|
|
RREF CDO 2007-1 Senior Notes
(2)
|
178,575
|
|
|
0.85%
|
|
33.0 years
|
|
325,551
|
|
||
|
Apidos CDO I Senior Notes
(3)
|
101,827
|
|
|
1.53%
|
|
3.8 years
|
|
117,827
|
|
||
|
Apidos CDO III Senior Notes
(4)
|
145,875
|
|
|
0.86%
|
|
6.7 years
|
|
157,009
|
|
||
|
Apidos Cinco CDO Senior Notes
(5)
|
320,997
|
|
|
0.77%
|
|
6.6 years
|
|
339,154
|
|
||
|
Apidos CLO VIII Senior Notes
(6)
|
302,916
|
|
|
2.09%
|
|
17 days
|
|
351,434
|
|
||
|
Apidos CLO VIII Securitized Borrowings
(10)
|
18,444
|
|
|
14.13%
|
|
17 days
|
|
—
|
|
||
|
Whitney CLO I Senior Notes
(9)
|
—
|
|
|
—%
|
|
n/a
|
|
8,573
|
|
||
|
Whitney CLO I Securitized Borrowings
(9)
|
2,424
|
|
|
5.78%
|
|
n/a
|
|
—
|
|
||
|
Unsecured Junior Subordinated Debentures
(7)
|
50,956
|
|
|
4.22%
|
|
22.9 years
|
|
—
|
|
||
|
Repurchase Agreements
(8)
|
205,265
|
|
|
2.29%
|
|
18 days
|
|
284,290
|
|
||
|
Total
|
$
|
1,422,430
|
|
|
1.73%
|
|
9.6 years
|
|
$
|
1,754,093
|
|
|
|
|
|
|
|
|
|
|
||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
||
|
RREF CDO 2006-1 Senior Notes
(1)
|
$
|
145,664
|
|
|
1.42%
|
|
33.6 years
|
|
$
|
295,759
|
|
|
RREF CDO 2007-1 Senior Notes
(2)
|
225,983
|
|
|
0.81%
|
|
33.8 years
|
|
292,980
|
|
||
|
Apidos CDO I Senior Notes
(3)
|
202,969
|
|
|
1.07%
|
|
4.6 years
|
|
217,745
|
|
||
|
Apidos CDO III Senior Notes
(4)
|
221,304
|
|
|
0.80%
|
|
7.5 years
|
|
232,655
|
|
||
|
Apidos Cinco CDO Senior Notes
(5)
|
320,550
|
|
|
0.82%
|
|
7.4 years
|
|
344,105
|
|
||
|
Apidos CLO VIII Senior Notes
(6)
|
300,951
|
|
|
2.16%
|
|
8.8 years
|
|
351,014
|
|
||
|
Apidos CLO VIII Securitized Borrowings
(10)
|
20,047
|
|
|
15.27%
|
|
8.8 years
|
|
—
|
|
||
|
Whitney CLO I Senior Notes
(9)
|
171,555
|
|
|
1.82%
|
|
4.2 years
|
|
191,704
|
|
||
|
Whitney CLO I Securitized Borrowings
(9)
|
5,860
|
|
|
9.50%
|
|
4.2 years
|
|
—
|
|
||
|
Unsecured Junior Subordinated Debentures
(7)
|
50,814
|
|
|
4.26%
|
|
23.7 years
|
|
—
|
|
||
|
Repurchase Agreements
(8)
|
106,303
|
|
|
2.28%
|
|
18 days
|
|
145,234
|
|
||
|
Mortgage Payable
|
13,600
|
|
|
4.17%
|
|
5.6 years
|
|
18,100
|
|
||
|
Total
|
$
|
1,785,600
|
|
|
1.62%
|
|
12.5 years
|
|
$
|
2,089,296
|
|
|
|
|
(1)
|
Amount represents principal outstanding of
$95.4 million
and
$146.4 million
less unamortized issuance costs of
$268,000
and
$728,000
as of
September 30, 2013
and
December 31, 2012
, respectively. This CDO transaction closed in August 2006.
|
|
(2)
|
Amount represents principal outstanding of
$179.4 million
and
$227.4 million
less unamortized issuance costs of
$786,000
and
$1.4 million
as of
September 30, 2013
and
December 31, 2012
, respectively. This CDO transaction closed in June 2007.
|
|
(3)
|
Amount represents principal outstanding of
$101.8 million
and
$203.2 million
less unamortized issuance costs of
$0
and
$274,000
as of
September 30, 2013
and
December 31, 2012
, respectively. This CDO transaction closed in August 2005.
|
|
(4)
|
Amount represents principal outstanding of
$146.1 million
and
$222.0 million
less unamortized issuance costs of
$205,000
and
$659,000
as of
September 30, 2013
and
December 31, 2012
, respectively. This CDO transaction closed in May 2006.
|
|
(5)
|
Amount represents principal outstanding of
$322.0 million
and
$322.0 million
less unamortized issuance costs of
$1.0 million
and
$1.5 million
as of
September 30, 2013
and
December 31, 2012
, respectively. This CDO transaction closed in May 2007.
|
|
(6)
|
Amount represents principal outstanding of
$317.6 million
and
$317.6 million
, less unamortized issuance costs of
$4.1 million
and
$4.7 million
, and less unamortized discounts of
$10.6 million
and
$11.9 million
as of
September 30, 2013
and
December 31, 2012
, respectively. This CDO transaction closed in October 2011. Apidos CLO VIII was called and the notes were paid in full in October 2013.
|
|
(7)
|
Amount represents junior subordinated debentures issued to RCT I and RCT II in May 2006 and September 2006, respectively.
|
|
(8)
|
Amount represents principal outstanding of
$52.7 million
and
$47.5 million
less unamortized deferred debt costs of
$47,000
and
$23,000
plus accrued interest costs of
$25,000
and
$27,000
related to CMBS repurchase facilities as of
September 30, 2013
and
December 31, 2012
, respectively, and principal outstanding of
$153.8 million
and
$59.1 million
less unamortized deferred debt costs of
$1.3 million
and
$348,000
plus accrued interest costs of
$161,000
and
$79,000
related to CRE repurchase facilities as of
September 30, 2013
and
December 31, 2012
. Amount does not reflect CMBS repurchase agreement borrowings that are components of Linked Transactions. At
September 30, 2013
and
December 31, 2012
, the Company had repurchase agreements of
$63.7 million
and
$20.4 million
and accrued interest costs of
$41,000
and
$10,000
, respectively, that were linked to CMBS purchases and accounted for as Linked Transactions, and, as such, the linked repurchase agreements are not included in the above table. (See Note 20).
|
|
(9)
|
Amount represents principal outstanding of
$174.1 million
less unamortized discounts of
$2.5 million
as of
December 31, 2012
. In September 2013, the Company called and liquidated Whitney CLO I. As a result, substantially all of the remaining assets were sold and the balance on the outstanding notes totaling
$103.7 million
was paid down.
|
|
(10)
|
The securitized borrowings are collateralized by the same assets as the Apidos CLO VIII Senior Notes and the Whitney CLO I Senior Notes, respectively.
|
|
|
Amount at
Risk
(1)
|
|
Weighted
Average
Maturity in Days
|
|
Weighted
Average
Interest Rate
|
|||
|
September 30, 2013:
|
|
|
|
|
|
|||
|
Wells Fargo Bank, National Association.
(2)
|
$
|
11,195
|
|
|
18
|
|
1.30
|
%
|
|
|
|
|
|
|
|
|||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
Wells Fargo Bank, National Association.
(2)
|
$
|
10,722
|
|
|
18
|
|
1.53
|
%
|
|
|
|
(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.
|
|
(2)
|
$9.3 million
and
$12.2 million
of linked repurchase agreement borrowings are being included as derivative instruments as of
September 30, 2013
and
December 31, 2012
, respectively, (see Note 20).
|
|
|
Amount at
Risk
(1)
|
|
Weighted
Average
Maturity in Days
|
|
Weighted
Average
Interest Rate
|
|||
|
September 30, 2013:
|
|
|
|
|
|
|||
|
Wells Fargo
|
$
|
66,619
|
|
|
18
|
|
2.61
|
%
|
|
|
|
|
|
|
|
|||
|
December 31, 2012
|
|
|
|
|
|
|||
|
Wells Fargo
|
$
|
26,332
|
|
|
18
|
|
2.88
|
%
|
|
|
|
(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.
|
|
|
Amount at
Risk
(1)
|
|
Weighted
Average
Maturity in Days
|
|
Weighted
Average
Interest Rate
|
|||
|
September 30, 2013:
|
|
|
|
|
|
|||
|
JP Morgan Securities, LLC
(2)
|
$
|
9,696
|
|
|
30
|
|
0.98
|
%
|
|
|
|
|
|
|
|
|||
|
December 31, 2012:
|
|
|
|
|
|
|||
|
JP Morgan Securities, LLC
(2)
|
$
|
2,544
|
|
|
11
|
|
1.01
|
%
|
|
|
|
(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.
|
|
(2)
|
$17.8 million
and
$4.7 million
linked repurchase agreement borrowings are being included as derivative instruments as of
September 30, 2013
and
December 31, 2012
. (See Note 20).
|
|
|
Amount at
Risk
(1)
|
|
Weighted
Average
Maturity in Days
|
|
Weighted
Average
Interest Rate
|
|||
|
September 30, 2013:
|
|
|
|
|
|
|||
|
Wells Fargo Securities, LLC
(2)
|
$
|
10,854
|
|
|
30
|
|
1.19
|
%
|
|
|
|
|
|
|
|
|||
|
December 31, 2012:
|
|
|
|
|
|
|||
|
Wells Fargo Securities, LLC
(2)
|
$
|
1,956
|
|
|
28
|
|
1.46
|
%
|
|
|
|
(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.
|
|
(2)
|
$21.5 million
and
$3.5 million
of linked repurchase agreement borrowings are being included as derivative instruments as of
September 30, 2013
and
December 31, 2012
. (See Note 20).
|
|
|
Amount at
Risk
(1)
|
|
Weighted
Average
Maturity in Days
|
|
Weighted
Average
Interest Rate
|
|||
|
September 30, 2013:
|
|
|
|
|
|
|||
|
Deutsche Bank Securities, Inc.
|
$
|
9,276
|
|
|
19
|
|
1.45
|
%
|
|
|
|
|
|
|
|
|||
|
December 31, 2012
|
|
|
|
|
|
|||
|
Deutsche Bank Securities, Inc.
|
$
|
2,069
|
|
|
7
|
|
1.46
|
%
|
|
|
|
(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.
|
|
|
Non-Employee Directors
|
|
Non-Employees
|
|
Total
|
|||
|
Unvested shares as of January 1, 2013
|
19,509
|
|
|
3,288,834
|
|
|
3,308,343
|
|
|
Issued
|
38,704
|
|
|
211,719
|
|
|
250,423
|
|
|
Vested
|
(19,509
|
)
|
|
(484,132
|
)
|
|
(503,641
|
)
|
|
Forfeited
|
—
|
|
|
(8,782
|
)
|
|
(8,782
|
)
|
|
Unvested shares as of September 30, 2013
|
38,704
|
|
|
3,007,639
|
|
|
3,046,343
|
|
|
Unvested Options
|
Options
|
|
Weighted Average Grant
Date Fair Value
|
|||
|
Unvested at January 1, 2013
|
26,667
|
|
|
$
|
6.40
|
|
|
Granted
|
—
|
|
|
|
|
|
|
Vested
|
(13,333
|
)
|
|
6.40
|
|
|
|
Forfeited
|
—
|
|
|
—
|
|
|
|
Unvested at September 30, 2013
|
13,334
|
|
|
$
|
6.40
|
|
|
Vested Options
|
|
Number of Options
|
|
Weighted
Average
Exercise Price
|
|
Weighted
Average
Remaining
Contractual
Term (in years)
|
|
Aggregate
Intrinsic
Value
(in thousands)
|
|||||
|
Vested as of January 1, 2013
|
|
614,999
|
|
|
$
|
14.80
|
|
|
|
|
|
||
|
Vested
|
|
13,333
|
|
|
$
|
6.40
|
|
|
|
|
|
||
|
Exercised
|
|
—
|
|
|
|
|
|
|
|
|
|||
|
Forfeited
|
|
(1,000
|
)
|
|
$
|
15.00
|
|
|
|
|
|
||
|
Vested at September 30, 2013
|
|
627,332
|
|
|
$
|
14.62
|
|
|
2
|
|
$
|
67
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Options granted to Manager and non-employees
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
1
|
|
|
Restricted shares granted to Manager and non-employees
|
2,052
|
|
|
1,376
|
|
|
7,704
|
|
|
3,327
|
|
||||
|
Restricted shares granted to non-employee directors
|
64
|
|
|
28
|
|
|
155
|
|
|
84
|
|
||||
|
Total equity compensation expense
|
$
|
2,120
|
|
|
$
|
1,404
|
|
|
$
|
7,866
|
|
|
$
|
3,412
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Basic:
|
|
|
|
|
|
|
|
||||||||
|
Net income allocable to common shares
|
$
|
22,121
|
|
|
$
|
18,152
|
|
|
$
|
40,180
|
|
|
$
|
49,058
|
|
|
Weighted average number of shares outstanding
|
124,212,032
|
|
|
89,066,927
|
|
|
116,471,142
|
|
|
84,594,892
|
|
||||
|
Basic net income per share
|
$
|
0.18
|
|
|
$
|
0.20
|
|
|
$
|
0.34
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted:
|
|
|
|
|
|
|
|
|
|||||||
|
Net income allocable to common shares
|
$
|
22,121
|
|
|
$
|
18,152
|
|
|
$
|
40,180
|
|
|
$
|
49,058
|
|
|
Weighted average number of shares outstanding
|
124,212,032
|
|
|
89,066,927
|
|
|
116,471,142
|
|
|
84,594,892
|
|
||||
|
Additional shares due to assumed conversion of dilutive instruments
|
1,860,650
|
|
|
898,753
|
|
|
1,502,836
|
|
|
770,451
|
|
||||
|
Adjusted weighted-average number of common shares outstanding
|
126,072,682
|
|
|
89,965,680
|
|
|
117,973,978
|
|
|
85,365,343
|
|
||||
|
Diluted net income per share
|
$
|
0.18
|
|
|
$
|
0.20
|
|
|
$
|
0.34
|
|
|
$
|
0.57
|
|
|
|
Net unrealized (loss) gain on derivatives
|
|
Net unrealized (loss) gain on securities,
available-for-sale |
|
Foreign Currency Translation
|
|
Net unrealized (loss) gain
|
||||||||
|
January 1, 2013
|
$
|
(15,595
|
)
|
|
$
|
(11,483
|
)
|
|
$
|
—
|
|
|
$
|
(27,078
|
)
|
|
Other comprehensive gain/(loss) before reclassifications
|
2,480
|
|
|
11,644
|
|
|
(23
|
)
|
|
14,101
|
|
||||
|
Amounts reclassified from accumulated other
comprehensive income |
322
|
|
|
(4,728
|
)
|
|
—
|
|
|
(4,406
|
)
|
||||
|
Net current-period other comprehensive income
|
2,802
|
|
|
6,916
|
|
|
(23
|
)
|
|
9,695
|
|
||||
|
September 30, 2013
|
$
|
(12,793
|
)
|
|
$
|
(4,567
|
)
|
|
$
|
(23
|
)
|
|
$
|
(17,383
|
)
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Investment securities, trading
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,099
|
|
|
$
|
12,099
|
|
|
Investment securities available-for-sale
|
4,972
|
|
|
85,826
|
|
|
129,886
|
|
|
220,684
|
|
||||
|
CMBS - linked transactions
|
—
|
|
|
9,410
|
|
|
20,568
|
|
|
29,978
|
|
||||
|
Total assets at fair value
|
$
|
4,972
|
|
|
$
|
95,236
|
|
|
$
|
162,553
|
|
|
$
|
262,761
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivatives (net)
|
$
|
—
|
|
|
$
|
442
|
|
|
$
|
11,766
|
|
|
$
|
12,208
|
|
|
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
442
|
|
|
$
|
11,766
|
|
|
$
|
12,208
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Investment securities, trading
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,843
|
|
|
$
|
24,843
|
|
|
Investment securities available-for-sale
|
9,757
|
|
|
132,561
|
|
|
89,272
|
|
|
231,590
|
|
||||
|
CMBS - linked transactions
|
—
|
|
|
4,802
|
|
|
2,033
|
|
|
6,835
|
|
||||
|
Total assets at fair value
|
$
|
9,757
|
|
|
$
|
137,363
|
|
|
$
|
116,148
|
|
|
$
|
263,268
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Derivatives (net)
|
$
|
—
|
|
|
$
|
610
|
|
|
$
|
14,077
|
|
|
$
|
14,687
|
|
|
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
610
|
|
|
$
|
14,077
|
|
|
$
|
14,687
|
|
|
|
Level 3
|
||
|
Beginning balance, January 1, 2013
|
$
|
116,148
|
|
|
Total gains or losses (realized/unrealized):
|
|
|
|
|
Included in earnings
|
8,530
|
|
|
|
Purchases
|
89,514
|
|
|
|
Sales
|
(30,196
|
)
|
|
|
Paydowns
|
(20,186
|
)
|
|
|
Unrealized gains (losses) – included in accumulated other comprehensive income
|
(1,257
|
)
|
|
|
Transfers from level 2
|
—
|
|
|
|
Ending balance, September 30, 2013
|
$
|
162,553
|
|
|
|
Level 3
|
||
|
Beginning balance, January 1, 2013
|
$
|
14,077
|
|
|
Unrealized gains – included in accumulated other comprehensive income
|
(2,311
|
)
|
|
|
Ending balance, September 30, 2013
|
$
|
11,766
|
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||||||
|
Assets
:
|
|
|
|
|
|
|
|
||||||||
|
Loans held for sale
|
$
|
—
|
|
|
$
|
332,351
|
|
|
$
|
—
|
|
|
$
|
332,351
|
|
|
Impaired loans
|
—
|
|
|
1,046
|
|
|
—
|
|
|
1,046
|
|
||||
|
Total assets at fair value
|
$
|
—
|
|
|
$
|
333,397
|
|
|
$
|
—
|
|
|
$
|
333,397
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Assets
:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans held for sale
|
$
|
—
|
|
|
$
|
14,894
|
|
|
$
|
34,000
|
|
|
$
|
48,894
|
|
|
Impaired loans
|
—
|
|
|
4,366
|
|
|
21,000
|
|
|
25,366
|
|
||||
|
Total assets at fair value
|
$
|
—
|
|
|
$
|
19,260
|
|
|
$
|
55,000
|
|
|
$
|
74,260
|
|
|
|
Fair Value at
September 30, 2013
|
|
Valuation Technique
|
|
Significant Unobservable Inputs
|
|
Significant
Unobservable
Input Value
|
||
|
Interest rate swap agreements
|
$
|
12,208
|
|
|
Discounted cash flow
|
|
Weighted average credit spreads
|
|
5.00%
|
|
|
|
|
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)
|
||||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans held-for-investment
|
$
|
1,305,739
|
|
|
$
|
1,299,103
|
|
|
$
|
—
|
|
|
$
|
568,545
|
|
|
$
|
730,558
|
|
|
Loans receivable-related party
|
$
|
8,067
|
|
|
$
|
8,067
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,067
|
|
|
CDO notes
|
$
|
1,166,209
|
|
|
$
|
1,020,919
|
|
|
$
|
—
|
|
|
$
|
1,020,919
|
|
|
$
|
—
|
|
|
Junior subordinated notes
|
$
|
50,956
|
|
|
$
|
17,450
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17,450
|
|
|
Repurchase agreement
|
$
|
205,265
|
|
|
$
|
205,265
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
205,265
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans held-for-investment
|
$
|
1,793,780
|
|
|
$
|
1,848,617
|
|
|
$
|
—
|
|
|
$
|
1,186,642
|
|
|
$
|
661,975
|
|
|
Loans receivable-related party
|
$
|
8,324
|
|
|
$
|
8,324
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,324
|
|
|
CDO notes
|
$
|
1,614,883
|
|
|
$
|
1,405,124
|
|
|
$
|
—
|
|
|
$
|
1,405,124
|
|
|
$
|
—
|
|
|
Junior subordinated notes
|
$
|
50,814
|
|
|
$
|
17,308
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17,308
|
|
|
Repurchase agreement
|
$
|
106,303
|
|
|
$
|
106,303
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
106,303
|
|
|
•
|
The Company manages credit risk for its derivative positions on a counterparty-by-counterparty basis (that is, on the basis of its net portfolio exposure with each counterparty), consistent with its risk management strategy for such transactions. The Company manages credit risk by considering indicators of risk such as credit ratings, and by negotiating terms in its ISDA master netting arrangements (or similar agreements) and, if applicable, any associated Credit Support Annex (“CSA”) documentation, with each individual counterparty. Credit risk plays a central role in the decision of which counterparties to consider for such relationships and when deciding with whom it will enter into derivative transactions.
|
|
•
|
Since the effective date of FASB ASC 820, management has monitored and measured credit risk and calculated credit valuation adjustments (“CVAs”) for its derivative transactions on the basis of its relationships at the counterparty portfolio/ISDA master netting arrangement level. Management receives reports from an independent third-party valuation specialist on a monthly basis providing the CVAs at the counterparty portfolio level for purposes of reviewing and managing its credit risk exposures. Since the portfolio exception applies only to the fair value measurement and not to financial statement presentation, the portfolio-level adjustments are then allocated in a reasonable and consistent manner each period to the individual assets or liabilities that make up the group, in accordance with other applicable accounting guidance and the Company’s accounting policy elections.
|
|
•
|
Derivative transactions are required under FASB ASC 815 to be measured at fair value in the statement of financial position each reporting period.
|
|
|
Liability Derivatives
|
||||||||
|
|
Notional
Amount
|
|
Balance Sheet Location
|
|
Fair Value
|
||||
|
|
|
|
|
|
|
||||
|
Interest rate swap contracts
|
$
|
130,785
|
|
|
Derivatives, at fair value
|
|
$
|
(12,208
|
)
|
|
|
|
|
Accumulated other comprehensive loss
|
|
$
|
12,793
|
|
||
|
|
Liability Derivatives
|
||||||||
|
|
Notional
Amount
|
|
|
|
Unrealized
Loss
(1)
|
||||
|
Interest rate swap contracts
|
$
|
130,785
|
|
|
Interest expense
|
|
$
|
5,118
|
|
|
|
|
|
Asset Derivatives
|
||||||
|
|
Designation
|
|
Balance Sheet Location
|
|
Fair Value
|
||
|
As of September 30, 2013
|
|
|
|
|
|
||
|
Linked Transactions at fair value
|
Non-Hedging
|
|
Linked Transactions, net at fair value
|
|
$
|
29,978
|
|
|
As of December 31, 2012
|
|
|
|
|
|
||
|
Linked Transactions at fair value
|
Non-Hedging
|
|
Linked Transactions, net at fair value
|
|
$
|
6,835
|
|
|
|
Asset Derivatives
|
||||||
|
|
Designation
|
|
Statement of Operations Location
|
|
Revenues
(1)
|
||
|
Linked Transactions at fair value, 2013
|
Non-Hedging
|
|
Unrealized gain/(loss) and net interest
income on linked transactions, net
|
|
$
|
(4,343
|
)
|
|
Linked Transactions at fair value, 2012
|
Non-Hedging
|
|
Unrealized gain/(loss) and net interest
income on linked transactions, net
|
|
$
|
386
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Components of Unrealized Net Gains and Net Interest
|
|
|
|
|
|
|
|
|
||||||||
|
Income (Expense) from Linked Transactions
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income attributable to CMBS underlying
linked transactions
|
|
$
|
801
|
|
|
$
|
193
|
|
|
$
|
2,005
|
|
|
$
|
573
|
|
|
Interest expense attributable to linked repurchase
agreement borrowings underlying linked transactions |
|
(201
|
)
|
|
(60
|
)
|
|
(524
|
)
|
|
(187
|
)
|
||||
|
Change in fair value of linked transactions included in earnings
|
|
561
|
|
|
—
|
|
|
(5,824
|
)
|
|
—
|
|
||||
|
Unrealized (loss) gain and net interest income from linked transactions, net
|
|
$
|
1,161
|
|
|
$
|
133
|
|
|
$
|
(4,343
|
)
|
|
$
|
386
|
|
|
|
Amortized
Cost
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair Value
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||||||
|
CMBS linked transactions
|
$
|
98,954
|
|
|
$
|
184
|
|
|
$
|
(5,659
|
)
|
|
$
|
93,479
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
CMBS linked transactions
|
$
|
27,082
|
|
|
$
|
190
|
|
|
$
|
(22
|
)
|
|
$
|
27,250
|
|
|
Weighted Average Life
|
Fair Value
|
|
Amortized
Cost
|
|
Weighted
Average
Coupon
|
||||
|
September 30, 2013:
|
|
|
|
|
|
||||
|
Less than one year
|
$
|
3,411
|
|
|
$
|
3,389
|
|
|
5.28%
|
|
Greater than one year and less than five years
|
20,483
|
|
|
20,716
|
|
|
5.21%
|
||
|
Greater than five years and less than ten years
|
55,996
|
|
|
59,695
|
|
|
2.88%
|
||
|
Greater than ten years
|
13,589
|
|
|
15,154
|
|
|
3.34%
|
||
|
Total
|
$
|
93,479
|
|
|
$
|
98,954
|
|
|
3.53%
|
|
|
|
|
|
|
|
||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
||
|
Less than one year
|
$
|
9,827
|
|
|
$
|
9,822
|
|
|
5.09%
|
|
Greater than one year and less than five years
|
5,444
|
|
|
5,446
|
|
|
6.11%
|
||
|
Greater than five years and less than ten years
|
11,979
|
|
|
11,814
|
|
|
2.69%
|
||
|
Total
|
$
|
27,250
|
|
|
$
|
27,082
|
|
|
4.23%
|
|
|
Less than 12 Months
|
|
More than 12 Months
|
|
Total
|
||||||||||||||||||
|
|
Fair Value
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
|
Gross
Unrealized
Losses
|
||||||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CMBS Linked Transactions
|
$
|
76,779
|
|
|
$
|
(5,659
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
76,779
|
|
|
$
|
(5,659
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
CMBS Linked Transactions
|
$
|
20,894
|
|
|
$
|
(22
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,894
|
|
|
$
|
(22
|
)
|
|
|
Fair Value at
|
|
|
|
|
|
MTM
|
|
Fair Value at
|
||||||||||
|
|
December 31, 2012
|
|
Net
Purchases
|
|
Upgrades/
Downgrades
|
|
Change
Same Ratings
|
|
September 30, 2013
|
||||||||||
|
Moody's Ratings Category:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Aaa
|
$
|
14,585
|
|
|
$
|
10,090
|
|
|
$
|
—
|
|
|
$
|
5,204
|
|
|
$
|
29,879
|
|
|
Aa1 through Aa3
|
—
|
|
|
8,925
|
|
|
—
|
|
|
—
|
|
|
8,925
|
|
|||||
|
A1 through A3
|
5,444
|
|
|
—
|
|
|
—
|
|
|
(5,444
|
)
|
|
—
|
|
|||||
|
Baa1 through Baa3
|
—
|
|
|
—
|
|
|
(5,452
|
)
|
|
10,903
|
|
|
5,451
|
|
|||||
|
Ba1 through Ba3
|
—
|
|
|
8,939
|
|
|
—
|
|
|
—
|
|
|
8,939
|
|
|||||
|
B1 through B3
|
—
|
|
|
12,235
|
|
|
—
|
|
|
—
|
|
|
12,235
|
|
|||||
|
Non-Rated
|
7,221
|
|
|
16,783
|
|
|
—
|
|
|
4,046
|
|
|
28,050
|
|
|||||
|
Total
|
$
|
27,250
|
|
|
$
|
56,972
|
|
|
$
|
(5,452
|
)
|
|
$
|
14,709
|
|
|
$
|
93,479
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
S&P Ratings Category:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
AAA
|
$
|
21,806
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
732
|
|
|
$
|
22,538
|
|
|
BBB+ through BBB-
|
—
|
|
|
9,942
|
|
|
—
|
|
|
—
|
|
|
9,942
|
|
|||||
|
B+ through B-
|
5,444
|
|
|
11,485
|
|
|
—
|
|
|
8
|
|
|
16,937
|
|
|||||
|
Non-Rated
|
—
|
|
|
35,544
|
|
|
—
|
|
|
8,518
|
|
|
44,062
|
|
|||||
|
Total
|
$
|
27,250
|
|
|
$
|
56,971
|
|
|
$
|
—
|
|
|
$
|
9,258
|
|
|
$
|
93,479
|
|
|
|
|
As of
|
|
As of
|
||||||||||
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||
|
Maturity or Repricing
|
|
Balance (1)
|
|
Weighted
Average
Interest Rate
|
|
Balance (1)
|
|
Weighted
Average
Interest Rate
|
||||||
|
Within 30 days
|
|
$
|
63,760
|
|
|
1.25
|
%
|
|
$
|
20,415
|
|
|
1.40
|
%
|
|
>30 days to 90 days
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
||
|
Total
|
|
$
|
63,760
|
|
|
—
|
%
|
|
$
|
20,415
|
|
|
1.40
|
%
|
|
|
|
|
|
|
|
|
|
|
|
(iv)
Gross Amounts Not Offset in the Consolidated Balance Sheet |
|
|
||||||||||||||
|
|
|
(i)
Gross Amounts of Recognized Liabilities |
|
(ii)
Gross Amounts Offset in the Consolidated Balance Sheet |
|
(iii) = (i) - (ii)
Net Amounts of Liabilities Presented in the Consolidated Balance Sheet |
|
Financial
Instruments (1) |
|
Cash
Collateral Pledged (1) |
|
(v) = (iii) - (iv)
Net Amount |
||||||||||||
|
September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Derivative hedging instruments,
at fair value (2) |
|
$
|
12,208
|
|
|
$
|
—
|
|
|
$
|
12,208
|
|
|
$
|
—
|
|
|
$
|
500
|
|
|
$
|
11,708
|
|
|
Repurchase agreements (3)
|
|
205,265
|
|
|
—
|
|
|
205,265
|
|
|
205,265
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
$
|
217,473
|
|
|
$
|
—
|
|
|
$
|
217,473
|
|
|
$
|
205,265
|
|
|
$
|
500
|
|
|
$
|
11,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Derivative hedging instruments,
at fair value (2) |
|
$
|
14,687
|
|
|
$
|
—
|
|
|
$
|
14,687
|
|
|
$
|
—
|
|
|
$
|
500
|
|
|
$
|
14,187
|
|
|
Repurchase agreements (3)
|
|
106,303
|
|
|
—
|
|
|
106,303
|
|
|
106,303
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
$
|
120,990
|
|
|
$
|
—
|
|
|
$
|
120,990
|
|
|
$
|
106,303
|
|
|
$
|
500
|
|
|
$
|
14,187
|
|
|
|
|
(1)
|
Amounts disclosed in the Financial Instruments column of the table above represents collateral pledged that is available to be offset against liability balances associated with repurchase agreement and derivative transactions. Amounts disclosed in the Cash Collateral Pledged column of the table above represents amounts pledged as collateral against derivative transactions.
|
|
(2)
|
The fair value of securities pledged against the Company's swaps was
$8.3 million
and
$13.1 million
at
September 30, 2013
and
December 31, 2012
, respectively.
|
|
(3)
|
The fair value of securities pledged against the Company's repurchase agreements was
$284.3 million
and
$145.2 million
at
September 30, 2013
and
December 31, 2012
, respectively.
|
|
ITEM 2 .
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||
|
|
|
September 30, 2013
|
|
September 30, 2012
|
||||||||||||||||
|
|
|
Interest
|
|
Weighted Average
|
|
Interest
|
|
Weighted Average
|
||||||||||||
|
|
|
Income
|
|
Yield
|
|
Balance
|
|
Income
|
|
Yield
|
|
Balance
|
||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income from loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Bank loans
|
|
$
|
12,196
|
|
|
4.95%
|
|
$
|
966,233
|
|
|
$
|
13,666
|
|
|
4.63%
|
|
$
|
1,152,678
|
|
|
Commercial real estate loans
|
|
12,178
|
|
|
6.15%
|
|
$
|
771,903
|
|
|
10,464
|
|
|
5.74%
|
|
$
|
714,871
|
|
||
|
Total Interest income from loans
|
|
24,374
|
|
|
|
|
|
|
24,130
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income from securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
CMBS-private placement
|
|
2,910
|
|
|
4.93%
|
|
$
|
237,595
|
|
|
2,896
|
|
|
5.31%
|
|
$
|
217,362
|
|
||
|
ABS
|
|
290
|
|
|
4.19%
|
|
$
|
27,359
|
|
|
348
|
|
|
4.29%
|
|
$
|
31,044
|
|
||
|
Corporate bonds
|
|
143
|
|
|
5.57%
|
|
$
|
10,329
|
|
|
25
|
|
|
13.95%
|
|
$
|
690
|
|
||
|
Residential mortgage-backed securities, or RMBS
|
|
68
|
|
|
2.94%
|
|
$
|
9,273
|
|
|
295
|
|
|
5.47%
|
|
$
|
21,853
|
|
||
|
Total interest income from securities
|
|
3,411
|
|
|
|
|
|
|
3,564
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income - other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Preference payments on structured notes
|
|
572
|
|
|
6.06%
|
|
$
|
37,729
|
|
|
2,159
|
|
|
15.44%
|
|
$
|
55,941
|
|
||
|
Temporary investment in over-night repurchase agreements
|
|
77
|
|
|
N/A
|
|
N/A
|
|
59
|
|
|
N/A
|
|
N/A
|
||||||
|
Total interest income - other
|
|
649
|
|
|
|
|
|
|
2,218
|
|
|
|
|
|
||||||
|
Total interest income
|
|
$
|
28,434
|
|
|
|
|
|
|
$
|
29,912
|
|
|
|
|
|
||||
|
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
|
|
September 30, 2013
|
|
September 30, 2012
|
||||||||||||||||
|
|
|
Interest
|
|
Weighted Average
|
|
Interest
|
|
Weighted Average
|
||||||||||||
|
|
|
Income
|
|
Yield
|
|
Balance
|
|
Income
|
|
Yield
|
|
Balance
|
||||||||
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income from loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Bank loans
|
|
$
|
45,399
|
|
|
5.62%
|
|
$
|
1,065,656
|
|
|
$
|
43,242
|
|
|
4.83%
|
|
$
|
1,175,976
|
|
|
Commercial real estate loans
|
|
32,971
|
|
|
5.82%
|
|
$
|
737,263
|
|
|
27,515
|
|
|
5.22%
|
|
$
|
692,894
|
|
||
|
Total Interest income from loans
|
|
78,370
|
|
|
|
|
|
|
70,757
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income from securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
CMBS-private placement
|
|
8,515
|
|
|
5.04%
|
|
$
|
227,907
|
|
|
8,384
|
|
|
5.27%
|
|
$
|
213,630
|
|
||
|
ABS
|
|
1,058
|
|
|
5.19%
|
|
$
|
27,052
|
|
|
1,131
|
|
|
4.69%
|
|
$
|
31,762
|
|
||
|
Corporate bonds
|
|
739
|
|
|
3.8%
|
|
$
|
25,872
|
|
|
110
|
|
|
14.71%
|
|
$
|
1,008
|
|
||
|
Residential mortgage-backed securities, or RMBS
|
|
637
|
|
|
6.35%
|
|
$
|
13,393
|
|
|
895
|
|
|
2.96%
|
|
$
|
40,284
|
|
||
|
Total interest income from securities
|
|
10,949
|
|
|
|
|
|
|
10,520
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income - other:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Preference payments on structured notes
|
|
2,932
|
|
|
9.54%
|
|
$
|
40,969
|
|
|
8,040
|
|
|
18.72%
|
|
$
|
57,264
|
|
||
|
Temporary investment in over-night repurchase agreements
|
|
218
|
|
|
N/A
|
|
N/A
|
|
164
|
|
|
N/A
|
|
N/A
|
||||||
|
Total interest income - other
|
|
3,150
|
|
|
|
|
|
|
8,204
|
|
|
|
|
|
||||||
|
Total interest income
|
|
$
|
92,469
|
|
|
|
|
|
|
$
|
89,481
|
|
|
|
|
|
||||
|
Type of Security
|
|
Coupon
Interest
|
|
Unamortized
(Discount)
Premium
|
|
Net
Amortization/
Accretion
|
|
Interest
Income
|
|
Fee
Income
|
|
Total
|
|||||||||||
|
Three Months Ended September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Bank loans
|
|
4.23
|
%
|
|
$
|
(5,010
|
)
|
|
$
|
1,369
|
|
|
$
|
10,464
|
|
|
$
|
363
|
|
|
$
|
12,196
|
|
|
Commercial real estate loans
|
|
5.75
|
%
|
|
$
|
(101
|
)
|
|
9
|
|
|
11,820
|
|
|
349
|
|
|
12,178
|
|
||||
|
Total interest income from loans
|
|
|
|
|
|
1,378
|
|
|
22,284
|
|
|
712
|
|
|
24,374
|
|
|||||||
|
CMBS-private placement
|
|
3.69
|
%
|
|
$
|
(7,023
|
)
|
|
505
|
|
|
2,405
|
|
|
—
|
|
|
2,910
|
|
||||
|
ABS
|
|
2.06
|
%
|
|
$
|
(2,620
|
)
|
|
145
|
|
|
145
|
|
|
—
|
|
|
290
|
|
||||
|
Corporate bonds
|
|
5.95
|
%
|
|
$
|
(154
|
)
|
|
(9
|
)
|
|
152
|
|
|
—
|
|
|
143
|
|
||||
|
Residential mortgage-backed securities,
or RMBS
|
|
|
|
|
|
—
|
|
|
68
|
|
|
—
|
|
|
68
|
|
|||||||
|
Total interest income from securities
|
|
|
|
|
|
641
|
|
|
2,770
|
|
|
—
|
|
|
3,411
|
|
|||||||
|
Preference payments on
structured notes
|
|
|
|
|
|
—
|
|
|
572
|
|
|
—
|
|
|
572
|
|
|||||||
|
Other
|
|
|
|
|
|
—
|
|
|
77
|
|
|
—
|
|
|
77
|
|
|||||||
|
Total interest income - other
|
|
|
|
|
|
—
|
|
|
649
|
|
|
—
|
|
|
649
|
|
|||||||
|
Total interest income
|
|
|
|
|
|
$
|
2,019
|
|
|
$
|
25,703
|
|
|
$
|
712
|
|
|
$
|
28,434
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Three Months Ended September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Bank loans
|
|
4.35
|
%
|
|
$
|
(20,110
|
)
|
|
$
|
2,717
|
|
|
$
|
10,606
|
|
|
$
|
343
|
|
|
$
|
13,666
|
|
|
Commercial real estate loans
|
|
5.18
|
%
|
|
$
|
(135
|
)
|
|
8
|
|
|
9,494
|
|
|
962
|
|
|
10,464
|
|
||||
|
Total interest income from loans
|
|
|
|
|
|
2,725
|
|
|
20,100
|
|
|
1,305
|
|
|
24,130
|
|
|||||||
|
CMBS-private placement
|
|
3.53
|
%
|
|
$
|
(12,238
|
)
|
|
715
|
|
|
2,181
|
|
|
—
|
|
|
2,896
|
|
||||
|
ABS
|
|
2.24
|
%
|
|
$
|
(3,304
|
)
|
|
169
|
|
|
179
|
|
|
—
|
|
|
348
|
|
||||
|
Corporate bonds
|
|
7.61
|
%
|
|
$
|
(10,929
|
)
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
||||
|
Residential mortgage-backed securities,
or RMBS
|
|
|
|
|
|
—
|
|
|
295
|
|
|
—
|
|
|
295
|
|
|||||||
|
Total interest income from securities
|
|
|
|
|
|
884
|
|
|
2,680
|
|
|
—
|
|
|
3,564
|
|
|||||||
|
Preference payments on
structured notes
|
|
|
|
|
|
—
|
|
|
2,159
|
|
|
—
|
|
|
2,159
|
|
|||||||
|
Other
|
|
|
|
|
|
—
|
|
|
59
|
|
|
—
|
|
|
59
|
|
|||||||
|
Total interest income - other
|
|
|
|
|
|
—
|
|
|
2,218
|
|
|
—
|
|
|
2,218
|
|
|||||||
|
Total interest income
|
|
|
|
|
|
$
|
3,609
|
|
|
$
|
24,998
|
|
|
$
|
1,305
|
|
|
$
|
29,912
|
|
|||
|
Type of Security
|
|
Coupon
Interest
|
|
Unamortized
(Discount)
Premium
|
|
Net
Amortization/
Accretion
|
|
Interest
Income
|
|
Fee
Income
|
|
Total
|
|||||||||||
|
Nine Months Ended September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Bank loans
|
|
4.28
|
%
|
|
$
|
(5,010
|
)
|
|
$
|
8,281
|
|
|
$
|
34,725
|
|
|
$
|
2,393
|
|
|
$
|
45,399
|
|
|
Commercial real estate loans
|
|
5.56
|
%
|
|
$
|
(101
|
)
|
|
26
|
|
|
31,601
|
|
|
1,344
|
|
|
32,971
|
|
||||
|
Total interest income from loans
|
|
|
|
|
|
8,307
|
|
|
66,326
|
|
|
3,737
|
|
|
78,370
|
|
|||||||
|
CMBS-private placement
|
|
3.68
|
%
|
|
$
|
(7,023
|
)
|
|
1,657
|
|
|
6,858
|
|
|
—
|
|
|
8,515
|
|
||||
|
ABS
|
|
2.06
|
%
|
|
$
|
(2,620
|
)
|
|
493
|
|
|
565
|
|
|
—
|
|
|
1,058
|
|
||||
|
Corporate bonds
|
|
3.92
|
%
|
|
$
|
(154
|
)
|
|
(23
|
)
|
|
762
|
|
|
—
|
|
|
739
|
|
||||
|
Residential mortgage-backed securities,
or RMBS
|
|
|
|
|
|
—
|
|
|
637
|
|
|
—
|
|
|
637
|
|
|||||||
|
Total interest income from securities
|
|
|
|
|
|
2,127
|
|
|
8,822
|
|
|
—
|
|
|
10,949
|
|
|||||||
|
Preference payments on
structured notes
|
|
|
|
|
|
—
|
|
|
2,932
|
|
|
—
|
|
|
2,932
|
|
|||||||
|
Other
|
|
|
|
|
|
—
|
|
|
218
|
|
|
—
|
|
|
218
|
|
|||||||
|
Total interest income - other
|
|
|
|
|
|
—
|
|
|
3,150
|
|
|
—
|
|
|
3,150
|
|
|||||||
|
Total interest income
|
|
|
|
|
|
$
|
10,434
|
|
|
$
|
78,298
|
|
|
$
|
3,737
|
|
|
$
|
92,469
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Nine Months Ended September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Bank loans
|
|
4.23
|
%
|
|
$
|
(20,110
|
)
|
|
$
|
10,714
|
|
|
$
|
31,469
|
|
|
$
|
1,059
|
|
|
$
|
43,242
|
|
|
Commercial real estate loans
|
|
5.08
|
%
|
|
$
|
(135
|
)
|
|
24
|
|
|
26,332
|
|
|
1,159
|
|
|
27,515
|
|
||||
|
Total interest income from loans
|
|
|
|
|
|
10,738
|
|
|
57,801
|
|
|
2,218
|
|
|
70,757
|
|
|||||||
|
CMBS-private placement
|
|
3.70
|
%
|
|
$
|
(12,238
|
)
|
|
1,912
|
|
|
6,472
|
|
|
—
|
|
|
8,384
|
|
||||
|
ABS
|
|
2.33
|
%
|
|
$
|
(3,304
|
)
|
|
531
|
|
|
600
|
|
|
—
|
|
|
1,131
|
|
||||
|
Corporate bonds
|
|
7.66
|
%
|
|
$
|
(53,290
|
)
|
|
—
|
|
|
110
|
|
|
—
|
|
|
110
|
|
||||
|
Residential mortgage-backed securities,
or RMBS
|
|
|
|
|
|
—
|
|
|
895
|
|
|
—
|
|
|
895
|
|
|||||||
|
Total interest income from securities
|
|
|
|
|
|
2,443
|
|
|
8,077
|
|
|
—
|
|
|
10,520
|
|
|||||||
|
Preference payments on
structured notes
|
|
|
|
|
|
—
|
|
|
8,040
|
|
|
—
|
|
|
8,040
|
|
|||||||
|
Other
|
|
|
|
|
|
—
|
|
|
164
|
|
|
—
|
|
|
164
|
|
|||||||
|
Total interest income - other
|
|
|
|
|
|
—
|
|
|
8,204
|
|
|
—
|
|
|
8,204
|
|
|||||||
|
Total interest income
|
|
|
|
|
|
$
|
13,181
|
|
|
$
|
74,082
|
|
|
$
|
2,218
|
|
|
$
|
89,481
|
|
|||
|
•
|
an increase in the weighted average yield to
6.15%
and
5.82%
during the
three and nine months ended
September 30, 2013
, respectively, from
5.74%
and
5.22%
during the
three and nine months ended
September 30, 2012
, respectively, as a result of newly originated real estate loans with higher stated interest rates than our legacy portfolio and as a result of exit fees from seven loans that paid off during the
nine months ended
September 30, 2013
; and
|
|
•
|
an increase of
$57.0 million
and
$44.4 million
in the weighted average loan balance to
$771.9 million
and
$737.3 million
for the
three and nine months ended
September 30, 2013
, respectively, from
$714.9 million
and
$692.9 million
for the
three and nine months ended
September 30, 2012
, respectively, as we reinvested proceeds from payoffs and paydowns, classified as restricted CDO cash on our balance sheet, beginning in the fourth quarter of 2011, with the majority of these proceeds being reinvested during the second and third quarters of 2012. In addition, we began to originate new loans financed by our Wells Fargo CRE credit facility coupled with new equity raised in 2012 and 2013.
|
|
•
|
a decrease of
$3.7 million
and
$4.7 million
in the weighted average loan balance to
$27.4 million
and
$27.1 million
for the
three and nine months ended
September 30, 2013
, respectively, from
$31.0 million
and
$31.8 million
for the
three and nine months ended
September 30, 2012
, respectively, as a result of $5.7 million in paydowns from October 2012 through September 2013; and
|
|
•
|
A decrease in the weighted average yield during the three months ended September 30, 2013 to
4.19%
from
4.29%
during the three months ended
September 30, 2012
as a result of a decrease in LIBOR which is a reference index for the rates receivable on these securities. The decrease in LIBOR was entirely offset by an increase in the yield for the nine months ended
September 30, 2013
to
5.19%
from
4.69%
for the nine months ended
September 30, 2012
primarily as a result of paydowns which accelerated accretion income.
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||
|
|
|
September 30, 2013
|
|
September 30, 2012
|
||||||||||||||||||
|
|
|
Interest
|
|
Weighted Average
|
|
Interest
|
|
Weighted Average
|
||||||||||||||
|
|
|
Expense
|
|
Yield
|
|
Balance
|
|
Expense
|
|
Yield
|
|
Balance
|
||||||||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Bank loans
|
|
$
|
6,251
|
|
|
2.59
|
%
|
|
$
|
988,600
|
|
|
$
|
3,600
|
|
|
1.31
|
%
|
|
$
|
1,137,291
|
|
|
Commercial real estate loans
|
|
2,381
|
|
|
2.25
|
%
|
|
$
|
418,461
|
|
|
1,806
|
|
|
1.61
|
%
|
|
$
|
444,205
|
|
||
|
CMBS-private placement
|
|
212
|
|
|
1.65
|
%
|
|
$
|
53,324
|
|
|
271
|
|
|
2.12
|
%
|
|
$
|
47,296
|
|
||
|
Hedging instruments
|
|
1,730
|
|
|
5.48
|
%
|
|
$
|
123,677
|
|
|
1,748
|
|
|
5.18
|
%
|
|
$
|
133,167
|
|
||
|
Securitized borrowings
|
|
441
|
|
|
7.63
|
%
|
|
$
|
23,097
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
||||
|
General
|
|
747
|
|
|
4.52
|
%
|
|
$
|
65,148
|
|
|
783
|
|
|
4.71
|
%
|
|
$
|
65,148
|
|
||
|
Total interest expense
|
|
$
|
11,762
|
|
|
|
|
|
|
$
|
8,208
|
|
|
|
|
|
||||||
|
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||
|
|
|
September 30, 2013
|
|
September 30, 2012
|
||||||||||||||||||
|
|
|
Interest
|
|
Weighted Average
|
|
Interest
|
|
Weighted Average
|
||||||||||||||
|
|
|
Expense
|
|
Yield
|
|
Balance
|
|
Expense
|
|
Yield
|
|
Balance
|
||||||||||
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Bank loans
|
|
$
|
17,368
|
|
|
2.15
|
%
|
|
$
|
1,106,895
|
|
|
$
|
11,167
|
|
|
1.31
|
%
|
|
$
|
1,171,086
|
|
|
Commercial real estate loans
|
|
6,504
|
|
|
2.13
|
%
|
|
$
|
404,714
|
|
|
5,536
|
|
|
1.57
|
%
|
|
$
|
464,282
|
|
||
|
CMBS-private placement
|
|
643
|
|
|
1.75
|
%
|
|
$
|
48,922
|
|
|
770
|
|
|
2.08
|
%
|
|
$
|
48,788
|
|
||
|
Hedging instruments
|
|
5,118
|
|
|
5.38
|
%
|
|
$
|
124,282
|
|
|
5,582
|
|
|
5.16
|
%
|
|
$
|
142,292
|
|
||
|
Securitized borrowings
|
|
2,200
|
|
|
10.70
|
%
|
|
$
|
27,421
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
||||
|
General
|
|
2,228
|
|
|
4.51
|
%
|
|
$
|
65,148
|
|
|
2,405
|
|
|
4.86
|
%
|
|
$
|
65,148
|
|
||
|
Total interest expense
|
|
$
|
34,061
|
|
|
|
|
|
|
$
|
25,460
|
|
|
|
|
|
||||||
|
Type of Security
|
|
Coupon Interest
|
|
Unamortized Deferred Debt and Loan Origination Costs
|
|
Net Amortization
|
|
Interest Expense
|
|
Other
|
|
Total
|
|||||||||||
|
Three Months Ended September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Bank loans
|
|
1.43
|
%
|
|
$
|
3,306
|
|
|
$
|
499
|
|
|
$
|
5,752
|
|
|
$
|
—
|
|
|
$
|
6,251
|
|
|
Commercial real estate loans
|
|
1.63
|
%
|
|
$
|
(951
|
)
|
|
561
|
|
|
1,820
|
|
|
—
|
|
|
2,381
|
|
||||
|
CMBS-private placement
|
|
1.39
|
%
|
|
$
|
47
|
|
|
35
|
|
|
177
|
|
|
—
|
|
|
212
|
|
||||
|
Hedging
|
|
5.03
|
%
|
|
$
|
666
|
|
|
—
|
|
|
1,730
|
|
|
—
|
|
|
1,730
|
|
||||
|
Securitized borrowings
|
|
14.91
|
%
|
|
$
|
—
|
|
|
—
|
|
|
441
|
|
|
—
|
|
|
441
|
|
||||
|
General
|
|
4.23
|
%
|
|
$
|
592
|
|
|
48
|
|
|
699
|
|
|
—
|
|
|
747
|
|
||||
|
Total interest expense
|
|
|
|
|
|
$
|
1,143
|
|
|
$
|
10,619
|
|
|
$
|
—
|
|
|
$
|
11,762
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Three Months Ended September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Bank loans
|
|
1.35
|
%
|
|
$
|
7,969
|
|
|
$
|
577
|
|
|
$
|
3,023
|
|
|
$
|
—
|
|
|
$
|
3,600
|
|
|
Commercial real estate loans
|
|
1.13
|
%
|
|
$
|
1,498
|
|
|
447
|
|
|
1,359
|
|
|
—
|
|
|
1,806
|
|
||||
|
CMBS-private placement
|
|
1.54
|
%
|
|
$
|
91
|
|
|
68
|
|
|
203
|
|
|
—
|
|
|
271
|
|
||||
|
Hedging
|
|
4.96
|
%
|
|
$
|
—
|
|
|
—
|
|
|
1,748
|
|
|
—
|
|
|
1,748
|
|
||||
|
Securitized borrowings
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
General
|
|
4.37
|
%
|
|
$
|
781
|
|
|
46
|
|
|
737
|
|
|
—
|
|
|
783
|
|
||||
|
Total interest expense
|
|
|
|
|
|
$
|
1,138
|
|
|
$
|
7,070
|
|
|
$
|
—
|
|
|
$
|
8,208
|
|
|||
|
Type of Security
|
|
Coupon Interest
|
|
Unamortized Deferred Debt and Loan Origination Costs
|
|
Net Amortization
|
|
Interest Expense
|
|
Other
|
|
Total
|
|||||||||||
|
Nine Months Ended September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Bank loans
|
|
1.39
|
%
|
|
$
|
3,306
|
|
|
$
|
1,788
|
|
|
$
|
15,580
|
|
|
$
|
—
|
|
|
$
|
17,368
|
|
|
Commercial real estate loans
|
|
1.49
|
%
|
|
$
|
(951
|
)
|
|
1,697
|
|
|
4,807
|
|
|
—
|
|
|
6,504
|
|
||||
|
CMBS-private placement
|
|
1.43
|
%
|
|
$
|
47
|
|
|
116
|
|
|
527
|
|
|
—
|
|
|
643
|
|
||||
|
Hedging
|
|
5.02
|
%
|
|
$
|
666
|
|
|
—
|
|
|
5,118
|
|
|
—
|
|
|
5,118
|
|
||||
|
Securitized borrowings
|
|
14.80
|
%
|
|
$
|
—
|
|
|
—
|
|
|
2,200
|
|
|
—
|
|
|
2,200
|
|
||||
|
General
|
|
4.42
|
%
|
|
$
|
592
|
|
|
143
|
|
|
2,085
|
|
|
—
|
|
|
2,228
|
|
||||
|
Total interest expense
|
|
|
|
|
|
$
|
3,744
|
|
|
$
|
30,317
|
|
|
$
|
—
|
|
|
$
|
34,061
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Nine Months Ended September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Bank loans
|
|
1.37
|
%
|
|
$
|
7,969
|
|
|
$
|
1,730
|
|
|
$
|
9,437
|
|
|
$
|
—
|
|
|
$
|
11,167
|
|
|
Commercial real estate loans
|
|
1.06
|
%
|
|
$
|
1,498
|
|
|
1,658
|
|
|
3,878
|
|
|
—
|
|
|
5,536
|
|
||||
|
CMBS-private placement
|
|
1.53
|
%
|
|
$
|
91
|
|
|
203
|
|
|
567
|
|
|
—
|
|
|
770
|
|
||||
|
Hedging
|
|
4.96
|
%
|
|
$
|
—
|
|
|
—
|
|
|
5,582
|
|
|
—
|
|
|
5,582
|
|
||||
|
Securitized borrowings
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
General
|
|
4.4
|
%
|
|
$
|
781
|
|
|
136
|
|
|
2,269
|
|
|
—
|
|
|
2,405
|
|
||||
|
Total interest expense
|
|
|
|
|
|
$
|
3,727
|
|
|
$
|
21,733
|
|
|
$
|
—
|
|
|
$
|
25,460
|
|
|||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Other revenue:
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
4,649
|
|
|
$
|
2,689
|
|
|
$
|
15,875
|
|
|
$
|
6,642
|
|
|
Dividend income
|
223
|
|
|
17
|
|
|
256
|
|
|
51
|
|
||||
|
Equity in income (losses) of unconsolidated
subsidiaries |
(505
|
)
|
|
(779
|
)
|
|
(858
|
)
|
|
(1,469
|
)
|
||||
|
Fee income
|
1,245
|
|
|
1,777
|
|
|
4,182
|
|
|
5,528
|
|
||||
|
Net realized gain on investment securities
available-for-sale and loans |
570
|
|
|
346
|
|
|
3,355
|
|
|
2,148
|
|
||||
|
Net realized and unrealized gain on
investment securities, trading |
(229
|
)
|
|
9,782
|
|
|
(864
|
)
|
|
13,350
|
|
||||
|
Unrealized gain and net interest income on
linked transactions, net |
1,161
|
|
|
133
|
|
|
(4,343
|
)
|
|
386
|
|
||||
|
Total other revenue
|
$
|
7,114
|
|
|
$
|
13,965
|
|
|
$
|
17,603
|
|
|
$
|
26,636
|
|
|
•
|
our investment in LEAF Commercial Capital, Inc., or LCC, an equipment leasing firm to which we had contributed our former equipment leasing assets, (see "Financial Condition - Investment in Unconsolidated Entities") and recognized losses of $347,000 and $349,000 during the
three and nine months ended
September 30, 2013
, respectively, as compared to losses of $1.0 million and $2.3 million, during the
three and nine months ended
September 30, 2012
, respectively.
|
|
•
|
Income for our investment in CVC Global Credit Opportunity, a fund which seeks to generate returns targeting corporate credit through a master-feeder fund structure. We recognized income from this investment of $433,000 and $524,000 during the
three and nine months ended
September 30, 2013
, respectively. There was no such income for the
three and nine months ended
September 30, 2012
.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Management fees − related party
|
$
|
5,113
|
|
|
$
|
5,521
|
|
|
$
|
11,006
|
|
|
$
|
13,512
|
|
|
Equity compensation − related party
|
2,120
|
|
|
1,404
|
|
|
7,866
|
|
|
3,412
|
|
||||
|
Professional services
|
1,396
|
|
|
845
|
|
|
3,745
|
|
|
2,562
|
|
||||
|
Insurance
|
214
|
|
|
161
|
|
|
588
|
|
|
478
|
|
||||
|
Rental operating expense
|
3,523
|
|
|
1,827
|
|
|
11,084
|
|
|
4,456
|
|
||||
|
General and administrative
|
1,288
|
|
|
844
|
|
|
4,428
|
|
|
3,377
|
|
||||
|
Depreciation and amortization
|
904
|
|
|
1,249
|
|
|
3,041
|
|
|
3,974
|
|
||||
|
Income tax expense
|
722
|
|
|
3,979
|
|
|
4,221
|
|
|
6,978
|
|
||||
|
Net impairment losses recognized in earnings
|
255
|
|
|
9
|
|
|
811
|
|
|
180
|
|
||||
|
(Benefit) provision for loan losses
|
741
|
|
|
1,370
|
|
|
541
|
|
|
7,801
|
|
||||
|
Total operating expenses
|
$
|
16,276
|
|
|
$
|
17,209
|
|
|
$
|
47,331
|
|
|
$
|
46,730
|
|
|
•
|
Incentive management fees to our Manager, which are based upon the excess of adjusted operating earnings, as defined in the management agreement, over a variable base rate, increased by
$1.0 million
(
114%
) and decreased by
$1.4 million
(
42%
) to
$1.9 million
and
$1.9 million
for the
three and nine months ended
September 30, 2013
, respectively, as compared to
$906,000
and
$3.4 million
for the
three and nine months ended
September 30, 2012
, respectively. The increase in fee for the three months ended September 30, 2013 is primarily as a result of the gain on on the sale of real estate in September 2013. The decrease in the fee for the nine months ended September 30, 2013 is a result of the charge-off of assets in our CRE and bank loan portfolios. The incentive fee is calculated for each quarter and the calculation in any quarter is not affected by the results of any other quarter.
|
|
•
|
Base management fees increased by
$886,000
(
42%
) and
$2.7 million
(
45%
) to
$3.0 million
and
$8.6 million
for the
three and nine months ended
September 30, 2013
, respectively, as compared to
$2.1 million
and
$5.9 million
for the
three and nine months ended
September 30, 2012
, respectively. These increases were due to increased stockholders' equity, a component in the formula by which base management fees are calculated, primarily as a result of the receipt of $92.1 million of proceeds from the sales of common stock through our Dividend Reinvestment and Stock Purchase Plan, or DRIP, from January 1, 2012 through
September 30, 2013
as well as the receipt of $55.6 million from the proceeds from our September 2012 secondary common stock offering and the receipt of $114.6 million from the proceeds of our April 2013 secondary common stock offering. In addition, we had two issuances of preferred stock. First, in June 2012 we sold $6.0 million 8.5% Series A cumulative preferred shares, or Series A preferred shares. Then in October 2012, we issued $24.2 million of 8.25% Series B preferred shares, or Series B preferred shares. We also entered into at-the-market sales agreements and sold $9.8 million of Series A and $29.9 million of Series B preferred shares through September 30, 2013, respectively.
|
|
•
|
Incentive management fees related to our structured finance manager decreased by
$2.5 million
(
99%
) and
$4.2 million
(
98%
) to
$30,000
and
$65,000
for the
three and nine months ended
September 30, 2013
, respectively, as compared to
$2.5 million
and
$4.2 million
for the
three and nine months ended
September 30, 2012
, respectively. The decrease in fees is primarily related to the sale of 12 securities in September 2012, resulting in fewer assets earning subordinated payments as well as the decrease in the remaining market value on these securities due to a downturn in the market for these types of assets at
September 30, 2013
.
|
|
•
|
increases of $65,000 and $330,000 for the
three and nine months ended
September 30, 2013
, respectively, in payroll expense due to the hiring of additional accounting personnel;
|
|
•
|
increases of $73,000 and $208,000 for the
three and nine months ended
September 30, 2013
, respectively, primarily related to the payment of fees to the investment committee of our board of directors for their services. We resumed paying these fees in April 2012. In addition, an additional board member was added as of March 2013.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
CRE loan portfolio
|
$
|
69
|
|
|
$
|
1,005
|
|
|
$
|
2,017
|
|
|
$
|
4,841
|
|
|
Bank loan portfolio
|
672
|
|
|
365
|
|
|
(1,476
|
)
|
|
2,960
|
|
||||
|
|
$
|
741
|
|
|
$
|
1,370
|
|
|
$
|
541
|
|
|
$
|
7,801
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Other revenue (expense)
|
|
|
|
|
|
|
|
||||||||
|
Gains on the extinguishment of debt
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,464
|
|
|
Gain on sale of real estate
|
16,607
|
|
|
—
|
|
|
16,607
|
|
|
—
|
|
||||
|
Total other revenue (expense)
|
$
|
16,607
|
|
|
$
|
—
|
|
|
$
|
16,607
|
|
|
$
|
5,464
|
|
|
|
Amortized
cost |
|
Dollar price
|
|
Net carrying
amount |
|
Dollar price
|
|
Net carrying
amount less amortized cost |
|
Dollar price
|
|||||||||
|
September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Floating rate
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
RMBS
|
$
|
1,934
|
|
|
20.89
|
%
|
|
$
|
519
|
|
|
5.61
|
%
|
|
$
|
(1,415
|
)
|
|
(15.28
|
)%
|
|
CMBS-private placement
|
27,439
|
|
|
92.47
|
%
|
|
15,593
|
|
|
52.55
|
%
|
|
(11,846
|
)
|
|
(39.92
|
)%
|
|||
|
Structured notes
|
8,554
|
|
|
22.83
|
%
|
|
11,580
|
|
|
30.91
|
%
|
|
3,026
|
|
|
8.08
|
%
|
|||
|
Whole loans
(1)
|
668,115
|
|
|
99.55
|
%
|
|
658,902
|
|
|
98.18
|
%
|
|
(9,213
|
)
|
|
(1.37
|
)%
|
|||
|
Bank loans
(2)
|
576,677
|
|
|
99.03
|
%
|
|
573,723
|
|
|
98.52
|
%
|
|
(2,954
|
)
|
|
(0.51
|
)%
|
|||
|
Loans held for sale
(3)
|
332,351
|
|
|
97.98
|
%
|
|
332,351
|
|
|
97.98
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
ABS Securities
|
26,317
|
|
|
90.95
|
%
|
|
27,598
|
|
|
95.38
|
%
|
|
1,281
|
|
|
4.43
|
%
|
|||
|
Corporate bonds
|
5,375
|
|
|
97.21
|
%
|
|
5,313
|
|
|
96.09
|
%
|
|
(62
|
)
|
|
(1.12
|
)%
|
|||
|
Total floating rate
|
1,646,762
|
|
|
96.33
|
%
|
|
1,625,579
|
|
|
95.09
|
%
|
|
(21,183
|
)
|
|
(1.24
|
)%
|
|||
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
CMBS-private placement
|
166,829
|
|
|
78.63
|
%
|
|
172,180
|
|
|
81.15
|
%
|
|
5,351
|
|
|
2.52
|
%
|
|||
|
CMBS-linked transactions
|
35,454
|
|
|
107.05
|
%
|
|
29,978
|
|
|
90.52
|
%
|
|
(5,476
|
)
|
|
(16.53
|
)%
|
|||
|
B notes
(1)
|
16,238
|
|
|
99.45
|
%
|
|
16,071
|
|
|
98.43
|
%
|
|
(167
|
)
|
|
(1.02
|
)%
|
|||
|
Mezzanine loans
(1)
|
57,574
|
|
|
99.84
|
%
|
|
57,043
|
|
|
98.92
|
%
|
|
(531
|
)
|
|
(0.92
|
)%
|
|||
|
Loans receivable-related party
|
8,067
|
|
|
100.00
|
%
|
|
8,067
|
|
|
100.00
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Total fixed rate
|
284,162
|
|
|
86.80
|
%
|
|
283,339
|
|
|
86.55
|
%
|
|
(823
|
)
|
|
(0.25
|
)%
|
|||
|
Other (non-interest bearing)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Investment in real estate
|
55,144
|
|
|
100.00
|
%
|
|
55,144
|
|
|
100.00
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Investment in unconsolidated entities
|
72,955
|
|
|
100.00
|
%
|
|
72,955
|
|
|
100.00
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Total other
|
128,099
|
|
|
100.00
|
%
|
|
128,099
|
|
|
100.00
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Grand total
|
$
|
2,059,023
|
|
|
95.11
|
%
|
|
$
|
2,037,017
|
|
|
94.09
|
%
|
|
$
|
(22,006
|
)
|
|
(1.02
|
)%
|
|
|
Amortized
cost |
|
Dollar price
|
|
Net carrying
amount |
|
Dollar price
|
|
Net carrying
amount less amortized cost |
|
Dollar price
|
|||||||||
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Floating rate
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
RMBS
|
$
|
6,047
|
|
|
36.14
|
%
|
|
$
|
5,564
|
|
|
33.25
|
%
|
|
$
|
(483
|
)
|
|
(2.89
|
)%
|
|
CMBS-private placement
|
28,147
|
|
|
100.00
|
%
|
|
12,814
|
|
|
44.52
|
%
|
|
(15,333
|
)
|
|
(54.48
|
)%
|
|||
|
Structured notes
|
9,413
|
|
|
26.67
|
%
|
|
19,279
|
|
|
54.62
|
%
|
|
9,866
|
|
|
27.95
|
%
|
|||
|
Other ABS
|
—
|
|
|
—
|
%
|
|
23
|
|
|
0.27
|
%
|
|
23
|
|
|
0.27
|
%
|
|||
|
Mezzanine loans
(1)
|
15,845
|
|
|
99.95
|
%
|
|
15,644
|
|
|
98.68
|
%
|
|
(201
|
)
|
|
(1.27
|
)%
|
|||
|
Whole loans
(1)
|
533,938
|
|
|
99.64
|
%
|
|
527,018
|
|
|
98.35
|
%
|
|
(6,920
|
)
|
|
(1.29
|
)%
|
|||
|
Bank loans
(2)
|
1,178,420
|
|
|
97.09
|
%
|
|
1,168,715
|
|
|
97.08
|
%
|
|
(9,705
|
)
|
|
(0.01
|
)%
|
|||
|
Loans held for sale
(3)
|
48,894
|
|
|
92.42
|
%
|
|
48,894
|
|
|
92.38
|
%
|
|
—
|
|
|
(0.04
|
)%
|
|||
|
ABS Securities
|
25,885
|
|
|
89.20
|
%
|
|
26,470
|
|
|
91.21
|
%
|
|
585
|
|
|
2.02
|
%
|
|||
|
Corporate bonds
|
34,361
|
|
|
101.80
|
%
|
|
34,282
|
|
|
101.57
|
%
|
|
(79
|
)
|
|
(0.23
|
)%
|
|||
|
Total floating rate
|
1,880,950
|
|
|
95.98
|
%
|
|
1,858,703
|
|
|
94.85
|
%
|
|
(22,247
|
)
|
|
(1.13
|
)%
|
|||
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
CMBS-private placement
|
154,681
|
|
|
68.14
|
%
|
|
158,001
|
|
|
69.61
|
%
|
|
3,320
|
|
|
1.47
|
%
|
|||
|
CMBS-linked transactions
|
6,677
|
|
|
111.39
|
%
|
|
6,835
|
|
|
114.03
|
%
|
|
158
|
|
|
2.64
|
%
|
|||
|
B notes
(1)
|
16,327
|
|
|
99.30
|
%
|
|
16,121
|
|
|
98.05
|
%
|
|
(206
|
)
|
|
(1.25
|
)%
|
|||
|
Mezzanine loans
(1)
|
66,941
|
|
|
99.70
|
%
|
|
66,282
|
|
|
98.73
|
%
|
|
(659
|
)
|
|
(0.97
|
)%
|
|||
|
Loans receivable-related party
|
8,324
|
|
|
100.00
|
%
|
|
8,324
|
|
|
100.00
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Total fixed rate
|
252,950
|
|
|
77.23
|
%
|
|
255,563
|
|
|
78.00
|
%
|
|
2,613
|
|
|
0.77
|
%
|
|||
|
Other (non-interest bearing)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Investment in real estate
|
75,386
|
|
|
100.00
|
%
|
|
75,386
|
|
|
100.00
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Investment in unconsolidated entities
|
45,413
|
|
|
100.00
|
%
|
|
45,413
|
|
|
100.00
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Total other
|
120,799
|
|
|
100.00
|
%
|
|
120,799
|
|
|
100.00
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Grand total
|
$
|
2,254,699
|
|
|
93.70
|
%
|
|
$
|
2,235,065
|
|
|
92.87
|
%
|
|
$
|
(19,634
|
)
|
|
(0.83
|
)%
|
|
|
|
(1)
|
Net carrying amount includes an allowance for loan losses of
$9.9 million
at
September 30, 2013
, allocated as follows: B notes
$167,000
, mezzanine loans
$531,000
and whole loans
$9.2 million
. Net carrying amount includes an allowance for loan losses of
$8.0 million
at
December 31, 2012
, allocated as follows: B notes
$206,000
, mezzanine loans
$860,000
and whole loans
$6.9 million
.
|
|
(2)
|
Net carrying amount includes allowance for loan losses of
$3.0 million
and
$9.7 million
as of
September 30, 2013
and
December 31, 2012
, respectively.
|
|
(3)
|
Loans held for sale are carried at the lower of cost or market.
|
|
|
Fair Value at
|
|
|
|
|
|
|
|
Fair Value at
|
||||||||||
|
|
December 31,
2012 |
|
Net Purchases
|
|
Upgrades/Downgrades
|
|
MTM Change Same Ratings
|
|
September 30,
2013 |
||||||||||
|
Moody's Ratings Category:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Aaa
|
$
|
66,830
|
|
|
$
|
26,137
|
|
|
$
|
—
|
|
|
$
|
(31,855
|
)
|
|
$
|
61,112
|
|
|
Aa1 through Aa3
|
4,926
|
|
|
—
|
|
|
7,593
|
|
|
400
|
|
|
12,919
|
|
|||||
|
A1 through A3
|
8,944
|
|
|
—
|
|
|
—
|
|
|
(7,396
|
)
|
|
1,548
|
|
|||||
|
Baa1 through Baa3
|
44,624
|
|
|
4,080
|
|
|
—
|
|
|
(9,520
|
)
|
|
39,184
|
|
|||||
|
Ba1 through Ba3
|
3,737
|
|
|
6,720
|
|
|
(10,077
|
)
|
|
13,247
|
|
|
13,627
|
|
|||||
|
B1 through B3
|
7,315
|
|
|
4,149
|
|
|
(3,000
|
)
|
|
4,581
|
|
|
13,045
|
|
|||||
|
Caa1 through Caa3
|
8,052
|
|
|
5,533
|
|
|
—
|
|
|
530
|
|
|
14,115
|
|
|||||
|
Ca through C
|
8,168
|
|
|
—
|
|
|
2,675
|
|
|
(2,465
|
)
|
|
8,378
|
|
|||||
|
Non-Rated
|
18,219
|
|
|
6,157
|
|
|
—
|
|
|
(531
|
)
|
|
23,845
|
|
|||||
|
Total
|
$
|
170,815
|
|
|
$
|
52,776
|
|
|
$
|
(2,809
|
)
|
|
$
|
(33,009
|
)
|
|
$
|
187,773
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
S&P Ratings Category:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
AAA
|
$
|
52,640
|
|
|
$
|
26,983
|
|
|
$
|
—
|
|
|
$
|
(23,042
|
)
|
|
$
|
56,581
|
|
|
A+ through A-
|
7,433
|
|
|
—
|
|
|
—
|
|
|
575
|
|
|
8,008
|
|
|||||
|
BBB+ through BBB-
|
13,248
|
|
|
—
|
|
|
—
|
|
|
952
|
|
|
14,200
|
|
|||||
|
BB+ through BB-
|
31,691
|
|
|
9,086
|
|
|
—
|
|
|
(5,914
|
)
|
|
34,863
|
|
|||||
|
B+ through B-
|
15,963
|
|
|
16,402
|
|
|
(6,579
|
)
|
|
6,727
|
|
|
32,513
|
|
|||||
|
CCC+ through CCC-
|
8,959
|
|
|
—
|
|
|
—
|
|
|
2,543
|
|
|
11,502
|
|
|||||
|
D
|
1,150
|
|
|
—
|
|
|
—
|
|
|
869
|
|
|
2,019
|
|
|||||
|
Non-Rated
|
39,731
|
|
|
305
|
|
|
—
|
|
|
(11,949
|
)
|
|
28,087
|
|
|||||
|
Total
|
$
|
170,815
|
|
|
$
|
52,776
|
|
|
$
|
(6,579
|
)
|
|
$
|
(29,239
|
)
|
|
$
|
187,773
|
|
|
|
Amortized
Cost |
|
Unrealized
Gains |
|
Unrealized
Losses |
|
Fair
Value |
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Structured notes
|
$
|
8,554
|
|
|
$
|
4,026
|
|
|
$
|
(1,000
|
)
|
|
$
|
11,580
|
|
|
RMBS
|
1,934
|
|
|
—
|
|
|
(1,415
|
)
|
|
519
|
|
||||
|
Total
|
$
|
10,488
|
|
|
$
|
4,026
|
|
|
$
|
(2,415
|
)
|
|
$
|
12,099
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Structured notes
|
$
|
9,413
|
|
|
$
|
10,894
|
|
|
$
|
(1,028
|
)
|
|
$
|
19,279
|
|
|
RMBS
|
6,047
|
|
|
858
|
|
|
(1,341
|
)
|
|
5,564
|
|
||||
|
Total
|
$
|
15,460
|
|
|
$
|
11,752
|
|
|
$
|
(2,369
|
)
|
|
$
|
24,843
|
|
|
Description
|
|
Quantity
|
|
Amortized Cost
|
|
Contracted Interest Rates
|
|
Maturity Dates
(3)
|
||
|
September 30, 2013
|
|
|
|
|
|
|
|
|
||
|
Whole loans, floating rate
(1)
|
|
47
|
|
$
|
668,115
|
|
|
LIBOR plus 2.50% to
LIBOR plus 8.0% |
|
December 2013 to
August 2019 |
|
B notes, fixed rate
|
|
1
|
|
16,238
|
|
|
8.68%
|
|
April 2016
|
|
|
Mezzanine loans, fixed rate
(6)
|
|
4
|
|
57,574
|
|
|
0.50% to 20.00%
|
|
December 2014 to
September 2019 |
|
|
Total
(2)
|
|
52
|
|
$
|
741,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
Whole loans, floating rate
(1) (4) (5)
|
|
37
|
|
$
|
567,938
|
|
|
LIBOR plus 2.50% to
LIBOR plus 5.50% |
|
June 2013 to
February 2019 |
|
B notes, fixed rate
|
|
1
|
|
16,327
|
|
|
8.68%
|
|
April 2016
|
|
|
Mezzanine loans, floating rate
|
|
2
|
|
15,845
|
|
|
LIBOR plus 2.50% to
LIBOR plus 7.45% |
|
August 2013 to
December 2013 |
|
|
Mezzanine loans, fixed rate
(6)
|
|
3
|
|
66,941
|
|
|
0.50% to 20.00%
|
|
September 2014 to
September 2019 |
|
|
Total
(2)
|
|
43
|
|
$
|
667,051
|
|
|
|
|
|
|
|
|
(1)
|
Whole loans had
$6.6 million
and
$8.9 million
in unfunded loan commitments as of
September 30, 2013
and
December 31, 2012
, respectively. These commitments are funded as the borrowers request additional funding and have satisfied the requirements to obtain this additional funding.
|
|
(2)
|
The total does not include an allowance for loan losses of
$9.9 million
and
$8.0 million
recorded as of
September 30, 2013
and
December 31, 2012
, respectively.
|
|
(3)
|
Maturity dates do not include possible extension options that may be available to the borrowers.
|
|
(4)
|
Floating rate whole loans include a
$2.0 million
portion of a whole loan that has a fixed rate of
15.0%
as of
December 31, 2012
.
|
|
(5)
|
Amount includes
$34.0 million
principal amount of
two
whole loans that were classified as loans held for sale at
December 31, 2012
.
|
|
(6)
|
Fixed rate mezzanine loans include a mezzanine loan that was modified into
two
tranches which both currently pay interest at
0.50%
. In addition, the subordinate tranche accrues interest at
LIBOR
plus
18.50%
which is deferred until maturity.
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Amortized cost
|
|
Fair Value
(1)
|
|
Amortized cost
|
|
Fair Value
(1)
|
||||||||
|
Moody’s ratings category:
|
|
|
|
|
|
|
|
||||||||
|
Baa1 through Baa3
|
$
|
17,242
|
|
|
$
|
17,305
|
|
|
$
|
41,831
|
|
|
$
|
42,337
|
|
|
Ba1 through Ba3
|
434,003
|
|
|
432,841
|
|
|
645,502
|
|
|
655,039
|
|
||||
|
B1 through B3
|
396,967
|
|
|
397,333
|
|
|
443,775
|
|
|
449,232
|
|
||||
|
Caa1 through Caa3
|
48,483
|
|
|
47,845
|
|
|
27,523
|
|
|
23,869
|
|
||||
|
Ca
|
1,342
|
|
|
978
|
|
|
6,819
|
|
|
3,582
|
|
||||
|
No rating provided
|
10,991
|
|
|
8,378
|
|
|
27,864
|
|
|
28,154
|
|
||||
|
Total
|
$
|
909,028
|
|
|
$
|
904,680
|
|
|
$
|
1,193,314
|
|
|
$
|
1,202,213
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
S&P ratings category:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
BBB+ through BBB-
|
$
|
70,394
|
|
|
$
|
71,041
|
|
|
$
|
128,072
|
|
|
$
|
129,648
|
|
|
BB+ through BB-
|
367,294
|
|
|
362,082
|
|
|
483,091
|
|
|
490,823
|
|
||||
|
B+ through B-
|
427,249
|
|
|
431,573
|
|
|
529,331
|
|
|
535,632
|
|
||||
|
CCC+ through CCC-
|
29,707
|
|
|
28,807
|
|
|
28,567
|
|
|
25,522
|
|
||||
|
CC+ through CC-
|
—
|
|
|
—
|
|
|
2,831
|
|
|
1,451
|
|
||||
|
C+ through C-
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
D
|
5,053
|
|
|
3,552
|
|
|
2,021
|
|
|
1,237
|
|
||||
|
No rating provided
|
9,331
|
|
|
7,625
|
|
|
19,401
|
|
|
17,900
|
|
||||
|
Total
|
$
|
909,028
|
|
|
$
|
904,680
|
|
|
$
|
1,193,314
|
|
|
$
|
1,202,213
|
|
|
Weighted average rating factor
|
2,083
|
|
|
|
|
|
1,974
|
|
|
|
|
||||
|
|
Amortized Cost
|
||||||||||||||||||||||||||
|
|
Apidos I
|
|
Apidos III
|
|
Apidos Cinco
|
|
Apidos VIII
|
|
Whitney CLO I
|
|
Resource TRS LLC
|
|
Total
|
||||||||||||||
|
September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Loans held for investment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
First lien loans
|
$
|
96,789
|
|
|
$
|
144,919
|
|
|
$
|
298,881
|
|
|
$
|
7,874
|
|
|
$
|
86
|
|
|
$
|
4,757
|
|
|
$
|
553,306
|
|
|
Second lien loans
|
3,380
|
|
|
3,051
|
|
|
8,186
|
|
|
—
|
|
|
549
|
|
|
3,400
|
|
|
18,566
|
|
|||||||
|
Defaulted first lien loans
|
1,204
|
|
|
1,675
|
|
|
1,258
|
|
|
—
|
|
|
—
|
|
|
|
|
4,137
|
|
||||||||
|
Defaulted second lien loans
|
334
|
|
|
334
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
668
|
|
||||||||
|
Total
|
101,707
|
|
|
149,979
|
|
|
308,325
|
|
|
7,874
|
|
|
635
|
|
|
8,157
|
|
|
576,677
|
|
|||||||
|
First lien loans held for sale at fair value
|
—
|
|
|
183
|
|
|
3,688
|
|
|
325,675
|
|
|
2,805
|
|
|
—
|
|
|
332,351
|
|
|||||||
|
Total
|
$
|
101,707
|
|
|
$
|
150,162
|
|
|
$
|
312,013
|
|
|
$
|
333,549
|
|
|
$
|
3,440
|
|
|
$
|
8,157
|
|
|
$
|
909,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Loans held for investment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
First lien loans
|
$
|
174,208
|
|
|
$
|
206,960
|
|
|
$
|
298,885
|
|
|
$
|
321,022
|
|
|
$
|
147,791
|
|
|
$
|
—
|
|
|
$
|
1,148,866
|
|
|
Second lien loans
|
3,559
|
|
|
3,237
|
|
|
8,306
|
|
|
9,035
|
|
|
729
|
|
|
—
|
|
|
24,866
|
|
|||||||
|
Subordinated second lien loans
|
2,207
|
|
|
1,200
|
|
|
615
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,022
|
|
|||||||
|
Defaulted first lien loans
|
333
|
|
|
333
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
666
|
|
|||||||
|
Total
|
180,307
|
|
|
211,730
|
|
|
307,806
|
|
|
330,057
|
|
|
148,520
|
|
|
—
|
|
|
1,178,420
|
|
|||||||
|
First lien loans held for sale at fair value
|
2,671
|
|
|
2,770
|
|
|
3,657
|
|
|
5,796
|
|
|
—
|
|
|
—
|
|
|
14,894
|
|
|||||||
|
Total
|
$
|
182,978
|
|
|
$
|
214,500
|
|
|
$
|
311,463
|
|
|
$
|
335,853
|
|
|
$
|
148,520
|
|
|
$
|
—
|
|
|
$
|
1,193,314
|
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
||||||||
|
Moody’s ratings category:
|
|
|
|
|
|
|
|
||||||||
|
Aaa
|
$
|
5,363
|
|
|
$
|
5,828
|
|
|
$
|
5,856
|
|
|
$
|
6,416
|
|
|
Aa1 through Aa3
|
1,104
|
|
|
1,219
|
|
|
1,086
|
|
|
1,192
|
|
||||
|
A1 through A3
|
4,555
|
|
|
5,116
|
|
|
6,590
|
|
|
7,116
|
|
||||
|
Baa1 through Baa3
|
2,905
|
|
|
3,273
|
|
|
2,790
|
|
|
3,108
|
|
||||
|
Ba1 through Ba3
|
5,171
|
|
|
4,963
|
|
|
5,115
|
|
|
4,614
|
|
||||
|
B1 through B3
|
3,621
|
|
|
3,491
|
|
|
3,618
|
|
|
3,140
|
|
||||
|
Caa1 through Caa3
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
No rating provided
|
3,598
|
|
|
3,708
|
|
|
830
|
|
|
884
|
|
||||
|
Total
|
$
|
26,317
|
|
|
$
|
27,598
|
|
|
$
|
25,885
|
|
|
$
|
26,470
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
S&P ratings category:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
AAA
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
AA+ through AA-
|
6,467
|
|
|
7,048
|
|
|
6,943
|
|
|
7,608
|
|
||||
|
A+ through A-
|
6,711
|
|
|
7,567
|
|
|
6,539
|
|
|
7,319
|
|
||||
|
BBB+ through BBB-
|
749
|
|
|
823
|
|
|
300
|
|
|
327
|
|
||||
|
BB+ through BB-
|
5,010
|
|
|
4,936
|
|
|
7,518
|
|
|
7,054
|
|
||||
|
B+ through B-
|
1,569
|
|
|
1,559
|
|
|
1,545
|
|
|
1,510
|
|
||||
|
CCC+ through CCC-
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
No rating provided
|
5,811
|
|
|
5,665
|
|
|
3,040
|
|
|
2,652
|
|
||||
|
Total
|
$
|
26,317
|
|
|
$
|
27,598
|
|
|
$
|
25,885
|
|
|
$
|
26,470
|
|
|
Weighted average rating factor
|
635
|
|
|
|
|
|
642
|
|
|
|
|
||||
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Amortized
Cost
|
|
Fair Value
|
|
Amortized
Cost
|
|
Fair Value
|
||||||||
|
Moody’s ratings category:
|
|
|
|
|
|
|
|
||||||||
|
Aaa
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,345
|
|
|
$
|
4,359
|
|
|
Aa1 through Aa3
|
—
|
|
|
—
|
|
|
2,068
|
|
|
2,063
|
|
||||
|
A1 through A3
|
—
|
|
|
—
|
|
|
5,606
|
|
|
5,582
|
|
||||
|
Baa1 through Baa3
|
—
|
|
|
—
|
|
|
721
|
|
|
707
|
|
||||
|
Ba1 through Ba3
|
250
|
|
|
252
|
|
|
4,491
|
|
|
4,445
|
|
||||
|
B1 through B3
|
—
|
|
|
—
|
|
|
9,271
|
|
|
9,296
|
|
||||
|
Caa1 through Caa3
|
3,261
|
|
|
3,285
|
|
|
80
|
|
|
81
|
|
||||
|
Ca
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
No rating provided
|
1,864
|
|
|
1,776
|
|
|
7,779
|
|
|
7,749
|
|
||||
|
Total
|
$
|
5,375
|
|
|
$
|
5,313
|
|
|
$
|
34,361
|
|
|
$
|
34,282
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
S&P ratings category:
|
|
|
|
|
|
|
|
||||||||
|
AAA
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,345
|
|
|
$
|
4,359
|
|
|
AA+ through AA-
|
—
|
|
|
—
|
|
|
2,068
|
|
|
2,063
|
|
||||
|
A+ through A-
|
—
|
|
|
—
|
|
|
3,144
|
|
|
3,110
|
|
||||
|
BBB+ through BBB-
|
—
|
|
|
—
|
|
|
1,239
|
|
|
1,227
|
|
||||
|
BB+ through BB-
|
250
|
|
|
252
|
|
|
1,414
|
|
|
1,407
|
|
||||
|
B+ through B-
|
869
|
|
|
866
|
|
|
14,844
|
|
|
14,823
|
|
||||
|
CCC+ through CCC-
|
4,256
|
|
|
4,195
|
|
|
80
|
|
|
81
|
|
||||
|
No rating provided
|
—
|
|
|
—
|
|
|
7,227
|
|
|
7,212
|
|
||||
|
Total
|
$
|
5,375
|
|
|
$
|
5,313
|
|
|
$
|
34,361
|
|
|
$
|
34,282
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average rating factor
|
$
|
4,350
|
|
|
|
|
$
|
1,080
|
|
|
|
||||
|
|
Commercial Real Estate Loans
|
|
Bank Loans
|
|
Loans Receivable-Related Party
|
|
Total
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||||||
|
Allowance for losses at January 1, 2013
|
$
|
7,986
|
|
|
$
|
9,705
|
|
|
$
|
—
|
|
|
$
|
17,691
|
|
|
Provision (benefit) for loan loss
|
2,017
|
|
|
(1,476
|
)
|
|
—
|
|
|
541
|
|
||||
|
Loans charged-off
|
(92
|
)
|
|
(5,275
|
)
|
|
—
|
|
|
(5,367
|
)
|
||||
|
Allowance for losses at September 30, 2013
|
$
|
9,911
|
|
|
$
|
2,954
|
|
|
$
|
—
|
|
|
$
|
12,865
|
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Individually evaluated for impairment
|
$
|
4,067
|
|
|
$
|
1,882
|
|
|
$
|
—
|
|
|
$
|
5,949
|
|
|
Collectively evaluated for impairment
|
$
|
5,844
|
|
|
$
|
1,072
|
|
|
$
|
—
|
|
|
$
|
6,916
|
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Individually evaluated for impairment
|
$
|
191,100
|
|
|
$
|
3,553
|
|
|
$
|
8,067
|
|
|
$
|
202,720
|
|
|
Collectively evaluated for impairment
|
$
|
550,827
|
|
|
$
|
905,475
|
|
|
$
|
—
|
|
|
$
|
1,456,302
|
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2012
|
|
|
|
|
|
|
|
||||||||
|
Allowance for losses at January 1, 2012
|
$
|
24,221
|
|
|
$
|
3,297
|
|
|
$
|
—
|
|
|
$
|
27,518
|
|
|
Provision for loan loss
|
5,225
|
|
|
11,593
|
|
|
—
|
|
|
16,818
|
|
||||
|
Loans charged-off
|
(21,460
|
)
|
|
(5,185
|
)
|
|
—
|
|
|
(26,645
|
)
|
||||
|
Allowance for losses at December 31, 2012
|
$
|
7,986
|
|
|
$
|
9,705
|
|
|
$
|
—
|
|
|
$
|
17,691
|
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Individually evaluated for impairment
|
$
|
2,142
|
|
|
$
|
3,236
|
|
|
$
|
—
|
|
|
$
|
5,378
|
|
|
Collectively evaluated for impairment
|
$
|
5,844
|
|
|
$
|
6,469
|
|
|
$
|
—
|
|
|
$
|
12,313
|
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Individually evaluated for impairment
|
$
|
177,055
|
|
|
$
|
4,689
|
|
|
$
|
8,324
|
|
|
$
|
190,068
|
|
|
Collectively evaluated for impairment
|
$
|
489,996
|
|
|
$
|
1,187,874
|
|
|
$
|
—
|
|
|
$
|
1,677,870
|
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
751
|
|
|
$
|
—
|
|
|
$
|
751
|
|
|
|
Rating 1
|
|
Rating 2
|
|
Rating 3
|
|
Rating 4
|
|
Rating 5
|
|
Held for Sale
|
|
Total
|
||||||||||||||
|
As of September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Bank loans
|
$
|
514,277
|
|
|
$
|
39,123
|
|
|
$
|
16,206
|
|
|
$
|
3,518
|
|
|
$
|
3,553
|
|
|
$
|
332,351
|
|
|
$
|
909,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Bank loans
|
$
|
1,095,148
|
|
|
$
|
33,677
|
|
|
$
|
27,837
|
|
|
$
|
16,318
|
|
|
$
|
5,440
|
|
|
$
|
14,894
|
|
|
$
|
1,193,314
|
|
|
|
Rating 1
|
|
Rating 2
|
|
Rating 3
|
|
Rating 4
|
|
Held for Sale
|
|
Total
|
||||||||||||
|
As of September 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Whole loans
|
$
|
591,105
|
|
|
$
|
44,943
|
|
|
$
|
32,067
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
668,115
|
|
|
B notes
|
16,238
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,238
|
|
||||||
|
Mezzanine loans
|
57,574
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,574
|
|
||||||
|
|
$
|
664,917
|
|
|
$
|
44,943
|
|
|
$
|
32,067
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
741,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As of December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Whole loans
|
$
|
427,456
|
|
|
$
|
—
|
|
|
$
|
106,482
|
|
|
$
|
—
|
|
|
$
|
34,000
|
|
|
$
|
567,938
|
|
|
B notes
|
16,327
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,327
|
|
||||||
|
Mezzanine loans
|
38,296
|
|
|
—
|
|
|
44,490
|
|
|
—
|
|
|
—
|
|
|
82,786
|
|
||||||
|
|
$
|
482,079
|
|
|
$
|
—
|
|
|
$
|
150,972
|
|
|
$
|
—
|
|
|
$
|
34,000
|
|
|
$
|
667,051
|
|
|
|
30-59 Days
|
|
60-89 Days
|
|
Greater than 90 Days
|
|
Total Past Due
|
|
Current
|
|
Total Loans Receivable
|
|
Total Loans > 90 Days and Accruing
|
||||||||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
668,115
|
|
|
$
|
668,115
|
|
|
$
|
—
|
|
|
B notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,238
|
|
|
16,238
|
|
|
—
|
|
|||||||
|
Mezzanine loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,574
|
|
|
57,574
|
|
|
—
|
|
|||||||
|
Bank loans
|
—
|
|
|
—
|
|
|
3,553
|
|
|
3,553
|
|
|
905,475
|
|
|
909,028
|
|
|
—
|
|
|||||||
|
Loans receivable- related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,067
|
|
|
8,067
|
|
|
—
|
|
|||||||
|
Total loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,553
|
|
|
$
|
3,553
|
|
|
$
|
1,655,469
|
|
|
$
|
1,659,022
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
567,938
|
|
|
$
|
567,938
|
|
|
$
|
—
|
|
|
B notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,327
|
|
|
16,327
|
|
|
—
|
|
|||||||
|
Mezzanine loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82,786
|
|
|
82,786
|
|
|
—
|
|
|||||||
|
Bank loans
|
1,549
|
|
|
—
|
|
|
3,891
|
|
|
5,440
|
|
|
1,187,874
|
|
|
1,193,314
|
|
|
—
|
|
|||||||
|
Loans receivable- related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,324
|
|
|
8,324
|
|
|
—
|
|
|||||||
|
Total loans
|
$
|
1,549
|
|
|
$
|
—
|
|
|
$
|
3,891
|
|
|
$
|
5,440
|
|
|
$
|
1,863,249
|
|
|
$
|
1,868,689
|
|
|
$
|
—
|
|
|
|
Recorded Balance
|
|
Unpaid Principal Balance
|
|
Specific Allowance
|
|
Average Investment in Impaired Loans
|
|
Interest Income Recognized
|
||||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Whole loans
|
$
|
127,961
|
|
|
$
|
127,961
|
|
|
$
|
—
|
|
|
$
|
121,371
|
|
|
$
|
6,951
|
|
|
B notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mezzanine loans
|
$
|
38,072
|
|
|
$
|
38,072
|
|
|
$
|
—
|
|
|
$
|
38,072
|
|
|
$
|
1,300
|
|
|
Bank loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans receivable - related party
|
$
|
5,924
|
|
|
$
|
5,924
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
25,067
|
|
|
$
|
25,067
|
|
|
$
|
(4,067
|
)
|
|
$
|
24,562
|
|
|
$
|
1,824
|
|
|
B notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mezzanine loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Bank loans
|
$
|
3,553
|
|
|
$
|
3,553
|
|
|
$
|
(1,882
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans receivable - related party
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
153,028
|
|
|
$
|
153,028
|
|
|
$
|
(4,067
|
)
|
|
$
|
145,933
|
|
|
$
|
8,775
|
|
|
B notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Mezzanine loans
|
38,072
|
|
|
38,072
|
|
|
—
|
|
|
38,072
|
|
|
1,300
|
|
|||||
|
Bank loans
|
3,553
|
|
|
3,553
|
|
|
(1,882
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Loans receivable - related party
|
5,924
|
|
|
5,924
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
$
|
200,577
|
|
|
$
|
200,577
|
|
|
$
|
(5,949
|
)
|
|
$
|
184,005
|
|
|
$
|
10,075
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
115,841
|
|
|
$
|
115,841
|
|
|
$
|
—
|
|
|
$
|
114,682
|
|
|
$
|
3,436
|
|
|
B notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mezzanine loans
|
$
|
38,072
|
|
|
$
|
38,072
|
|
|
$
|
—
|
|
|
$
|
38,072
|
|
|
$
|
367
|
|
|
Bank loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans receivable - related party
|
$
|
6,754
|
|
|
$
|
6,754
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
851
|
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
23,142
|
|
|
$
|
23,142
|
|
|
$
|
(2,142
|
)
|
|
$
|
22,576
|
|
|
$
|
801
|
|
|
B notes
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mezzanine loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Bank loans
|
$
|
5,440
|
|
|
$
|
5,440
|
|
|
$
|
(3,236
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loans receivable - related party
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Whole loans
|
$
|
138,983
|
|
|
$
|
138,983
|
|
|
$
|
(2,142
|
)
|
|
$
|
137,258
|
|
|
$
|
4,237
|
|
|
B notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Mezzanine loans
|
38,072
|
|
|
38,072
|
|
|
—
|
|
|
38,072
|
|
|
367
|
|
|||||
|
Bank loans
|
5,440
|
|
|
5,440
|
|
|
(3,236
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Loans receivable - related party
|
6,754
|
|
|
6,754
|
|
|
—
|
|
|
—
|
|
|
851
|
|
|||||
|
|
$
|
189,249
|
|
|
$
|
189,249
|
|
|
$
|
(5,378
|
)
|
|
$
|
175,330
|
|
|
$
|
5,455
|
|
|
|
Number of Loans
|
|
Pre-Modification Outstanding Recorded Balance
|
|
Post-Modification Outstanding Recorded Balance
|
||||
|
Three Months Ended September 30, 2013:
|
|
|
|
|
|
||||
|
Whole loans
|
2
|
|
$
|
48,374
|
|
|
$
|
52,716
|
|
|
B notes
|
—
|
|
—
|
|
|
—
|
|
||
|
Mezzanine loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Bank loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable - related party
|
—
|
|
—
|
|
|
—
|
|
||
|
Total loans
|
2
|
|
$
|
48,374
|
|
|
$
|
52,716
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended September 30, 2012:
|
|
|
|
|
|
|
|
||
|
Whole loans
|
2
|
|
$
|
42,550
|
|
|
$
|
42,550
|
|
|
B notes
|
—
|
|
—
|
|
|
—
|
|
||
|
Mezzanine loans
|
1
|
|
38,072
|
|
|
38,072
|
|
||
|
Bank loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable - related party
|
—
|
|
—
|
|
|
—
|
|
||
|
Total loans
|
3
|
|
$
|
80,622
|
|
|
$
|
80,622
|
|
|
Nine Months Ended September 30, 2013:
|
|
|
|
|
|
||||
|
Whole loans
|
4
|
|
$
|
104,702
|
|
|
$
|
109,044
|
|
|
B notes
|
—
|
|
—
|
|
|
—
|
|
||
|
Mezzanine loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Bank loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable - related party
|
1
|
|
6,592
|
|
|
6,592
|
|
||
|
Total loans
|
5
|
|
$
|
111,294
|
|
|
$
|
115,636
|
|
|
|
|
|
|
|
|
||||
|
Nine Months Ended September 30, 2012:
|
|
|
|
|
|
|
|
||
|
Whole loans
|
5
|
|
$
|
168,708
|
|
|
$
|
151,422
|
|
|
B notes
|
—
|
|
—
|
|
|
—
|
|
||
|
Mezzanine loans
|
1
|
|
38,072
|
|
|
38,072
|
|
||
|
Bank loans
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable
|
—
|
|
—
|
|
|
—
|
|
||
|
Loans receivable - related party
|
1
|
|
7,797
|
|
|
7,797
|
|
||
|
Total loans
|
7
|
|
$
|
214,577
|
|
|
$
|
197,291
|
|
|
|
As of September 30, 2013
|
|
As of December 31, 2012
|
||||||||
|
|
Book Value
|
|
Number of Properties
|
|
Book Value
|
|
Number of Properties
|
||||
|
Multi-family property
|
$
|
22,102
|
|
|
1
|
|
$
|
42,179
|
|
|
2
|
|
Office property
|
10,244
|
|
|
1
|
|
10,149
|
|
|
1
|
||
|
Hotel property
|
25,718
|
|
|
1
|
|
25,608
|
|
|
1
|
||
|
Subtotal
|
58,064
|
|
|
|
|
77,936
|
|
|
|
||
|
Less: Accumulated depreciation
|
(2,920
|
)
|
|
|
|
(2,550
|
)
|
|
|
||
|
Investments in real estate
|
$
|
55,144
|
|
|
|
|
$
|
75,386
|
|
|
|
|
Description
|
|
December 31,
2012 |
||
|
Assets acquired:
|
|
|
||
|
Investments in real estate
|
|
$
|
25,500
|
|
|
Other assets
|
|
(89
|
)
|
|
|
Total assets acquired
|
|
25,411
|
|
|
|
|
|
|
||
|
Liabilities assumed:
|
|
|
|
|
|
Accounts payable and other liabilities
|
|
3,750
|
|
|
|
Total liabilities assumed
|
|
3,750
|
|
|
|
Estimated fair value of net assets acquired
|
|
$
|
21,661
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Prepaid taxes
|
$
|
3,906
|
|
|
$
|
9,546
|
|
|
Prepaid insurance
|
666
|
|
|
425
|
|
||
|
Other prepaid expenses
|
389
|
|
|
425
|
|
||
|
Total
|
$
|
4,961
|
|
|
$
|
10,396
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Management fees receivable
|
$
|
1,102
|
|
|
$
|
1,253
|
|
|
Other receivables
|
2,055
|
|
|
1,542
|
|
||
|
Preferred stock proceeds receivable
|
207
|
|
|
1,248
|
|
||
|
Fixed assets
|
983
|
|
|
66
|
|
||
|
Total
|
$
|
4,347
|
|
|
$
|
4,109
|
|
|
|
|
Benchmark
rate
|
|
Notional
value |
|
Strike
rate |
|
Effective
date |
|
Maturity
date |
|
Fair
value |
||||
|
CRE Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap
|
|
1 month LIBOR
|
|
$
|
30,358
|
|
|
4.13%
|
|
01/10/08
|
|
05/25/16
|
|
$
|
(1,379
|
)
|
|
Interest rate swap
|
|
1 month LIBOR
|
|
1,681
|
|
|
5.72%
|
|
07/12/07
|
|
10/01/16
|
|
(199
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
1,880
|
|
|
5.68%
|
|
07/13/07
|
|
03/12/17
|
|
(312
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
79,660
|
|
|
5.58%
|
|
06/26/07
|
|
04/25/17
|
|
(8,958
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
1,726
|
|
|
5.65%
|
|
07/05/07
|
|
07/15/17
|
|
(226
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
3,850
|
|
|
5.65%
|
|
07/26/07
|
|
07/15/17
|
|
(504
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
4,023
|
|
|
5.41%
|
|
08/10/07
|
|
07/25/17
|
|
(500
|
)
|
||
|
Total CRE Swaps
|
|
|
|
123,178
|
|
|
|
|
|
|
|
|
(12,078
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
CMBS Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
83
|
|
|
0.64%
|
|
02/23/11
|
|
11/01/13
|
|
—
|
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
27
|
|
|
0.51%
|
|
03/18/11
|
|
11/01/13
|
|
—
|
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
99
|
|
|
0.55%
|
|
03/28/11
|
|
11/01/13
|
|
—
|
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
147
|
|
|
0.55%
|
|
04/15/11
|
|
11/18/13
|
|
—
|
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
2,107
|
|
|
1.11%
|
|
04/26/11
|
|
01/15/14
|
|
(5
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
371
|
|
|
0.84%
|
|
03/31/11
|
|
01/18/14
|
|
(1
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
2,653
|
|
|
1.93%
|
|
02/14/11
|
|
05/01/15
|
|
(59
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
394
|
|
|
1.30%
|
|
07/19/11
|
|
03/18/16
|
|
(7
|
)
|
||
|
Interest rate swap
|
|
1 month LIBOR
|
|
1,726
|
|
|
1.95%
|
|
04/11/11
|
|
03/18/16
|
|
(58
|
)
|
||
|
Total CMBS Swaps
|
|
|
|
7,607
|
|
|
|
|
|
|
|
|
(130
|
)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Interest Rate Swaps
|
|
|
|
$
|
130,785
|
|
|
5.01%
|
|
|
|
|
|
$
|
(12,208
|
)
|
|
•
|
In February 2011, we acquired the rights to manage the assets held by Whitney CLO I. In October 2012, we purchased 66.6% of the oustanding preferred equity. Based upon that purchase, we determined that we had a controlling interest and consolidated Whitney CLO I. In May 2013, we purchased additional equity resulting in an increased ownership of 68.3% of the outstanding preferred equity. The balance of senior notes outstanding as of October 2012, the date of acquisition, was
$209.5 million
at a discount of
1.47%
. All of the notes issued mature on March 1, 2017. We have the right to call the notes anytime after March 1, 2009 until maturity in March 2017. The weighted average interest rate on all notes was
0.00%
at
September 30, 2013
. The reinvestment period for Whitney CLO I ended in March 2011 which resulted in the sequential pay down of notes as underlying collateral matures and pays down. Since we consolidated Whitney CLO I, $
48.9 million
of Class A-1L, $
26.5 million
of Class A-1LA notes ,and
$36.5 million
Class A-1LB notes,
$19.8 million
of Class A-2F notes,
$15.0 million
of Class A-2L notes,
$25.0 million
of A-3L notes,
$23.5 million
of Class B-1LA notes and
$14.4 million
of B-1LB notes have been paid down. In September 2013, we liquidated Whitney CLO I, and as a result substantially all of the assets were sold. Total proceeds from the sale of these assets, plus proceeds from previous sales and paydowns in the CLO were used to pay down the remaining balance on the outstanding notes of
$103.7 million
.
|
|
•
|
In October 2011, we closed Apidos CLO VIII, a
$350.0 million
CLO transaction that provided financing for bank loans. The investments held by Apidos CLO VIII collateralized
$317.6 million
of senior notes issued by it. Resource TRS III originally purchased a
$15.0 million
equity interest representing approximately
43%
of the outstanding preference shares and subsequently sold $3.5 million to our subsidiary RSO Equity Co., LLC in connection with the sale of Apidos Capital Management by the Manager. At
September 30, 2013
, the notes issued to outside investors had a weighted average borrowing rate of
2.09%
.
In October 2013, Apidos CLO VIII was called and liquidated. Proceeds from the liquidation were used to pay the notes down in full.
|
|
•
|
In June 2007, we closed RREF CDO 2007-1, a $500.0 million CDO transaction that provided financing for commercial real estate loans. The investments held by RREF CDO 2007-1 collateralized $458.8 million of senior notes issued by the CDO vehicle, of which RCC Real Estate, a subsidiary of ours, purchased 100% of the class H senior notes, class K senior notes, class L senior notes and class M senior notes for $68.0 million at closing, $5.0 million of the Class J senior notes in February 2008, an additional $2.5 million of the Class J senior notes in November 2009, and $11.9 million of the Class E senior notes, $11.9 million of the Class F senior notes and $7.3 million of the Class G senior notes in December 2009, $250,000 of the Class J senior notes in January 2010, $5.0 million of the Class A-2 senior notes in August 2011 and $5.0 million of the Class A-2 senior notes in September 2011, In June 2012, $50.0 million of the A1-R notes were repurchased by a clearing broker for us and subsequently paid off. In addition, RREF 2007-1 CDO Investor, LLC, a subsidiary of RCC Real Estate, purchased a $41.3 million equity interest representing 100% of the outstanding preference shares. At
September 30, 2013
, the notes issued to outside investors had a weighted average borrowing rate of
0.85%
. The reinvestment period expired in June 2012 and the CDO has begun paying down the senior notes as principal is collected. Through
September 30, 2013
,
$62.6 million
of Class A-1 notes had been paid down and $50.0 million of the Class A-1R senior notes had been redeemed.
|
|
•
|
In May 2007, we closed Apidos Cinco CDO, a $350.0 million CDO transaction that provided financing for bank loans. The investments held by Apidos Cinco CDO collateralized $322.0 million of senior notes issued by the CDO vehicle. RCC Commercial II holds a $28.0 million equity interest representing 100% of the outstanding preference shares. At
September 30, 2013
, the notes issued to outside investors had a weighted average borrowing rate of
0.77%
.
|
|
•
|
In August 2006, we closed RREF CDO 2006-1, a $345.0 million CDO transaction that provided financing for commercial real estate loans. The investments held by RREF CDO 2006-1 collateralized $308.7 million of senior notes issued by the CDO vehicle. RCC Real Estate purchased 100% of the class J senior notes and class K senior notes for $43.1 million at closing, $7.5 million of the Class F senior notes in September 2009, $3.5 million of the Class E senior note and $4.0 million of the Class F senior notes in September 2009, $20.0 million of the Class A-1 senior notes in February 2010, $4.3 million of the Class A-1 senior notes in May 2012, and $4.0 million of the Class C senior notes in May 2012. In addition, RREF 2006-1 CDO Investor, LLC, a subsidiary of RCC Real Estate, purchased a $36.3 million equity interest representing 100% of the outstanding preference shares. At
September 30, 2013
, the notes issued to outside investors had a weighted average borrowing rate of
1.86%
. The reinvestment period expired in September 2011 and the CDO has begun paying down the senior notes as principal is collected. Through
September 30, 2013
,
$108.1 million
of the Class A-1 senior notes had been paid down.
|
|
•
|
In May 2006, we closed Apidos CDO III, a
$285.5 million
CDO transaction that provided financing for bank loans. The investments held by Apidos CDO III collateralized
$262.5 million
of senior notes issued by the CDO vehicle. RCC Commercial purchased a
$23.0 million
equity interest representing
100%
of the outstanding preference shares. At
September 30, 2013
, the notes issued to outside investors had a weighted average borrowing rate of
0.86%
. The reinvestment period expired in June 2012 and the CDO has begun paying down the senior notes as principal is collected. Through
September 30, 2013
,
$116.4 million
of the Class A-1 senior notes had been paid down.
|
|
•
|
In August 2005, we closed Apidos CDO I, a $350.0 million CDO transaction that provided financing for bank loans. The investments held by Apidos CDO I collateralize $321.5 million of senior notes issued by the CDO vehicle. RCC Commercial originally purchased a $28.5 million equity interest representing 100% of the outstanding preference shares and during the three months ended June 30, 2012 sold 10% or $2.85 million to our subsidiary RSO Equity Co, LLC in connection with the sale of Apidos Capital Management by the Manager. Our subsidiary, RCC Commercial II, repurchased $2.0 million of the Class B notes in May 2012. At
September 30, 2013
, the notes issued to outside investors had a weighted average borrowing rate of
1.52%
. The reinvestment period expired in July 2011 and the CDO has begun paying down the senior notes as principal is collected. Through
September 30, 2013
,
$217.7 million
of the Class A-1 senior notes had been paid down.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income allocable to common shares - GAAP
|
|
$
|
22,121
|
|
|
$
|
18,152
|
|
|
$
|
40,180
|
|
|
$
|
49,058
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Real estate depreciation and amortization
|
|
477
|
|
|
536
|
|
|
1,741
|
|
|
2,025
|
|
||||
|
Gains on sale of property
(1)
|
|
(14,277
|
)
|
|
(353
|
)
|
|
(14,255
|
)
|
|
(1,440
|
)
|
||||
|
FFO
|
|
8,321
|
|
|
18,335
|
|
|
27,666
|
|
|
49,643
|
|
||||
|
Adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Non-cash items:
|
|
|
|
|
|
|
|
|
||||||||
|
(Benefit) provision for loan losses
|
|
(405
|
)
|
|
40
|
|
|
(2,139
|
)
|
|
4,508
|
|
||||
|
Amortization of deferred costs (non real estate)
and intangible assets
|
|
1,439
|
|
|
1,765
|
|
|
4,909
|
|
|
5,756
|
|
||||
|
Equity investment losses
|
|
347
|
|
|
1,025
|
|
|
378
|
|
|
2,300
|
|
||||
|
Share-based compensation
|
|
2,120
|
|
|
1,404
|
|
|
7,866
|
|
|
3,412
|
|
||||
|
Impairment losses
|
|
255
|
|
|
10
|
|
|
811
|
|
|
180
|
|
||||
|
Unrealized (gain) loss on CMBS marks - linked transactions
|
|
(561
|
)
|
|
—
|
|
|
5,823
|
|
|
—
|
|
||||
|
Straight line rental adjustments
|
|
(9
|
)
|
|
2
|
|
|
(6
|
)
|
|
14
|
|
||||
|
Add-back interest related to Whitney note discount amortization
|
|
2,549
|
|
|
—
|
|
|
2,549
|
|
|
—
|
|
||||
|
REIT tax planning adjustments
|
|
721
|
|
|
—
|
|
|
3,079
|
|
|
(1,835
|
)
|
||||
|
Cash items:
|
|
|
|
|
|
|
|
|
||||||||
|
Gains on sale of property
(1)
|
|
14,277
|
|
|
353
|
|
|
14,255
|
|
|
1,440
|
|
||||
|
Gain on the extinguishment of debt
|
|
1,949
|
|
|
663
|
|
|
7,250
|
|
|
663
|
|
||||
|
Capital expenditures
|
|
(188
|
)
|
|
(591
|
)
|
|
(1,010
|
)
|
|
(2,255
|
)
|
||||
|
AFFO
|
|
$
|
30,815
|
|
|
$
|
23,006
|
|
|
$
|
71,431
|
|
|
$
|
63,826
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares – diluted
|
|
126,072,682
|
|
|
89,965,680
|
|
|
117,973,978
|
|
|
85,365,343
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
AFFO per share – diluted
|
|
$
|
0.24
|
|
|
$
|
0.26
|
|
|
$
|
0.61
|
|
|
$
|
0.75
|
|
|
|
|
(1)
|
Amounts represent gains/losses on sales of joint venture real estate interests that were recorded by RSO on an equity basis. Amounts for the three and nine months September 30, 2013, also includes net gain on sale of property of $16.2 after deducting incentive management fees paid to the manager of $1.9 million.
|
|
Name
|
|
CDO Type
|
|
Cash Distributions
|
|
Annualized Interest Coverage Cushion
|
|
Overcollateralization Cushion
|
||||||||||||||
|
|
|
Nine Months Ended
|
|
Year Ended
|
|
As of
September 30, |
|
As of
September 30, |
|
As of Initial
Measurement Date |
||||||||||||
|
|
|
September 30,
|
|
December 31,
|
|
|
|
|||||||||||||||
|
|
|
2013 (1)
|
|
2012 (1)
|
|
2013 (2) (3)
|
|
2013 (4)
|
|
|||||||||||||
|
|
|
|
|
(actual)
|
|
(actual)
|
|
|
|
|
|
|
||||||||||
|
Apidos CDO I (5)
|
|
CLO
|
|
$
|
3,931
|
|
|
$
|
7,971
|
|
|
$
|
2,379
|
|
|
$
|
13,051
|
|
|
$
|
17,136
|
|
|
Apidos CDO III (6)
|
|
CLO
|
|
$
|
5,270
|
|
|
$
|
8,742
|
|
|
$
|
2,609
|
|
|
$
|
9,351
|
|
|
$
|
11,269
|
|
|
Apidos Cinco CDO (7)
|
|
CLO
|
|
$
|
9,307
|
|
|
$
|
11,109
|
|
|
$
|
5,819
|
|
|
$
|
19,919
|
|
|
$
|
17,774
|
|
|
Apidos CLO VIII (8)
|
|
CLO
|
|
$
|
3,220
|
|
|
$
|
2,992
|
|
|
$
|
4,477
|
|
|
$
|
15,562
|
|
|
$
|
13,657
|
|
|
Whitney CLO I (9)
|
|
CLO
|
|
$
|
7,881
|
|
|
$
|
802
|
|
|
$
|
3
|
|
|
$
|
13,659
|
|
|
N/A
|
|
|
|
RREF 2006-1 (10)
|
|
CRE CDO
|
|
$
|
34,600
|
|
|
$
|
15,050
|
|
|
$
|
7,213
|
|
|
$
|
64,608
|
|
|
$
|
24,941
|
|
|
RREF 2007-1 (11)
|
|
CRE CDO
|
|
$
|
8,707
|
|
|
$
|
13,226
|
|
|
$
|
8,309
|
|
|
$
|
43,645
|
|
|
$
|
26,032
|
|
|
|
|
(1)
|
Distributions on retained equity interests in CDOs (comprised of note investments and preference share ownership) and principal paydowns on notes owned; RREF CDO 2006-1 includes $27.4 million and $2.3 million of paydowns as of
September 30, 2013
and
December 31, 2012
, respectively.
|
|
(2)
|
Interest coverage includes annualized amounts based on the most recent trustee statements.
|
|
(3)
|
Interest coverage cushion represents the amount by which annualized interest income expected exceeds the annualized amount payable on all classes of CDO notes senior to RSO's preference shares.
|
|
(4)
|
Overcollateralization cushion represents the amount by which the collateral held by the CDO issuer exceeds the maximum amount required.
|
|
(5)
|
Apidos CDO I's reinvestment period expired in July 2011.
|
|
(6)
|
Apidos CDO III's reinvestment period expired in June 2012.
|
|
(7)
|
Apidos Cinco CDO's investment period ends in May 2014.
|
|
(8)
|
Distributions from Apidos CLO VIII includes $570,000 and $752,000 in base and subordinated management fees for the
nine months ended
September 30, 2013
and year ended
December 31, 2012
, respectively; RSO's distributions represent 43% of the subordinated debt as a result of our investment of $15.0 million. Apidos CLO VIII’s non-call period ended on October 17, 2013, at which time all assets were liquidated and all outstanding notes were paid off.
|
|
(9)
|
Whitney CLO I was acquired in October 2012. RSO holds 68.3% of the outstanding preference shares. Distributions from Whitney CLO I include $439,000 and $236,000 of collateral management fees for the
nine months ended
September 30, 2013
and year ended
December 31, 2012
, respectively. Whitney CLO I was called and substantially liquidated in September 2013.
|
|
(10)
|
RREF CDO 2006-1's reinvestment period expired in September 2011.
|
|
(11)
|
RREF CDO 2007-1's reinvestment period expired in June 2012.
|
|
•
|
unrestricted cash and cash equivalents of $259.6 million, restricted cash of $777,000 in margin call accounts and restricted cash of $1.4 million in the form of real estate escrows, reserves and deposits;
|
|
•
|
capital available for reinvestment in one of our CDO entities and one CLO entity of $28.1 million, of which $430,000 is designated to finance future funding commitments on CRE loans; and
|
|
•
|
loan principal repayments of $23.1 million that will pay down outstanding CLO notes; and $5.5 million in interest collections.
|
|
|
Contractual Commitments
(dollars in thousands)
Payments due by period |
||||||||||||||||||
|
|
Total
|
|
Less than
1 year |
|
1 – 3 years
|
|
3 – 5 years
|
|
More than
5 years |
||||||||||
|
CDOs (1)
|
$
|
1,166,209
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,166,209
|
|
|
Repurchase Agreements (2)
|
205,265
|
|
|
205,265
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Unsecured junior subordinated debentures (3)
|
50,956
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50,956
|
|
|||||
|
Mortgage payable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Joint ventures (4)
|
183
|
|
|
—
|
|
|
183
|
|
|
—
|
|
|
—
|
|
|||||
|
Unfunded commitments on CRE loans (5)
|
6,575
|
|
|
—
|
|
|
6,575
|
|
|
—
|
|
|
—
|
|
|||||
|
Base management fees (6)
|
12,072
|
|
|
12,072
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
$
|
1,441,260
|
|
|
$
|
217,337
|
|
|
$
|
6,758
|
|
|
$
|
—
|
|
|
$
|
1,217,165
|
|
|
|
|
(1)
|
Contractual commitments does not include
$1.7 million
,
$5 million
,
$2.5 million
,
$7.1 million
,
$10.1 million
and
$1.7 million
of interest expense payable through the stated maturity dates of
July 2014
,
May 2015
,
May 2015
,
August 2016
,
June 2017
and
October 2013
respectively, on Apidos CDO I, Apidos Cinco CDO, Apidos CDO III, RREF 2006-1, RREF 2007-1 and Apidos CLO VIII, respectively. The maturity date represents the time at which the CDO assets can be sold, resulting in repayment of the CDO notes.
|
|
(2)
|
Contractual commitments include
$186,000
of interest expense payable through the maturity date of
October 18, 2013
on our repurchase agreements.
|
|
(3)
|
Contractual commitments do not include
$45.5 million
and
$46.5 million
of estimated interest expense payable through the maturity dates of
June 2036
and
October 2036
, respectively, on our trust preferred securities.
|
|
(4)
|
The joint venture agreement requires us to contribute
3%
to
5%
(depending on the terms of the agreement pursuant to which the particular asset is being acquired) of the total funding required for each asset acquisition as needed, up to a specified amount. We expect that all remaining assets will be sold within two years.
|
|
(5)
|
Unfunded commitments on CRE loans generally fall into two categories: (1) pre-approved capital improvement projects; and (2) new or additional construction costs subject, in each case, to the borrower meeting specified criteria. Upon completion of the improvements or construction, we would receive additional loan interest income on the advanced amount.
|
|
(6)
|
Calculated only for the next 12 months based on our current equity, as defined in our management agreement. Our management agreement also provides for an incentive fee arrangement that is based on operating performance. Because the incentive fee is not a fixed and determinable amount, it is not included in this table.
|
|
ITEM 3 .
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
|
September 30, 2013
|
||||||||||
|
|
Interest rates fall 100
basis points |
|
Unchanged
|
|
Interest rates rise 100
basis points |
||||||
|
CMBS – private placement
(1)
:
|
|
|
|
|
|
||||||
|
Fair value
|
$
|
240,803
|
|
|
$
|
249,090
|
|
|
$
|
257,977
|
|
|
Change in fair value
|
$
|
(8,287
|
)
|
|
|
|
|
$
|
8,887
|
|
|
|
Change as a percent of fair value
|
3.33
|
%
|
|
|
|
|
3.57
|
%
|
|||
|
|
|
|
|
|
|
||||||
|
Hedging instruments:
|
|
|
|
|
|
|
|
|
|||
|
Fair value
|
$
|
(14,414
|
)
|
|
$
|
(12,208
|
)
|
|
$
|
(8,696
|
)
|
|
Change in fair value
|
$
|
(2,206
|
)
|
|
|
|
|
$
|
3,512
|
|
|
|
Change as a percent of fair value
|
18.07
|
%
|
|
|
|
|
28.77
|
%
|
|||
|
|
December 31, 2012
|
||||||||||
|
|
Interest rates fall 100
basis points |
|
Unchanged
|
|
Interest rates rise 100
basis points |
||||||
|
CMBS – private placement
(1)
:
|
|
|
|
|
|
||||||
|
Fair value
|
|
|
|
|
|
||||||
|
Change in fair value
|
$
|
163,093
|
|
|
$
|
157,423
|
|
|
$
|
152,124
|
|
|
Change as a percent of fair value
|
$
|
5,670
|
|
|
|
|
|
$
|
(5,299
|
)
|
|
|
|
3.60
|
%
|
|
|
|
|
3.37
|
%
|
|||
|
Hedging instruments:
|
|
|
|
|
|
||||||
|
Fair value
|
|
|
|
|
|
|
|
|
|||
|
Change in fair value
|
$
|
(16,956
|
)
|
|
$
|
(14,687
|
)
|
|
$
|
(10,090
|
)
|
|
Change as a percent of fair value
|
$
|
(2,269
|
)
|
|
|
|
|
$
|
4,597
|
|
|
|
|
|
•
|
monitoring and adjusting, if necessary, the reset index and interest rate related to our mortgage-backed securities and our borrowings;
|
|
•
|
attempting to structure our borrowing agreements for our CMBS to have a range of different maturities, terms, amortizations and interest rate adjustment periods; and
|
|
•
|
using derivatives, financial futures, swaps, options, caps, floors and forward sales, to adjust the interest rate sensitivity of our fixed-rate commercial real estate mortgages and CMBS and our borrowing which we discuss in “Financial Condition-Hedging Instruments.”
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
Exhibit No.
|
|
Description
|
|
3.1(a)
|
|
Restated Certificate of Incorporation of Resource Capital Corp.
(1)
|
|
3.1(b)
|
|
Articles Supplementary 8.50% Series A Cumulative Redeemable Preferred Stock
(11)
|
|
3.1(c)
|
|
Articles Supplementary 8.50% Series A Cumulative Redeemable Preferred Stock
(12)
|
|
3.1(d)
|
|
Articles Supplementary 8.50% Series A Cumulative Redeemable Preferred Stock
(17)
|
|
3.1(e)
|
|
Articles Supplementary 8.25% Series B Cumulative Redeemable Preferred Stock
(13)
|
|
3.2
|
|
Amended and Restated Bylaws of Resource Capital Corp.
(1)
|
|
4.1(a)
|
|
Form of Certificate for Common Stock for Resource Capital Corp.
(1)
|
|
4.1(b)
|
|
Form of Certificate for 8.50% Series A Cumulative Redeemable Preferred Stock
(21)
|
|
4.1(c)
|
|
Form of Certificate for 8.25% Series B Cumulative Redeemable Preferred Stock
(13)
|
|
4.2(a)
|
|
Junior Subordinated Indenture between Resource Capital Corp. and Wells Fargo Bank, N.A., dated May 25, 2006.
(2)
|
|
4.2(b)
|
|
Amendment to Junior Subordinated Indenture and Junior Subordinated Note due 2036 between Resource Capital Corp. and Wells Fargo Bank, N.A., dated October 26, 2009 and effective September 30, 2009.
(4)
|
|
4.3(a)
|
|
Amended and Restated Trust Agreement among Resource Capital Corp., Wells Fargo Bank, N.A., Wells Fargo Delaware Trust Company and the Administrative Trustees named therein, dated May 25, 2006.
(2)
|
|
4.3(b)
|
|
Amendment to Amended and Restated Trust Agreement and Preferred Securities Certificate among Resource Capital Corp., Wells Fargo Bank, N.A. and the Administrative Trustees named therein, dated October 26, 2009 and effective September 30, 2009.
(4)
|
|
4.4
|
|
Amended Junior Subordinated Note due 2036 in the principal amount of $25,774,000,
dated October 26, 2009.
(4)
|
|
4.5(a)
|
|
Junior Subordinated Indenture between Resource Capital Corp. and Wells Fargo Bank, N.A., dated September 29, 2006.
(3)
|
|
4.5(b)
|
|
Amendment to Junior Subordinated Indenture and Junior Subordinated Note due 2036 between Resource Capital Corp. and Wells Fargo Bank, N.A., dated October 26, 2009 and effective September 30, 2009.
(4)
|
|
4.6(a)
|
|
Amended and Restated Trust Agreement among Resource Capital Corp., Wells Fargo Bank, N.A., Wells Fargo Delaware Trust Company and the Administrative Trustees named therein, dated September 29, 2006.
(3)
|
|
4.6(b)
|
|
Amendment to Amended and Restated Trust Agreement and Preferred Securities Certificate among Resource Capital Corp., Wells Fargo Bank, N.A. and the Administrative Trustees named therein, dated October 26, 2009 and effective September 30, 2009.
(4)
|
|
4.7
|
|
Amended Junior Subordinated Note due 2036 in the principal amount of $25,774,000, dated October 26, 2009.
(4)
|
|
4.8(a)
|
|
Senior Indenture dated, October 21, 2013, between Resource Capital Corp. and Wells Fargo Bank National Association, as trustee
(20)
|
|
4.8(b)
|
|
First Supplemental Indenture, dated October 21, 2013, between Resource Capital Corp. (including the form of 6.00% Convertible Senior Notes due 2018.
(20)
|
|
10.1(a)
|
|
Second Amended and Restated Management Agreement between Resource Capital Corp, Resource Capital Manager, Inc. and Resource America, Inc. dated as of June 13, 2012.
(10)
|
|
10.1(b)
|
|
Amendment No.1 to Second Amended and Restated Management Agreement between Resource Capital Corp, Resource Capital Manager, Inc. and Resource America, Inc. dated as of November 7, 2013.
|
|
10.2(a)
|
|
Master Repurchase and Securities Contract by and among RCC Commercial, Inc., RCC Real Estate Inc. and Wells Fargo Bank, National Association, dated February, 1, 2011.
(7)
|
|
10.2(b)
|
|
Guarantee Agreement made by Resource Capital Corp. in favor of Wells Fargo Bank, National Association, dated February 1, 2011.
(7)
|
|
10.3
|
|
2005 Stock Incentive Plan.
(1)
|
|
10.4
|
|
Amended and Restated 2007 Omnibus Equity Compensation Plan.
(5)
|
|
10.5
|
|
Services Agreement between Resource Capital Asset Management, LLC and Apidos Capital Management, LLC, dated February 24, 2011.
(8)
|
|
10.6
|
|
Revolving Judgment Note and Security Agreement between Resource Capital Corp and RCC Real Estate and the Bancorp Bank, dated July 7, 2011
(9)
|
|
10.7(a)
|
|
Master Repurchase and Securities Contract for $150 million between RCC Real Estate SPE 4, LLC, as seller, and Wells Fargo Bank, National Association, as buyer, dated February 27, 2012
(14)
|
|
10.7(b)
|
|
Guaranty Agreement made by Resource Capital Corp., as guarantor, in favor of Wells Fargo Bank, National Association
(14)
|
|
10.7(c)
|
|
First Amendment to Master Repurchase and Securities Contract, dated April 2, 2013.
(15)
|
|
10.8
|
|
Transfer and Contribution Agreement by and among LEAF Financial Corporate, Resource TRS, Inc., Resource Capital Corp. and LEAF Commercial Capital, Inc. dated January 4, 2011.
(6)
|
|
10.9
|
|
At-the-Market Issuance Sales Agreement, dated November 19, 2012 among Resource Capital Corp., Resource Capital Manager and MLV & Co. LLC.
(17)
|
|
10.10
|
|
At-the-Market Issuance Sales Agreement, dated March 15, 2013 among Resource Capital Corp., Resource Capital Manager and MLV & Co. LLC
(18)
|
|
10.11
|
|
Master Repurchase Agreement, dated July 19, 2013 between RCC Real Estate SPE 5, LLC, as seller, and Deutsche Bank AG, Cayman Islands Branch
(20)
|
|
10.12
|
|
Guaranty Agreement, dated July 19, 2013 made by Resource Capital Corp., as guarantor, in the benefit of Deutsche Bank AG, Cayman Islands Branch
(20)
|
|
12.1
|
|
Ratio of Earnings of Fixed Charges
|
|
31.1
|
|
Rule 13a-14(a)/Rule 15d-14(a) Certification of Chief Executive Officer.
|
|
31.2
|
|
Rule 13a-14(a)/Rule 15d-14(a) Certification of Chief Financial Officer.
|
|
32.1
|
|
Certification Pursuant to 18 U.S.C. Section 1350.
|
|
32.2
|
|
Certification Pursuant to 18 U.S.C. Section 1350.
|
|
101
|
|
Interactive Data Files
|
|
|
|
(1)
|
Filed previously as an exhibit to the Company’s registration statement on Form S-11, Registration No. 333-126517.
|
|
(2)
|
Filed previously as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2006.
|
|
(3)
|
Filed previously as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2006.
|
|
(4)
|
Filed previously as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2009.
|
|
(5)
|
Filed previously as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2008.
|
|
(6)
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on January 6, 2011.
|
|
(7)
|
Filed previously as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.
|
|
(8)
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on March 2, 2011
|
|
(9)
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on July 7, 2011.
|
|
(10)
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on June 13, 2012.
|
|
(11)
|
Filed previously as an exhibit to the Company’s registration statement on Form 8-A filed on June 8, 2012.
|
|
(12)
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on June 29, 2012.
|
|
(13)
|
Filed previously as an exhibit to the Company's registration statement on Form 8-A filed on September 28, 2012.
|
|
(14)
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on March 2, 2012.
|
|
(15)
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on April 8, 2013.
|
|
(16)
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on June 29, 2012.
|
|
(17)
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on November 20, 2012.
|
|
(18)
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on March 19, 2013.
|
|
(19)
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on July 25, 2013.
|
|
(20)
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on October 21, 2013.
|
|
(21)
|
Filed previously as an exhibit to the Company's Annual Report on Form 10-K for the year ended December 31, 2012 filed on March 18, 2013
|
|
|
|
|
RESOURCE CAPITAL CORP.
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
November 12, 2013
|
|
By:
|
/s/ Jonathan Z. Cohen
|
|
|
|
|
Jonathan Z. Cohen
|
|
|
|
|
Chief Executive Officer and President
|
|
|
|
|
|
|
November 12, 2013
|
|
By:
|
/s/ David J. Bryant
|
|
|
|
|
David J. Bryant
|
|
|
|
|
Senior Vice President
|
|
|
|
|
Chief Financial Officer,
|
|
|
|
|
Chief Accounting Officer and Treasurer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|