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 Fifth 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)
|
|
|
PAGE
|
PART I
|
|
|
Item 1:
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
Item 2:
|
||
|
|
|
Item 3:
|
||
|
|
|
Item 4:
|
||
|
|
|
PART II
|
|
|
|
|
|
Item 1:
|
||
|
|
|
Item 6:
|
||
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
(unaudited)
|
|
|
||||
ASSETS
(1)
|
|
|
|
||||
Cash and cash equivalents
|
$
|
102,733
|
|
|
$
|
116,026
|
|
Restricted cash
|
1,286
|
|
|
3,399
|
|
||
Interest receivable
|
6,333
|
|
|
6,404
|
|
||
CRE loans, pledged as collateral and net of allowances of $4.7 million and $3.8 million
|
1,250,991
|
|
|
1,286,278
|
|
||
Loans held for sale
|
38
|
|
|
1,007
|
|
||
Principal paydowns receivable
|
87,550
|
|
|
19,280
|
|
||
Investment securities, trading
|
171
|
|
|
4,492
|
|
||
Investment securities available-for-sale, including securities pledged as collateral of $82.9 million and $97.5 million
|
116,395
|
|
|
124,968
|
|
||
Investments in unconsolidated entities
|
57,165
|
|
|
87,919
|
|
||
Derivatives, at fair value
|
75
|
|
|
647
|
|
||
Direct financing leases, net of allowances of $0.7 million and $0.5 million
|
189
|
|
|
527
|
|
||
Intangible assets
|
—
|
|
|
213
|
|
||
Other assets
|
10,186
|
|
|
14,673
|
|
||
Deferred tax asset, net
|
4,240
|
|
|
4,255
|
|
||
Assets held for sale (amount includes $79.6 million and $158.2 million of legacy CRE loans held for sale in continuing operations, see Note 22)
|
276,931
|
|
|
383,455
|
|
||
Total assets
|
$
|
1,914,283
|
|
|
$
|
2,053,543
|
|
LIABILITIES
(2)
|
|
|
|
|
|
||
Accounts payable and other liabilities
|
$
|
2,787
|
|
|
$
|
4,480
|
|
Management fee payable - related party
|
876
|
|
|
1,318
|
|
||
Accrued interest expense
|
4,872
|
|
|
4,979
|
|
||
Borrowings
|
1,069,339
|
|
|
1,191,456
|
|
||
Distributions payable
|
5,577
|
|
|
5,560
|
|
||
Derivatives, at fair value
|
484
|
|
|
97
|
|
||
Liabilities held for sale (see Note 22)
|
126,376
|
|
|
142,563
|
|
||
Total liabilities
|
1,210,311
|
|
|
1,350,453
|
|
||
EQUITY
|
|
|
|
|
|
||
Preferred stock, par value $0.001: 10,000,000 shares authorized 8.50% Series A cumulative redeemable preferred shares, liquidation preference $25.00 per share; 1,069,016 and 1,069,016 shares issued and outstanding
|
1
|
|
|
1
|
|
||
Preferred stock, par value $0.001: 10,000,000 shares authorized 8.25% Series B cumulative redeemable preferred shares, liquidation preference $25.00 per share; 5,544,579 and 5,544,579 shares issued and outstanding
|
6
|
|
|
6
|
|
||
Preferred stock, par value $0.001: 10,000,000 shares authorized 8.625% Series C cumulative redeemable preferred shares, liquidation preference $25.00 per share; 4,800,000 and 4,800,000 shares issued and outstanding
|
5
|
|
|
5
|
|
||
Common stock, par value $0.001: 125,000,000 shares authorized; 31,388,953 and 31,050,020 shares issued and outstanding (including 555,658 and 400,050 unvested restricted shares)
|
31
|
|
|
31
|
|
||
Additional paid-in capital
|
1,219,982
|
|
|
1,218,352
|
|
||
Accumulated other comprehensive income
|
500
|
|
|
3,081
|
|
||
Distributions in excess of earnings
|
(515,148
|
)
|
|
(517,177
|
)
|
||
Total Resource Capital Corp. stockholders’ equity
|
705,377
|
|
|
704,299
|
|
||
Non-controlling interests
|
(1,405
|
)
|
|
(1,209
|
)
|
||
Total equity
|
703,972
|
|
|
703,090
|
|
||
TOTAL LIABILITIES AND EQUITY
|
$
|
1,914,283
|
|
|
$
|
2,053,543
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
(unaudited)
|
|
|
||||
(1) Assets of consolidated variable interest entities ("VIEs") included in
total assets above: |
|
|
|
||||
Restricted cash
|
$
|
626
|
|
|
$
|
3,308
|
|
Interest receivable
|
2,431
|
|
|
3,153
|
|
||
CRE loans, pledged as collateral and net of allowances of $0.8 million and
$0.8 million |
558,142
|
|
|
747,726
|
|
||
Loans held for sale
|
38
|
|
|
1,007
|
|
||
Principal paydowns receivable
|
20,500
|
|
|
5,820
|
|
||
Investment securities available-for-sale, including securities pledged as collateral
|
—
|
|
|
369
|
|
||
Other assets
|
31
|
|
|
58
|
|
||
Total assets of consolidated VIEs
|
$
|
581,768
|
|
|
$
|
761,441
|
|
|
|
|
|
||||
(2) Liabilities of consolidated VIEs included in total liabilities above:
|
|
|
|
||||
Accounts payable and other liabilities
|
$
|
109
|
|
|
$
|
133
|
|
Accrued interest expense
|
405
|
|
|
519
|
|
||
Borrowings
|
305,214
|
|
|
480,103
|
|
||
Total liabilities of consolidated VIEs
|
$
|
305,728
|
|
|
$
|
480,755
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
REVENUES
|
|
|
|
|
|
|
|
||||||||
Interest income:
|
|
|
|
|
|
|
|
||||||||
CRE loans
|
$
|
21,841
|
|
|
$
|
21,821
|
|
|
$
|
43,374
|
|
|
$
|
42,802
|
|
Securities
|
1,329
|
|
|
4,291
|
|
|
3,637
|
|
|
9,089
|
|
||||
Interest income - other
|
465
|
|
|
2,296
|
|
|
2,095
|
|
|
3,533
|
|
||||
Total interest income
|
23,635
|
|
|
28,408
|
|
|
49,106
|
|
|
55,424
|
|
||||
Interest expense
|
14,347
|
|
|
13,446
|
|
|
28,601
|
|
|
26,748
|
|
||||
Net interest income
|
9,288
|
|
|
14,962
|
|
|
20,505
|
|
|
28,676
|
|
||||
Dividend income
|
20
|
|
|
18
|
|
|
39
|
|
|
35
|
|
||||
Fee income
|
944
|
|
|
762
|
|
|
1,853
|
|
|
1,334
|
|
||||
Total revenues
|
10,252
|
|
|
15,742
|
|
|
22,397
|
|
|
30,045
|
|
||||
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||
Management fees - related party
|
2,638
|
|
|
3,099
|
|
|
5,318
|
|
|
7,136
|
|
||||
Equity compensation - related party
|
734
|
|
|
1,352
|
|
|
1,522
|
|
|
1,841
|
|
||||
General and administrative
|
3,580
|
|
|
3,811
|
|
|
7,443
|
|
|
7,453
|
|
||||
Depreciation and amortization
|
32
|
|
|
361
|
|
|
100
|
|
|
870
|
|
||||
Impairment losses
|
—
|
|
|
—
|
|
|
177
|
|
|
—
|
|
||||
Provision for loan and lease losses
|
131
|
|
|
147
|
|
|
1,130
|
|
|
77
|
|
||||
Total operating expenses
|
7,115
|
|
|
8,770
|
|
|
15,690
|
|
|
17,377
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
3,137
|
|
|
6,972
|
|
|
6,707
|
|
|
12,668
|
|
||||
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
||||
Equity in (losses) earnings of unconsolidated entities
|
(118
|
)
|
|
2,696
|
|
|
243
|
|
|
4,918
|
|
||||
Net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives
|
9,478
|
|
|
1,634
|
|
|
17,084
|
|
|
2,487
|
|
||||
Net realized and unrealized (loss) gain on investment securities, trading
|
(50
|
)
|
|
183
|
|
|
(961
|
)
|
|
328
|
|
||||
Fair value adjustments on financial assets held for sale
|
79
|
|
|
—
|
|
|
58
|
|
|
—
|
|
||||
Other income (expense)
|
17
|
|
|
38
|
|
|
85
|
|
|
(22
|
)
|
||||
Total other income
|
9,406
|
|
|
4,551
|
|
|
16,509
|
|
|
7,711
|
|
||||
|
|
|
|
|
|
|
|
||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES
|
12,543
|
|
|
11,523
|
|
|
23,216
|
|
|
20,379
|
|
||||
Income tax benefit (expense)
|
25
|
|
|
(615
|
)
|
|
(1,474
|
)
|
|
(619
|
)
|
||||
NET INCOME FROM CONTINUING OPERATIONS
|
12,568
|
|
|
10,908
|
|
|
21,742
|
|
|
19,760
|
|
||||
NET LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX
|
(4,184
|
)
|
|
(6,379
|
)
|
|
(4,745
|
)
|
|
(1,211
|
)
|
||||
NET INCOME
|
8,384
|
|
|
4,529
|
|
|
16,997
|
|
|
18,549
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income allocated to preferred shares
|
(6,015
|
)
|
|
(6,014
|
)
|
|
(12,029
|
)
|
|
(12,062
|
)
|
||||
Carrying value in excess of consideration paid for preferred shares
|
—
|
|
|
(111
|
)
|
|
—
|
|
|
1,500
|
|
||||
Net loss allocable to non-controlling interests, net of taxes
|
95
|
|
|
60
|
|
|
196
|
|
|
150
|
|
||||
NET INCOME (LOSS) ALLOCABLE TO COMMON SHARES
|
$
|
2,464
|
|
|
$
|
(1,536
|
)
|
|
$
|
5,164
|
|
|
$
|
8,137
|
|
NET INCOME (LOSS) PER COMMON SHARE – BASIC
|
|
|
|
|
|
|
|
||||||||
CONTINUING OPERATIONS
|
$
|
0.22
|
|
|
$
|
0.16
|
|
|
$
|
0.32
|
|
|
$
|
0.31
|
|
DISCONTINUED OPERATIONS
|
$
|
(0.14
|
)
|
|
$
|
(0.21
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.04
|
)
|
TOTAL NET INCOME (LOSS) PER COMMON SHARE - BASIC
|
$
|
0.08
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.17
|
|
|
$
|
0.27
|
|
NET INCOME (LOSS) PER COMMON SHARE – DILUTED
|
|
|
|
|
|
|
|
||||||||
CONTINUING OPERATIONS
|
$
|
0.22
|
|
|
$
|
0.16
|
|
|
$
|
0.32
|
|
|
$
|
0.30
|
|
DISCONTINUED OPERATIONS
|
$
|
(0.14
|
)
|
|
$
|
(0.21
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.04
|
)
|
TOTAL NET INCOME (LOSS) PER COMMON SHARE - DILUTED
|
$
|
0.08
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.17
|
|
|
$
|
0.26
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - BASIC
|
30,820,442
|
|
|
30,410,451
|
|
|
30,786,527
|
|
|
30,505,428
|
|
||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - DILUTED
|
31,020,926
|
|
|
30,410,451
|
|
|
30,967,840
|
|
|
30,724,272
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income
|
$
|
8,384
|
|
|
$
|
4,529
|
|
|
$
|
16,997
|
|
|
$
|
18,549
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||
Reclassification adjustment for realized gains on available-for-sale securities included in net income
|
(1,179
|
)
|
|
(897
|
)
|
|
(1,179
|
)
|
|
(596
|
)
|
||||
Unrealized (losses) gains on investment securities, available-for-sale, net
|
(1,628
|
)
|
|
3,518
|
|
|
(1,494
|
)
|
|
2,200
|
|
||||
Reclassification adjustments associated with unrealized losses (gains) from interest rate hedges included in net income
|
75
|
|
|
(116
|
)
|
|
92
|
|
|
(55
|
)
|
||||
Unrealized gains on derivatives, net
|
—
|
|
|
90
|
|
|
—
|
|
|
117
|
|
||||
Total other comprehensive (loss) income
|
(2,732
|
)
|
|
2,595
|
|
|
(2,581
|
)
|
|
1,666
|
|
||||
Comprehensive income before allocation to non-controlling interests and preferred shares
|
5,652
|
|
|
7,124
|
|
|
14,416
|
|
|
20,215
|
|
||||
Net loss allocable to non-controlling interests, net of taxes
|
95
|
|
|
60
|
|
|
196
|
|
|
150
|
|
||||
Net income allocated to preferred shares
|
(6,015
|
)
|
|
(6,014
|
)
|
|
(12,029
|
)
|
|
(12,062
|
)
|
||||
Carrying value in excess of consideration paid for preferred shares
|
—
|
|
|
(111
|
)
|
|
—
|
|
|
1,500
|
|
||||
Comprehensive (loss) income allocable to common shares
|
$
|
(268
|
)
|
|
$
|
1,059
|
|
|
$
|
2,583
|
|
|
$
|
9,803
|
|
|
Common Stock
|
|
Preferred Shares - Series A
|
|
Preferred Shares - Series B
|
|
Preferred Shares - Series C
|
|
Additional Paid-In Capital
|
|
Accumulated Other Comprehensive (Loss) Income
|
|
Retained Earnings
|
|
Distributions in Excess of Earnings
|
|
Total Stockholders' Equity
|
|
Non-Controlling Interests
|
|
Total Equity
|
|||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Balance, January 1, 2017
|
31,050,020
|
|
|
$
|
31
|
|
|
$
|
1
|
|
|
$
|
6
|
|
|
$
|
5
|
|
|
$
|
1,218,352
|
|
|
$
|
3,081
|
|
|
$
|
—
|
|
|
$
|
(517,177
|
)
|
|
$
|
704,299
|
|
|
$
|
(1,209
|
)
|
|
$
|
703,090
|
|
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
(31
|
)
|
|||||||||||
Stock based compensation
|
368,054
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Amortization of stock based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,743
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,743
|
|
|
—
|
|
|
1,743
|
|
|||||||||||
Purchase and retirement of common shares
|
(9,323
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
(82
|
)
|
|||||||||||
Forfeiture of unvested stock
|
(19,798
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,193
|
|
|
—
|
|
|
17,193
|
|
|
(196
|
)
|
|
16,997
|
|
|||||||||||
Preferred dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,029
|
)
|
|
—
|
|
|
(12,029
|
)
|
|
—
|
|
|
(12,029
|
)
|
|||||||||||
Securities available-for-sale, fair value adjustment, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,673
|
)
|
|
—
|
|
|
—
|
|
|
(2,673
|
)
|
|
—
|
|
|
(2,673
|
)
|
|||||||||||
Designated derivatives, fair value adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92
|
|
|
—
|
|
|
—
|
|
|
92
|
|
|
—
|
|
|
92
|
|
|||||||||||
Distributions on common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,164
|
)
|
|
2,029
|
|
|
(3,135
|
)
|
|
—
|
|
|
(3,135
|
)
|
|||||||||||
Balance, June 30, 2017
|
31,388,953
|
|
|
$
|
31
|
|
|
$
|
1
|
|
|
$
|
6
|
|
|
$
|
5
|
|
|
$
|
1,219,982
|
|
|
$
|
500
|
|
|
$
|
—
|
|
|
$
|
(515,148
|
)
|
|
$
|
705,377
|
|
|
$
|
(1,405
|
)
|
|
$
|
703,972
|
|
|
For the Six Months Ended
|
||||||
|
June 30,
|
||||||
|
2017
|
|
2016
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net income from continuing operations
|
$
|
21,742
|
|
|
$
|
19,760
|
|
Net loss from discontinued operations, net of tax
|
(4,745
|
)
|
|
(1,211
|
)
|
||
Net income
|
16,997
|
|
|
18,549
|
|
||
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
||||
Provision for loan and lease losses
|
1,130
|
|
|
77
|
|
||
Depreciation, amortization and accretion
|
671
|
|
|
(5,326
|
)
|
||
Amortization of stock-based compensation
|
1,522
|
|
|
1,841
|
|
||
Sale of and principal payments on syndicated corporate loans held for sale
|
1,076
|
|
|
—
|
|
||
Sale of and principal payments on securities, trading, net
|
4,493
|
|
|
140
|
|
||
Net realized and unrealized loss (gain) on investment securities, trading
|
961
|
|
|
(328
|
)
|
||
Net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives
|
(17,084
|
)
|
|
(2,487
|
)
|
||
Fair value adjustments on financial assets held for sale
|
(58
|
)
|
|
—
|
|
||
Loss on sale of real estate
|
—
|
|
|
3
|
|
||
Settlement of derivative instruments
|
—
|
|
|
(72
|
)
|
||
Impairment losses
|
177
|
|
|
—
|
|
||
Equity in net earnings of unconsolidated entities
|
(243
|
)
|
|
(4,918
|
)
|
||
Return on investment in unconsolidated entity
|
6,292
|
|
|
—
|
|
||
Changes in operating assets and liabilities
|
(930
|
)
|
|
1,271
|
|
||
Net cash provided by continuing operating activities
|
15,004
|
|
|
8,750
|
|
||
Net cash provided by (used in) discontinued operating activities
|
25,275
|
|
|
(55,685
|
)
|
||
Net cash provided by (used in) operating activities
|
40,279
|
|
|
(46,935
|
)
|
||
|
|
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
Decrease in restricted cash
|
2,454
|
|
|
15,727
|
|
||
Deconsolidation of VIEs
(1)
|
—
|
|
|
(472
|
)
|
||
Origination and purchase of loans
|
(207,672
|
)
|
|
(84,441
|
)
|
||
Principal payments received on loans and leases
|
267,714
|
|
|
123,768
|
|
||
Proceeds from sale of loans
|
—
|
|
|
76
|
|
||
Purchase of securities available-for-sale
|
(14,598
|
)
|
|
(6,537
|
)
|
||
Principal payments on securities available-for-sale
|
17,659
|
|
|
29,827
|
|
||
Proceeds from sale of securities available-for-sale
|
13,588
|
|
|
—
|
|
||
Acquisition of legacy collateralized debt obligation assets
|
—
|
|
|
(7,511
|
)
|
||
Return of capital from unconsolidated entities
|
7,911
|
|
|
9,530
|
|
||
Proceeds from sale of an investment in unconsolidated entity
|
16,159
|
|
|
—
|
|
||
Settlement of derivative instruments
|
(696
|
)
|
|
(50
|
)
|
||
Purchase of furniture and fixtures
|
—
|
|
|
(28
|
)
|
||
Net cash provided by continuing investing activities
|
102,519
|
|
|
79,889
|
|
||
Net cash provided by discontinued investing activities
|
2,621
|
|
|
50,414
|
|
||
Net cash provided by investing activities
|
105,140
|
|
|
130,303
|
|
||
|
|
|
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
Net proceeds from issuances of common stock and dividend reinvestment and stock purchase plan (net of offering costs of $31 and $0)
|
(31
|
)
|
|
68
|
|
||
Repurchase of common stock
|
(82
|
)
|
|
(7,914
|
)
|
||
Repurchase of preferred shares
|
—
|
|
|
(3,359
|
)
|
||
Net proceeds (borrowings) from repurchase agreements
|
50,449
|
|
|
57,522
|
|
||
Payments on borrowings:
|
|
|
|
|
|||
Securitizations
|
(177,817
|
)
|
|
(119,810
|
)
|
||
Payment of debt issuance costs
|
(3
|
)
|
|
(39
|
)
|
||
Distributions paid on preferred stock
|
(12,029
|
)
|
|
(12,130
|
)
|
||
Distributions paid on common stock
|
(3,118
|
)
|
|
(26,347
|
)
|
||
Net cash used in continuing financing activities
|
(142,631
|
)
|
|
(112,009
|
)
|
||
Net cash (used in) provided by discontinued financing activities
|
(16,081
|
)
|
|
15,052
|
|
||
Net cash (used in) provided by financing activities
|
(158,712
|
)
|
|
(96,957
|
)
|
||
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(13,293
|
)
|
|
(13,589
|
)
|
||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
116,026
|
|
|
78,756
|
|
||
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
102,733
|
|
|
$
|
65,167
|
|
SUPPLEMENTAL DISCLOSURE:
|
|
|
|
|
|
||
Interest expense paid in cash
|
$
|
25,139
|
|
|
$
|
28,786
|
|
Income taxes paid in cash
|
$
|
515
|
|
|
$
|
6,240
|
|
(1)
|
Cash and cash equivalents at January 1, 2016 decreased by
$472,000
due to the adoption of the amendments to the consolidation accounting guidance resulting in the deconsolidation of
five
variable interest entities.
|
•
|
RCC Real Estate, Inc. ("RCC Real Estate") holds real estate investments, including CRE loans, CRE related securities and historically has held direct investments in real estate. RCC Real Estate owns
100%
of the equity of the following variable interest entities ("VIE"):
|
◦
|
Resource Real Estate Funding CDO 2006-1, Ltd. ("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 CDO issuance secured by a portfolio of CRE loans and commercial mortgage-backed securities ("CMBS"). This entity was deconsolidated at January 1, 2016 and the retained investment is accounted for as an investment security available-for-sale in the Company's consolidated financial statements. On April 25, 2016, RREF CDO 2006-1 was liquidated and, in exchange for the Company's interests in RREF CDO 2006-1, the remaining assets of the CDO were distributed to the Company, comprised of investment securities available-for-sale and CRE loans held for investment, which were recorded at fair value.
|
◦
|
Resource Real Estate Funding CDO 2007-1, Ltd. ("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 CRE loans and CMBS. This entity was deconsolidated at January 1, 2016 and the retained investment is now accounted for as an investment security available-for-sale in the Company's consolidated financial statements. On November 25, 2016, RREF CDO 2007-1 was liquidated and, in exchange for the Company's interests in RREF CDO 2007-1, the remaining assets of the CDO were distributed to the Company, comprised of investment securities available-for-sale and CRE loans held for investment, which were recorded at fair value.
|
◦
|
Resource Capital Corp. CRE Notes 2013, Ltd. ("RCC CRE Notes 2013"), a Cayman Islands limited liability company and QRS, was established to complete a CRE securitization issuance secured by a portfolio of CRE loans. RCC CRE Notes 2013 was liquidated in December 2016 and, as a result, the remaining assets were returned to the Company in exchange for the Company's preference shares and equity notes in the securitization.
|
◦
|
Resource Capital Corp. 2014-CRE2, Ltd. ("RCC 2014-CRE2"), a Cayman Islands limited liability company and QRS, was established to complete a CRE securitization issuance secured by a portfolio of CRE loans.
|
◦
|
Resource Capital Corp. 2015-CRE3, Ltd. ("RCC 2015-CRE3"), a Cayman Islands limited liability company and QRS, was established to complete a CRE securitization issuance secured by a portfolio of CRE loans.
|
◦
|
Resource Capital Corp. 2015-CRE4, Ltd. ("RCC 2015-CRE4"), a Cayman Islands limited liability company and QRS, was established to complete a CRE securitization issuance secured by a portfolio of CRE loans.
|
•
|
RCC Commercial, Inc. ("RCC Commercial") holds a
29.6%
investment in NEW NP, LLC ("NEW NP, LLC"), a Delaware limited liability company that holds syndicated corporate loan investments and one directly originated middle market loan. 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"), was established to complete a CDO issuance secured by a portfolio of syndicated corporate loans and asset-backed securities ("ABS"). On March 31, 2015, the Company issued a notice of redemption to Apidos CDO III's trustee to call the CDO. In June 2015, the Company liquidated Apidos CDO III and, as a result, substantially all of the assets were sold.
|
•
|
RCC Commercial II, Inc. ("Commercial II") holds investments in structured notes and investments in the subordinated notes of foreign, syndicated corporate loan collateralized loan obligation ("CLO") vehicles. Commercial II owns
100%
,
68.3%
and
88.6%
, respectively, of the equity of the following VIEs:
|
◦
|
Apidos Cinco CDO, Ltd. ("Apidos Cinco CDO"), a Cayman Islands limited liability company and TRS, was established to complete a CDO issuance secured by a portfolio of syndicated corporate loans, ABS and corporate bonds. This entity was deconsolidated at January 1, 2016 and the retained investment is now accounted for as an investment security available-for-sale. In November 2016, the Company liquidated Apidos Cinco CDO and, as a result, substantially all of the assets were sold. The remaining assets were consolidated by the Company upon liquidation and are marked at fair value.
|
◦
|
Whitney CLO I Ltd. ("Whitney CLO I"), a Cayman Islands limited liability company and TRS. In September 2013, Whitney CLO I liquidated and, as a result, all of the assets were sold.
|
◦
|
Moselle CLO S.A. ("Moselle CLO"), incorporated in Luxembourg, is a CLO issuer whose assets consisted of European senior secured loans, U.S. senior secured loans, U.S. senior unsecured loans, U.S. second lien loans, European mezzanine loans, and a limited amount of synthetic securities and other eligible debt obligations. In December 2014, Moselle CLO liquidated and, as a result, substantially all of the assets were sold.
|
•
|
RCC Commercial III, Inc. ("Commercial III") holds syndicated corporate loan investments. 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 was established to complete a CDO issuance secured by a portfolio of syndicated corporate loans and ABS. In October 2014, the Company liquidated Apidos CLO I and, as a result, substantially all of the assets were sold.
|
•
|
RSO EquityCo, LLC owned
10%
of the equity of Apidos CDO I and
10%
of the equity of Apidos CLO VIII, Ltd. ("Apidos CLO VIII"), a Cayman Islands limited liability company and TRS.
|
•
|
RCC Residential Portfolio, Inc. ("RCC Resi Portfolio"), a Delaware corporation directly owned by the Company, which invests in residential mortgage-backed securities ("RMBS").
|
•
|
RCC Residential Portfolio TRS, Inc. ("RCC Resi TRS"), a TRS directly owned by the Company, is a Delaware corporation which was formed to hold strategic residential mortgage positions which could not be held by RCC Resi Portfolio. RCC Resi TRS also owns
100%
of the equity, unless otherwise stated, in the following:
|
◦
|
Primary Capital Mortgage, LLC ("PCM"), (formerly known as Primary Capital Advisors, LLC), a limited liability company that originates and services residential mortgage loans. In November 2016, PCM's operations were reclassified to discontinued operations. In June 2017, PCM disposed of certain assets and liabilities related to originating, acquiring, processing, underwriting, funding and closing of residential mortgage loans pursuant to an asset purchase agreement. See
Note 22
for further discussion.
|
◦
|
RCM Global Manager LLC ("RCM Global Manager"), a Delaware limited liability company, owns
8.7%
of the following entity:
|
▪
|
RCM Global LLC ("RCM Global"), a Delaware limited liability company, holds a portfolio of investment securities available-for-sale.
This entity was deconsolidated at January 1, 2016 and the retained investment is now accounted for as an equity method investment.
|
◦
|
RCC Residential Depositor, LLC ("RCC Resi Depositor"), a Delaware limited liability company, owns
100%
of the following entity:
|
▪
|
RCC Residential Acquisition, LLC ("RCC Resi Acquisition"), a Delaware limited liability company, which was formed to purchase residential mortgage loans from PCM and transfer the assets to RCC Residential Opportunities Trust ("RCC Opp Trust").
|
*
|
RCC Opp Trust, a Delaware statutory trust, which was formed to hold a portfolio of residential mortgage loans, available-for-sale.
|
◦
|
Resource TRS III, LLC ("Resource TRS III"), formerly Resource TRS III, Inc., a TRS directly owned by the Company, held the Company’s interests in a syndicated corporate loan CDO originated by the Company. Resource TRS III also previously owned
33%
of the equity of Apidos CLO VIII, which was liquidated in October 2013.
|
◦
|
Resource TRS IV, LLC ("Resource TRS IV"), formerly Resource TRS IV, Inc., a TRS directly owned by the Company, held the Company's equity investment in hotel condominium units acquired in conjunction with a loan foreclosure. The hotel condominium units were sold in April 2014.
|
◦
|
Resource TRS V, LLC ("Resource TRS V"), formerly Resource TRS V, Inc., a TRS directly owned by the Company, held the Company's equity investment in a held for sale condominium complex. All of the condominium units were sold at December 31, 2013.
|
◦
|
Long Term Care Conversion Funding, LLC ("LTCC Funding"), a New York limited liability company, which provides funding through a financing facility to fund the acquisition of life settlement contracts.
|
◦
|
Life Care Funding, LLC ("LCF"), a New York limited liability company, is a joint venture between RCC Resi TRS, which owns a
70.9%
equity interest, and Life Care Funding Group Partners. LCF was established for the purpose of acquiring life settlement contracts. As part of the Company's Plan to exit underperforming non-core businesses, the assets and liabilities of LCF were reclassified to held for sale status at December 31, 2016. In July 2017, the Company purchased the balance of the outstanding membership interests of LCF, therefore becoming a single member LLC.
|
◦
|
ZWH4, LLC ("ZAIS"), a Delaware limited liability company, owned a beneficial interest in the warehouse credit facility of ZAIS CLO 4, Limited, a Cayman Islands exempted limited liability company, in equity form, that is used to finance the purchase of syndicated corporate loans. The warehouse credit facility closed on May 5, 2016, at which time, Resource TRS III purchased a beneficial interest in ZAIS CLO 4, which was sold in November 2016.
|
◦
|
Resource TRS, LLC, a Delaware limited liability company, holds a
25.8%
investment in NEW NP, LLC.
|
◦
|
RCC TRS, LLC ("Resource TRS"), formerly Resource TRS, Inc., holds the Company’s equity investment in a leasing company and holds all of its investment securities, trading (through both direct and indirect investments in such securities). Resource TRS also owns equity in the following:
|
▪
|
NEW NP, LLC holds syndicated corporate loan investments and the Company's self-originated middle market loans. Resource TRS owns
44.6%
of the equity in NEW NP, LLC at
June 30, 2017
. An additional
29.6%
of the equity is owned by RCC Commercial. NEW NP, LLC owned
100%
of Northport TRS, LLC, a Delaware limited liability company, which held middle market loans. NEW NP, LLC sold its interest in Northport TRS, LLC on August 4, 2016. In November 2016, NEW NP, LLC's operations were reclassified to discontinued operations. See
Note 22
for further discussion.
|
▪
|
Pelium Capital Partners, L.P. ("Pelium Capital"), a Delaware limited partnership, which holds investment securities, trading. Resource TRS owns
80.2%
of the equity in Pelium Capital at
June 30, 2017
. This entity was deconsolidated at January 1, 2016 and the retained investment is now accounted for as an equity method investment (
see Note 2
).
|
◦
|
Resource Capital Asset Management LLC ("RCAM"), a Delaware limited liability company, which was entitled to collect senior, subordinated, and incentive fees related to CLO issuers to which it provided management services through CVC Credit Partners, L.P. ("CVC Credit Partners"), formerly Apidos Capital Management ("ACM"), a subsidiary of CVC Capital Partners SICAV-FIS, S.A., a private equity firm ("CVC"). Resource America owns a
24%
interest in CVC Credit Partners.
|
|
Unconsolidated Variable Interest Entities
|
||||||||||||||||||||||||||
|
LCC
|
|
Unsecured
Junior
Subordinated
Debentures
|
|
Investment in Harvest CLOs
|
|
RCM Global LLC
|
|
Pelium Capital
|
|
Total
|
|
Maximum
Exposure
to Loss
|
||||||||||||||
Investments in unconsolidated entities
|
$
|
43,247
|
|
|
$
|
1,548
|
|
|
$
|
—
|
|
|
$
|
88
|
|
|
$
|
12,282
|
|
|
$
|
57,165
|
|
|
$
|
57,165
|
|
Investment securities, available-for-sale
|
—
|
|
|
—
|
|
|
11,455
|
|
|
—
|
|
|
—
|
|
|
11,455
|
|
|
$
|
11,455
|
|
||||||
Total assets
|
43,247
|
|
|
1,548
|
|
|
11,455
|
|
|
88
|
|
|
12,282
|
|
|
68,620
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Borrowings
|
—
|
|
|
51,548
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,548
|
|
|
N/A
|
|
|||||||
Total liabilities
|
—
|
|
|
51,548
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,548
|
|
|
N/A
|
|
|||||||
Net asset (liability)
|
$
|
43,247
|
|
|
$
|
(50,000
|
)
|
|
$
|
11,455
|
|
|
$
|
88
|
|
|
$
|
12,282
|
|
|
$
|
17,072
|
|
|
N/A
|
|
|
For the Six Months Ended
|
||||||
|
June 30,
|
||||||
|
2017
|
|
2016
|
||||
Non-cash investing activities include the following:
|
|
|
|
||||
Retained beneficial interest in unconsolidated securitization entities
|
$
|
—
|
|
|
$
|
(22,476
|
)
|
Loans acquired through collateralized debt obligation liquidation
|
$
|
—
|
|
|
$
|
(44,893
|
)
|
Securities acquired through collateralized debt obligation liquidation
|
$
|
—
|
|
|
$
|
(20,837
|
)
|
|
|
|
|
||||
Non-cash continuing financing activities include the following:
|
|
|
|
|
|
||
Distributions on common stock accrued but not paid
|
$
|
1,567
|
|
|
$
|
13,051
|
|
Distribution on preferred stock accrued but not paid
|
$
|
4,010
|
|
|
$
|
4,009
|
|
Loan Description
|
|
Principal
|
|
Unamortized (Discount)
Premium, net
(1)
|
|
Carrying
Value
(2)
|
||||||
At June 30, 2017:
|
|
|
|
|
|
|
||||||
CRE whole loans
|
|
$
|
1,261,283
|
|
|
$
|
(5,603
|
)
|
|
$
|
1,255,680
|
|
Allowance for loan losses
|
|
(4,689
|
)
|
|
—
|
|
|
(4,689
|
)
|
|||
Total CRE loans held for investment, net of allowance
|
|
1,256,594
|
|
|
(5,603
|
)
|
|
1,250,991
|
|
|||
Syndicated corporate loans
|
|
38
|
|
|
—
|
|
|
38
|
|
|||
Total loans held for sale
|
|
38
|
|
|
—
|
|
|
38
|
|
|||
Total loans, net
(3)
|
|
$
|
1,256,632
|
|
|
$
|
(5,603
|
)
|
|
$
|
1,251,029
|
|
|
|
|
|
|
|
|
||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|||
CRE whole loans
|
|
$
|
1,295,926
|
|
|
$
|
(5,819
|
)
|
|
$
|
1,290,107
|
|
Allowance for loan losses
|
|
(3,829
|
)
|
|
—
|
|
|
(3,829
|
)
|
|||
Total CRE loans held for investment, net of allowance
|
|
1,292,097
|
|
|
(5,819
|
)
|
|
1,286,278
|
|
|||
Syndicated corporate loans
|
|
1,007
|
|
|
—
|
|
|
1,007
|
|
|||
Total loans held for sale
|
|
1,007
|
|
|
—
|
|
|
1,007
|
|
|||
Total loans, net
(3)
|
|
$
|
1,293,104
|
|
|
$
|
(5,819
|
)
|
|
$
|
1,287,285
|
|
(1)
|
Amounts include unamortized loan origination fees of
$5.2 million
and
$5.8 million
at
June 30, 2017
and
December 31, 2016
, respectively. Amounts also include deferred amendment fees of
$366,000
and
$4,000
being amortized over the life of the loans at
June 30, 2017
and
December 31, 2016
, respectively.
|
(2)
|
Substantially all loans are pledged as collateral under various borrowings at
June 30, 2017
and
December 31, 2016
.
|
(3)
|
Pursuant to the Company's Plan, certain underperforming legacy CRE loans were moved to loans held for sale status and included in Assets held for sale on the Company's consolidated balance sheets at
June 30, 2017
and
December 31, 2016
(
see Note 22
).
|
Description
|
|
Quantity
|
|
Amortized Cost
|
|
Contracted
Interest Rates
|
|
Maturity Dates
(3)
|
||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
||
CRE whole loans, floating rate
(1)(4)
|
|
63
|
|
$
|
1,255,680
|
|
|
LIBOR plus 3.75% to LIBOR plus 6.25%
|
|
August 2017 to July 2020
|
Total
(2)
|
|
63
|
|
$
|
1,255,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
CRE whole loans, floating rate
(1)
|
|
67
|
|
$
|
1,290,107
|
|
|
LIBOR plus 3.75% to
LIBOR plus 6.45% |
|
April 2017 to January 2020
|
Total
(2)
|
|
67
|
|
$
|
1,290,107
|
|
|
|
|
|
(1)
|
Whole loans had
$58.2 million
and
$55.5 million
in unfunded loan commitments at
June 30, 2017
and
December 31, 2016
, respectively. These unfunded commitments are advanced as the borrowers formally request additional funding as permitted under the loan agreement and any necessary approvals have been obtained.
|
(2)
|
Totals do not include allowances for loan losses of
$4.7 million
and
$3.8 million
at
June 30, 2017
and
December 31, 2016
, respectively.
|
(3)
|
Maturity dates do not include possible extension options that may be available to borrowers.
|
(4)
|
Maturity dates do not include a loan with a maturity date of February 2017 that is in default (
see Note 6
).
|
Description
|
|
2017
|
|
2018
|
|
2019 and Thereafter
|
|
Total
|
||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
||||||||
CRE whole loans
|
|
$
|
7,000
|
|
|
$
|
9,176
|
|
|
$
|
1,239,504
|
|
|
$
|
1,255,680
|
|
Total
(1)
|
|
$
|
7,000
|
|
|
$
|
9,176
|
|
|
$
|
1,239,504
|
|
|
$
|
1,255,680
|
|
|
|
|
|
|
|
|
|
|
||||||||
At December 31, 2016:
|
|
2017
|
|
2018
|
|
2019 and Thereafter
|
|
Total
|
||||||||
CRE whole loans
|
|
$
|
7,000
|
|
|
$
|
24,476
|
|
|
$
|
1,258,631
|
|
|
$
|
1,290,107
|
|
Total
(1)
|
|
$
|
7,000
|
|
|
$
|
24,476
|
|
|
$
|
1,258,631
|
|
|
$
|
1,290,107
|
|
(1)
|
Contractual maturities of CRE loans assumes full exercise of extension options available to borrowers, to the extent they qualify.
|
|
Apidos Cinco
|
|
Total
|
||||
At June 30, 2017:
|
|
|
|
||||
Second lien loans held for sale
|
$
|
38
|
|
|
$
|
38
|
|
Total
|
$
|
38
|
|
|
$
|
38
|
|
|
|
|
|
||||
At December 31, 2016:
|
|
|
|
|
|
||
Second lien loans held for sale
|
$
|
1,007
|
|
|
$
|
1,007
|
|
Total
|
$
|
1,007
|
|
|
$
|
1,007
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
Less than one year
|
$
|
38
|
|
|
$
|
221
|
|
Greater than one year and less than five years
|
—
|
|
|
786
|
|
||
Five years or greater
|
—
|
|
|
—
|
|
||
Total
|
$
|
38
|
|
|
$
|
1,007
|
|
Description
|
|
Allowance for
Loan Losses
|
|
Percentage of Total Allowance
|
||
At June 30, 2017:
|
|
|
|
|
||
CRE whole loans
|
|
$
|
4,689
|
|
|
100.00%
|
Total
|
|
$
|
4,689
|
|
|
|
|
|
|
|
|
||
At December 31, 2016:
|
|
|
|
|
|
|
CRE whole loans
|
|
$
|
3,829
|
|
|
100.00%
|
Total
|
|
$
|
3,829
|
|
|
|
|
Commercial Real Estate Loans
|
|
Syndicated Corporate Loans
|
|
Direct Financing Leases
|
|
Total
|
||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
||||||||
Allowance for loan and lease losses:
|
|
|
|
|
|
|
|
||||||||
Allowance for loan and lease losses at January 1, 2017
|
$
|
3,829
|
|
|
$
|
—
|
|
|
$
|
465
|
|
|
$
|
4,294
|
|
Provision (recovery) for loan and lease losses
|
860
|
|
|
—
|
|
|
270
|
|
|
1,130
|
|
||||
Allowance for loan and lease losses at June 30, 2017
|
$
|
4,689
|
|
|
$
|
—
|
|
|
$
|
735
|
|
|
$
|
5,424
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
$
|
2,500
|
|
|
$
|
—
|
|
|
$
|
735
|
|
|
$
|
3,235
|
|
Collectively evaluated for impairment
|
$
|
2,189
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,189
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans and Leases:
|
|
|
|
|
|
|
|
|
|
|
|||||
Ending balance:
|
|
|
|
|
|
|
|
|
|
||||||
Individually evaluated for impairment
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
924
|
|
|
$
|
7,924
|
|
Collectively evaluated for impairment
|
$
|
1,248,680
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,248,680
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
||||||
Allowance for loan and lease losses:
|
|
|
|
|
|
|
|
||||||||
Allowance for loan and lease losses at January 1, 2016
|
$
|
41,839
|
|
|
$
|
1,282
|
|
|
$
|
465
|
|
|
$
|
43,586
|
|
Provision (recovery) for loan and lease losses
|
18,167
|
|
|
(402
|
)
|
|
—
|
|
|
17,765
|
|
||||
Loans charged-off
|
—
|
|
|
402
|
|
|
—
|
|
|
402
|
|
||||
Transfer to loans held for sale
|
(15,763
|
)
|
|
—
|
|
|
—
|
|
|
(15,763
|
)
|
||||
Deconsolidation of VIEs
|
(40,414
|
)
|
|
(1,282
|
)
|
|
—
|
|
|
(41,696
|
)
|
||||
Allowance for loan and lease losses at December 31, 2016
|
$
|
3,829
|
|
|
$
|
—
|
|
|
$
|
465
|
|
|
$
|
4,294
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
$
|
2,500
|
|
|
$
|
—
|
|
|
$
|
465
|
|
|
$
|
2,965
|
|
Collectively evaluated for impairment
|
$
|
1,329
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,329
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans and Leases:
|
|
|
|
|
|
|
|
|
|
|
|||||
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
992
|
|
|
$
|
7,992
|
|
Collectively evaluated for impairment
|
$
|
1,283,107
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,283,107
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
1.
|
A loan with a rating of a 1 is considered to have satisfactory performance with no issues noted. All interest and principal payments are current and the probability of loss is remote;
|
2.
|
A loan is graded with a rating of a 2 if a surveillance trigger event has occurred, but loss is not probable at this time. Such trigger events could include but are not limited to a trending decrease in occupancy rates or a flattening of lease revenues; and to a lesser extent, ground lease defaults, ground lease expirations that occur in the next six months or the borrower is delinquent on payment of property taxes or insurance;
|
3.
|
A loan with a rating of 3 has experienced an extended decline in operating performance, a significant deviation from its origination plan or the occurrence of one or more surveillance trigger events which create an increased risk for potential default. Loans identified in this category show some liquidity concerns. However, the risk of loss is not specifically assignable to any individual loan. The noted risk of the loans in this category is generally covered by general reserves;
|
4.
|
A loan with a rating of a 4 is considered to be in payment default or default is expected, full recovery of the unpaid principal balance is improbable and loss is considered probable. The noted risk of the loans in this category is covered by specific reserves.
|
|
Rating 1
|
|
Rating 2
|
|
Rating 3
|
|
Rating 4
|
|
Held for Sale
|
|
Total
|
||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
CRE whole loans
(1)
|
$
|
1,205,212
|
|
|
$
|
43,468
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
1,255,680
|
|
Legacy CRE whole loans
(1)(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79,605
|
|
|
79,605
|
|
||||||
|
$
|
1,205,212
|
|
|
$
|
43,468
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
79,605
|
|
|
$
|
1,335,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CRE whole loans
(1)
|
$
|
1,186,292
|
|
|
$
|
96,815
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
1,290,107
|
|
Legacy CRE whole loans
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158,178
|
|
|
158,178
|
|
||||||
|
$
|
1,186,292
|
|
|
$
|
96,815
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
158,178
|
|
|
$
|
1,448,285
|
|
(1)
|
Pursuant to the Company's strategic Plan described in Note 1, certain legacy CRE loans were moved to loans held for sale and included in assets held for sale carried at the lower of cost or fair value on the Company's consolidated balance sheets at
June 30, 2017
and
December 31, 2016
, respectively (
see Note 22
).
|
(2)
|
Includes
one
loan with a maturity date of May 2017 that is currently in default.
|
•
|
Two
loans cross-collateralized by a hotel in Studio City, CA, with an initial par value of
$67.5 million
. These loans were written down to their collective appraised value of
$61.4 million
. The loans had a maturity date of February 2017. On June 30, 2017, the borrower sold the collateral underlying these loans. Proceeds of
$67.0 million
are included in principal receivable at
June 30, 2017
and was received by the Company in July 2017. As a result of this transaction, the Company realized a gain of
$5.6 million
included in the Company's consolidated statements of operations as net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives during the three months ended
June 30, 2017
;
|
•
|
One
loan collateralized by a hotel in Tucson, AZ with an initial par value of
$32.5 million
. This loan was written down to its appraised value of
$14.3 million
. On February 28, 2017, the Company entered into a discounted payoff agreement with its borrower and received proceeds of
$21.3 million
in satisfaction of this loan. This transaction resulted in the recognition of a realized gain of
$7.0 million
in the Company's consolidated statements of operations as net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives;
|
•
|
One
loan collateralized by an office property in Phoenix, AZ with an initial par value of
$17.7 million
. This loan was written down to its appraised value of
$11.0 million
. The loan had a maturity date of May 2017 and is currently in default;
|
•
|
One
loan collateralized by a hotel in Palm Springs, CA with an initial par value of
$29.5 million
. This loan was written down to its appraised value of
$24.0 million
.
|
1.
|
Loans with a rating of 1 are considered performing within expectations. All interest and principal payments are current, all future payments are anticipated and loss is not probable;
|
2.
|
Loans with a rating of a 2 are considered to have limited liquidity concerns and are watched closely. Loans identified in this category show remote signs of liquidity concerns, loss is not probable and, therefore, no reserve is established;
|
3.
|
Loans with a rating of a 3 are considered to have possible future liquidity concerns. Loans identified in this category show some liquidity concerns, but the ability to estimate potential defaults is not quantifiable and, therefore, no reserve is established;
|
4.
|
Loans with a rating of a 4 are considered to have nearer term liquidity concerns. These loans have a reasonable possibility of future default. However, the risk of loss is not assignable to one specific credit. The noted risk of the loans in this category is covered by general reserves; and
|
5.
|
Loans with a rating of a 5 have defaulted in payment of principal and interest or default is imminent. It is probable that impairment has occurred on these loans based on their payment status and that impairment is estimable. The noted risk of the loans in this category is covered by specific reserves.
|
|
Rating 1
|
|
Rating 2
|
|
Rating 3
|
|
Rating 4
|
|
Rating 5
|
|
Held for Sale
|
|
Total
|
||||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38
|
|
|
$
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,007
|
|
|
$
|
1,007
|
|
|
30-59 Days
|
|
60-89 Days
|
|
Greater than 90 Days
|
|
Total Past Due
|
|
Current
|
|
Total Loans Receivable
|
|
Total Loans > 90 Days and Accruing
|
||||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
CRE whole loans
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
1,248,680
|
|
|
$
|
1,255,680
|
|
|
$
|
—
|
|
Legacy CRE loans
(2)
|
11,000
|
|
|
—
|
|
|
—
|
|
|
11,000
|
|
|
68,605
|
|
|
79,605
|
|
|
—
|
|
|||||||
Syndicated corporate loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Direct Financing Leases
|
5
|
|
|
—
|
|
|
269
|
|
|
274
|
|
|
650
|
|
|
924
|
|
|
—
|
|
|||||||
Total loans
|
$
|
11,005
|
|
|
$
|
—
|
|
|
$
|
7,269
|
|
|
$
|
18,274
|
|
|
$
|
1,317,935
|
|
|
$
|
1,336,209
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
CRE whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,290,107
|
|
|
$
|
1,290,107
|
|
|
$
|
—
|
|
Legacy CRE loans
(3)
|
61,400
|
|
|
—
|
|
|
—
|
|
|
61,400
|
|
|
96,792
|
|
|
158,192
|
|
|
—
|
|
|||||||
Syndicated corporate loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Direct Financing Leases
|
137
|
|
|
—
|
|
|
128
|
|
|
265
|
|
|
727
|
|
|
992
|
|
|
—
|
|
|||||||
Total loans
|
$
|
61,537
|
|
|
$
|
—
|
|
|
$
|
128
|
|
|
$
|
61,665
|
|
|
$
|
1,387,626
|
|
|
$
|
1,449,291
|
|
|
$
|
—
|
|
(1)
|
Includes
one
whole loan with an amortized cost of
$7.0 million
that was in default at
June 30, 2017
, on which the Company recorded a
$2.5 million
provision for loan loss.
|
(2)
|
Includes
one
loan with an appraised value of
$11.0 million
that was in default at
June 30, 2017
.
|
(3)
|
Includes
two
loans with an appraised value of
$61.4 million
that were in default at
December 31, 2016
.
|
|
Recorded Balance
|
|
Unpaid Principal Balance
|
|
Specific Allowance
|
|
Average Investment in Impaired Loans
|
|
Interest Income Recognized
|
||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE whole loans
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
—
|
|
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CRE whole loans
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
—
|
|
Syndicated corporate loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CRE whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CRE whole loans
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
480
|
|
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CRE whole loans
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
480
|
|
Syndicated corporate loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
480
|
|
|
Number of Loans
|
|
Pre-Modification Outstanding Recorded Balance
|
|
Post-Modification Outstanding Recorded Balance
|
||||
Six Months Ended June 30, 2017
|
|
|
|
|
|
||||
Legacy CRE whole loans held for sale
(1)
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
Total loans
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
Number of Loans
|
|
Pre-Modification Outstanding Recorded Balance
|
|
Post-Modification Outstanding Recorded Balance
|
||||
Six Months Ended June 30, 2016
|
|
|
|
|
|
||||
CRE whole loans
|
3
|
|
$
|
29,459
|
|
|
$
|
29,459
|
|
Total loans
|
3
|
|
$
|
29,459
|
|
|
$
|
29,459
|
|
(1)
|
Legacy CRE whole loans held for sale represent CRE whole loans designated as assets held for sale at
June 30, 2017
.
|
|
Amortized Cost
|
|
Unrealized Gains
|
|
Unrealized Losses
|
|
Fair Value
|
||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
||||||||
Structured notes
|
$
|
2,891
|
|
|
$
|
—
|
|
|
$
|
(2,720
|
)
|
|
$
|
171
|
|
Total
|
$
|
2,891
|
|
|
$
|
—
|
|
|
$
|
(2,720
|
)
|
|
$
|
171
|
|
|
|
|
|
|
|
|
|
||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Structured notes
|
$
|
6,242
|
|
|
$
|
920
|
|
|
$
|
(2,670
|
)
|
|
$
|
4,492
|
|
Total
|
$
|
6,242
|
|
|
$
|
920
|
|
|
$
|
(2,670
|
)
|
|
$
|
4,492
|
|
|
Amortized Cost
|
|
Unrealized Gains
|
|
Unrealized Losses
|
|
Fair Value
(1)
|
||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
||||||||
ABS
|
$
|
15,828
|
|
|
$
|
1,466
|
|
|
$
|
(506
|
)
|
|
$
|
16,788
|
|
CMBS
|
98,199
|
|
|
825
|
|
|
(792
|
)
|
|
98,232
|
|
||||
RMBS
|
1,350
|
|
|
66
|
|
|
(41
|
)
|
|
1,375
|
|
||||
Total
|
$
|
115,377
|
|
|
$
|
2,357
|
|
|
$
|
(1,339
|
)
|
|
$
|
116,395
|
|
|
|
|
|
|
|
|
|
||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||
ABS
|
$
|
21,365
|
|
|
$
|
3,988
|
|
|
$
|
(73
|
)
|
|
$
|
25,280
|
|
CMBS
|
98,525
|
|
|
425
|
|
|
(863
|
)
|
|
98,087
|
|
||||
RMBS
|
1,526
|
|
|
77
|
|
|
(2
|
)
|
|
1,601
|
|
||||
Total
|
$
|
121,416
|
|
|
$
|
4,490
|
|
|
$
|
(938
|
)
|
|
$
|
124,968
|
|
(1)
|
At
June 30, 2017
and
December 31, 2016
,
$82.9 million
and
$97.5 million
, respectively, of investment securities available-for-sale were pledged as collateral under related financings.
|
|
Amortized
Cost
|
|
Fair Value
|
|
Weighted Average Coupon
|
||||
At June 30, 2017:
|
|
|
|
|
|
||||
Less than one year
(1)
|
$
|
73,125
|
|
|
$
|
72,775
|
|
|
5.46%
|
Greater than one year and less than five years
|
10,002
|
|
|
10,749
|
|
|
4.93%
|
||
Greater than five years and less than ten years
|
29,677
|
|
|
30,447
|
|
|
6.75%
|
||
Greater than ten years
|
2,573
|
|
|
2,424
|
|
|
9.96%
|
||
Total
|
$
|
115,377
|
|
|
$
|
116,395
|
|
|
5.85%
|
|
|
|
|
|
|
||||
At December 31, 2016:
|
|
|
|
|
|
|
|
||
Less than one year
(1)
|
$
|
80,801
|
|
|
$
|
80,325
|
|
|
5.60%
|
Greater than one year and less than five years
|
17,197
|
|
|
17,408
|
|
|
4.52%
|
||
Greater than five years and less than ten years
|
9,622
|
|
|
12,936
|
|
|
10.68%
|
||
Greater than ten years
|
13,796
|
|
|
14,299
|
|
|
10.39%
|
||
Total
|
$
|
121,416
|
|
|
$
|
124,968
|
|
|
6.39%
|
(1)
|
The Company expects that the maturity dates of these CMBS and ABS will either be extended or that they will be paid in full.
|
|
Less than 12 Months
|
|
More than 12 Months
|
|
Total
|
|||||||||||||||||||||||||||
|
Fair
Value
|
|
Unrealized Losses
|
|
Number
of
Securities
|
|
Fair
Value
|
|
Unrealized Losses
|
|
Number
of
Securities
|
|
Fair
Value
|
|
Unrealized Losses
|
|
Number
of
Securities
|
|||||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
ABS
|
$
|
12,527
|
|
|
$
|
(506
|
)
|
|
3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
12,527
|
|
|
$
|
(506
|
)
|
|
3
|
|
CMBS
|
39,445
|
|
|
(502
|
)
|
|
13
|
|
|
16,006
|
|
|
(290
|
)
|
|
7
|
|
|
55,451
|
|
|
(792
|
)
|
|
20
|
|
||||||
RMBS
|
768
|
|
|
(41
|
)
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
768
|
|
|
(41
|
)
|
|
2
|
|
||||||
Total temporarily
impaired securities
|
$
|
52,740
|
|
|
$
|
(1,049
|
)
|
|
18
|
|
|
$
|
16,006
|
|
|
$
|
(290
|
)
|
|
7
|
|
|
$
|
68,746
|
|
|
$
|
(1,339
|
)
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
ABS
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
828
|
|
|
$
|
(73
|
)
|
|
1
|
|
|
$
|
828
|
|
|
$
|
(73
|
)
|
|
1
|
|
CMBS
|
30,869
|
|
|
(436
|
)
|
|
10
|
|
|
26,616
|
|
|
(427
|
)
|
|
15
|
|
|
57,485
|
|
|
(863
|
)
|
|
25
|
|
||||||
RMBS
|
662
|
|
|
(2
|
)
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
662
|
|
|
(2
|
)
|
|
1
|
|
||||||
Total temporarily
impaired securities
|
$
|
31,531
|
|
|
$
|
(438
|
)
|
|
11
|
|
|
$
|
27,444
|
|
|
$
|
(500
|
)
|
|
16
|
|
|
$
|
58,975
|
|
|
$
|
(938
|
)
|
|
27
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||||||||||||
|
Positions Sold
|
|
Positions Redeemed
|
|
Par Amount Sold/Redeemed
|
|
Realized Gain (Loss)
|
|
Positions Sold
|
|
Positions Redeemed
|
|
Par Amount Sold/Redeemed
|
|
Realized Gain (Loss)
|
||||||||||
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
ABS
|
2
|
|
—
|
|
|
$
|
9,605
|
|
|
$
|
1,792
|
|
|
2
|
|
—
|
|
|
$
|
9,605
|
|
|
$
|
1,792
|
|
|
|
|
|
|
|
|
Equity in (Losses) Earnings of Unconsolidated Entities
|
||||||||||||||||||
|
|
|
Balance at
|
|
For the
three months ended |
|
For the six months ended
|
|
For the
three months ended |
|
For the six months ended
|
||||||||||||||
|
Ownership % at June 30, 2017
|
|
June 30,
2017 |
|
December 31,
2016 |
|
June 30,
2017 |
|
June 30,
2017 |
|
June 30,
2016 |
|
June 30,
2016 |
||||||||||||
RRE VIP Borrower, LLC
(1)
|
—%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37
|
|
|
$
|
37
|
|
|
$
|
10
|
|
|
$
|
35
|
|
Investment in LCC Preferred Stock
(5)
|
29.0%
|
|
43,247
|
|
|
42,960
|
|
|
122
|
|
|
288
|
|
|
933
|
|
|
2,344
|
|
||||||
Pearlmark Mezz
(2)
|
—%
|
|
—
|
|
|
16,953
|
|
|
(193
|
)
|
|
165
|
|
|
171
|
|
|
419
|
|
||||||
RCM Global, LLC
|
8.7%
|
|
88
|
|
|
465
|
|
|
(166
|
)
|
|
(170
|
)
|
|
222
|
|
|
399
|
|
||||||
Pelium Capital Partners, L.P.
(3)
|
80.2%
|
|
12,282
|
|
|
25,993
|
|
|
82
|
|
|
(77
|
)
|
|
1,360
|
|
|
1,721
|
|
||||||
Subtotal
|
|
|
55,617
|
|
|
86,371
|
|
|
(118
|
)
|
|
243
|
|
|
2,696
|
|
|
4,918
|
|
||||||
Investment in RCT I and II
(4)
|
3.0%
|
|
1,548
|
|
|
1,548
|
|
|
(663
|
)
|
|
(1,300
|
)
|
|
(651
|
)
|
|
(1,292
|
)
|
||||||
Total
|
|
|
$
|
57,165
|
|
|
$
|
87,919
|
|
|
$
|
(781
|
)
|
|
$
|
(1,057
|
)
|
|
$
|
2,045
|
|
|
$
|
3,626
|
|
(1)
|
The investment in RRE VIP Borrower was sold at December 31, 2014. Earnings for the
three and six
months ended
June 30, 2017
and
June 30, 2016
are related to
insurance premium refunds with respect to the underlying sold properties in the portfolio.
|
(3)
|
For the
three and six
months ended
June 30, 2017
, the Company received proceeds of
$13.6 million
related to the partial liquidation of its investment.
|
(4)
|
For the
three and six
months ended
June 30, 2017
and
June 30, 2016
, these amounts are recorded in interest expense on the Company's consolidated statements of operations.
|
|
Management Contracts
|
||
Balance, January 1, 2017
|
$
|
213
|
|
Amortization
|
(36
|
)
|
|
Total before impairment losses
|
177
|
|
|
Impairment losses
|
(177
|
)
|
|
Balance, June 30, 2017
|
$
|
—
|
|
|
Principal
Outstanding |
|
Unamortized Issuance Costs and Discounts
|
|
Outstanding Borrowings
|
|
Weighted Average
Borrowing Rate |
|
Weighted Average
Remaining Maturity |
|
Value of
Collateral |
||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
RCC 2014-CRE2 Senior Notes
|
$
|
60,980
|
|
|
$
|
679
|
|
|
$
|
60,301
|
|
|
3.15%
|
|
14.8 years
|
|
$
|
179,299
|
|
RCC 2015-CRE3 Senior Notes
|
137,463
|
|
|
1,385
|
|
|
136,078
|
|
|
3.59%
|
|
14.7 years
|
|
201,239
|
|
||||
RCC 2015-CRE4 Senior Notes
|
110,264
|
|
|
1,431
|
|
|
108,833
|
|
|
3.21%
|
|
15.1 years
|
|
199,201
|
|
||||
Unsecured Junior Subordinated Debentures
|
51,548
|
|
|
—
|
|
|
51,548
|
|
|
5.11%
|
|
19.3 years
|
|
—
|
|
||||
6.0% Convertible Senior Notes
|
115,000
|
|
|
2,393
|
|
|
112,607
|
|
|
6.00%
|
|
1.4 years
|
|
—
|
|
||||
8.0% Convertible Senior Notes
|
100,000
|
|
|
2,903
|
|
|
97,097
|
|
|
8.00%
|
|
2.5 years
|
|
—
|
|
||||
CRE - Term Repurchase Facilities
(1)
|
409,287
|
|
|
1,853
|
|
|
407,434
|
|
|
3.62%
|
|
1.1 years
|
|
612,166
|
|
||||
CMBS - Term Repurchase Facilities
(2)
|
68,982
|
|
|
—
|
|
|
68,982
|
|
|
3.06%
|
|
313 days
|
|
100,630
|
|
||||
Trust Certificates - Term Repurchase Facility
(3)
|
26,667
|
|
|
208
|
|
|
26,459
|
|
|
6.67%
|
|
1.4 years
|
|
89,181
|
|
||||
Total
|
$
|
1,080,191
|
|
|
$
|
10,852
|
|
|
$
|
1,069,339
|
|
|
4.32%
|
|
6.1 years
|
|
$
|
1,381,716
|
|
|
Principal
Outstanding |
|
Unamortized Issuance Costs and Discounts
|
|
Outstanding Borrowings
|
|
Weighted Average
Borrowing Rate |
|
Weighted Average
Remaining Maturity |
|
Value of
Collateral |
||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
RCC 2014-CRE2 Senior Notes
|
$
|
131,936
|
|
|
$
|
1,871
|
|
|
$
|
130,065
|
|
|
2.19%
|
|
15.3 years
|
|
$
|
250,255
|
|
RCC 2015-CRE3 Senior Notes
|
196,112
|
|
|
2,358
|
|
|
193,754
|
|
|
2.82%
|
|
15.2 years
|
|
259,889
|
|
||||
RCC 2015-CRE4 Senior Notes
|
158,475
|
|
|
2,193
|
|
|
156,282
|
|
|
2.55%
|
|
15.6 years
|
|
247,414
|
|
||||
Unsecured Junior Subordinated Debentures
|
51,548
|
|
|
—
|
|
|
51,548
|
|
|
4.89%
|
|
19.8 years
|
|
—
|
|
||||
6.0% Convertible Senior Notes
|
115,000
|
|
|
3,231
|
|
|
111,769
|
|
|
6.00%
|
|
1.9 years
|
|
—
|
|
||||
8.0% Convertible Senior Notes
|
100,000
|
|
|
3,472
|
|
|
96,528
|
|
|
8.00%
|
|
3.0 years
|
|
—
|
|
||||
CRE - Term Repurchase Facilities
(1)
|
349,318
|
|
|
2,680
|
|
|
346,638
|
|
|
3.04%
|
|
1.6 years
|
|
520,503
|
|
||||
CMBS - Term Repurchase Facilities
(2)
|
78,503
|
|
|
16
|
|
|
78,487
|
|
|
2.73%
|
|
129 days
|
|
115,157
|
|
||||
Trust Certificates - Term Repurchase Facility
(3)
|
26,667
|
|
|
282
|
|
|
26,385
|
|
|
6.21%
|
|
1.9 years
|
|
89,181
|
|
||||
Total
|
$
|
1,207,559
|
|
|
$
|
16,103
|
|
|
$
|
1,191,456
|
|
|
3.67%
|
|
8.0 years
|
|
$
|
1,482,399
|
|
(1)
|
Amounts also include accrued interest expense of
$571,000
and
$468,000
related to CRE term repurchase facilities at
June 30, 2017
and
December 31, 2016
, respectively.
|
(2)
|
Amounts also include accrued interest expense of
$132,000
and
$157,000
related to CMBS term repurchase facilities at
June 30, 2017
and
December 31, 2016
, respectively.
|
(3)
|
Amounts also include accrued interest expense of
$69,000
and
$69,000
related to the trust certificates term repurchase facility at
June 30, 2017
and
December 31, 2016
, respectively.
|
Securitization
|
|
Closing Date
|
|
Maturity Date
|
|
End of Designated Principal Reinvestment Period
(1)
|
|
Total Note Paydowns at June 30, 2017
|
||
RCC 2014-CRE2
|
|
July 2014
|
|
April 2032
|
|
July 2016
|
|
$
|
174,364
|
|
RCC 2015-CRE3
|
|
February 2015
|
|
March 2032
|
|
February 2017
|
|
$
|
144,664
|
|
RCC 2015-CRE4
|
|
August 2015
|
|
August 2032
|
|
August 2017
|
|
$
|
113,471
|
|
(1)
|
The designated principal reinvestment period is the period where principal payments received by each respective securitization may be designated by the Company to purchase funding participations of existing collateral originally underwritten at the close of each securitization, which was funded outside of the deal structure.
|
|
At June 30, 2017
|
|
At December 31, 2016
|
||||||||||||||||||||
|
Outstanding
Borrowings |
|
Value of
Collateral |
|
Number of
Positions as Collateral |
|
Weighted Average
Interest Rate |
|
Outstanding
Borrowings |
|
Value of
Collateral |
|
Number of
Positions as Collateral |
|
Weighted Average
Interest Rate |
||||||||
CMBS - Term
Repurchase Facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Wells Fargo Bank
|
$
|
20,419
|
|
|
$
|
25,835
|
|
|
12
|
|
2.44%
|
|
$
|
22,506
|
|
|
$
|
28,514
|
|
|
13
|
|
1.96%
|
Deutsche Bank
(1)
|
48,563
|
|
|
74,795
|
|
|
22
|
|
3.32%
|
|
55,981
|
|
|
86,643
|
|
|
23
|
|
3.04%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
CRE - Term
Repurchase Facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Wells Fargo Bank
(2)
|
265,930
|
|
|
391,826
|
|
|
20
|
|
3.53%
|
|
215,283
|
|
|
313,126
|
|
|
16
|
|
2.86%
|
||||
Morgan Stanley Bank
(3)
|
141,504
|
|
|
220,340
|
|
|
12
|
|
3.79%
|
|
131,355
|
|
|
207,377
|
|
|
11
|
|
3.34%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Trust Certificates Term Repurchase Facility
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
RSO Repo SPE Trust 2015
(4)
|
26,459
|
|
|
89,181
|
|
|
1
|
|
6.67%
|
|
26,385
|
|
|
89,181
|
|
|
1
|
|
6.21%
|
||||
Total
|
$
|
502,875
|
|
|
$
|
801,977
|
|
|
|
|
|
|
$
|
451,510
|
|
|
$
|
724,841
|
|
|
|
|
|
(1)
|
The Deutsche Bank CMBS term repurchase facility includes
$0
and
$16,000
of deferred debt issuance costs at
June 30, 2017
and
December 31, 2016
, respectively.
|
(2)
|
The Wells Fargo Bank CRE term repurchase facility includes
$1.1 million
and
$1.6 million
of deferred debt issuance costs at
June 30, 2017
and
December 31, 2016
, respectively.
|
(3)
|
The Morgan Stanley Bank CRE term repurchase facility includes
$774,000
and
$1.1 million
of deferred debt issuance costs at
June 30, 2017
and
December 31, 2016
, respectively.
|
(4)
|
The RSO Repo SPE Trust 2015 term repurchase facility includes
$208,000
and
$282,000
of deferred debt issuance costs at
June 30, 2017
and
December 31, 2016
, respectively.
|
|
Amount at
Risk (1) |
|
Weighted Average
Maturity |
|
Weighted Average
Interest Rate |
||
At June 30, 2017:
|
|
|
|
|
|
||
CMBS - Term Repurchase Facilities
|
|
|
|
|
|
||
Wells Fargo Bank, National Association
|
$
|
5,462
|
|
|
274 days
|
|
2.44%
|
Deutsche Bank AG
|
$
|
26,471
|
|
|
329 days
|
|
3.32%
|
|
|
|
|
|
|
||
CRE - Term Repurchase Facilities
|
|
|
|
|
|
||
Wells Fargo Bank, National Association
|
$
|
126,442
|
|
|
1.1 years
|
|
3.53%
|
Morgan Stanley Bank, National Association
|
$
|
79,176
|
|
|
1.2 years
|
|
3.79%
|
|
|
|
|
|
|
||
Trust Certificates Term Repurchase Facility
|
|
|
|
|
|
||
RSO Repo SPE Trust 2015
|
$
|
62,575
|
|
|
1.4 years
|
|
6.67%
|
(1)
|
Equal to the total of the estimated fair value of securities or loans sold and accrued interest income, minus the total of repurchase agreement liabilities and accrued interest expense.
|
|
Amount at
Risk (1) |
|
Weighted Average
Maturity |
|
Weighted Average
Interest Rate |
||
At December 31, 2016:
|
|
|
|
|
|
||
CMBS - Term Repurchase Facilities
|
|
|
|
|
|
||
Wells Fargo Bank, National Association
|
$
|
6,059
|
|
|
90 days
|
|
1.96%
|
Deutsche Bank AG
|
$
|
30,971
|
|
|
145 days
|
|
3.04%
|
|
|
|
|
|
|
||
CRE - Term Repurchase Facilities
|
|
|
|
|
|
||
Wells Fargo Bank, National Association
|
$
|
97,482
|
|
|
1.6 years
|
|
2.86%
|
Morgan Stanley Bank, National Association
|
$
|
75,772
|
|
|
1.7 years
|
|
3.34%
|
|
|
|
|
|
|
||
Trust Certificates Term Repurchase Facility
|
|
|
|
|
|
||
RSO Repo SPE Trust 2015
|
$
|
62,575
|
|
|
1.9 years
|
|
6.21%
|
(1)
|
Equal to the total of the estimated fair value of securities or loans sold and accrued interest income, minus the total of repurchase agreement liabilities and accrued interest expense.
|
|
Total
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021 and Thereafter
|
||||||||||||
CRE Securitizations
|
$
|
305,212
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
305,212
|
|
Repurchase Facilities
|
502,875
|
|
|
—
|
|
|
502,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Unsecured Junior Subordinated Debentures
|
51,548
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,548
|
|
||||||
6.0 % Convertible Senior Notes
|
112,607
|
|
|
—
|
|
|
112,607
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
8.0 % Convertible Senior Notes
|
97,097
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
97,097
|
|
|
—
|
|
||||||
Total
|
$
|
1,069,339
|
|
|
$
|
—
|
|
|
$
|
615,482
|
|
|
$
|
—
|
|
|
$
|
97,097
|
|
|
$
|
356,760
|
|
|
Non-Employee Directors
|
|
Non-Employees
(1)
|
|
Employees
|
|
Total
|
||||
Unvested shares at January 1, 2017
|
27,320
|
|
|
301,486
|
|
|
71,244
|
|
|
400,050
|
|
Issued
|
34,246
|
|
|
321,789
|
|
|
12,019
|
|
|
368,054
|
|
Vested
|
(23,193
|
)
|
|
(137,345
|
)
|
|
(32,110
|
)
|
|
(192,648
|
)
|
Forfeited
|
(4,299
|
)
|
|
(14,087
|
)
|
|
(1,412
|
)
|
|
(19,798
|
)
|
Unvested shares at June 30, 2017
|
34,074
|
|
|
471,843
|
|
|
49,741
|
|
|
555,658
|
|
Date
|
|
Shares
|
|
Vesting/Year
|
|
Vesting Date(s)
|
January 25, 2017
|
|
321,789
|
|
33.3%
|
|
1/25/18, 1/25/19, 1/25/20
|
February 1, 2017
|
|
4,242
|
|
100%
|
|
2/1/18
|
March 8, 2017
|
|
18,450
|
|
100%
|
|
3/8/18
|
March 13, 2017
|
|
4,299
|
|
100%
|
|
3/13/18
|
June 1, 2017
|
|
3,575
|
|
100%
|
|
6/1/18
|
June 6, 2017
|
|
3,680
|
|
100%
|
|
6/6/18
|
Vested Options
|
Number of Options
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contractual Term (in years)
|
|
Aggregate Intrinsic Value (in thousands)
|
|||||
Vested at January 1, 2017
|
26,250
|
|
|
$
|
46.60
|
|
|
|
|
|
||
Vested
|
—
|
|
|
—
|
|
|
|
|
|
|||
Exercised
|
—
|
|
|
—
|
|
|
|
|
|
|||
Forfeited
|
—
|
|
|
—
|
|
|
|
|
|
|||
Expired
|
(16,250
|
)
|
|
59.52
|
|
|
|
|
|
|||
Vested at June 30, 2017
|
10,000
|
|
|
$
|
25.60
|
|
|
3.88
|
|
$
|
—
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Restricted shares granted to non-employees
(1)
|
$
|
675
|
|
|
$
|
1,288
|
|
|
$
|
1,390
|
|
|
$
|
1,713
|
|
Restricted shares granted to non-employee directors
|
59
|
|
|
64
|
|
|
132
|
|
|
128
|
|
||||
Total equity compensation expense
(2)
|
$
|
734
|
|
|
$
|
1,352
|
|
|
$
|
1,522
|
|
|
$
|
1,841
|
|
(1)
|
Non-employees are employees of Resource America and C-III.
|
(2)
|
Amounts do not include equity compensation expense for employees of our subsidiary PCM, which is included in net income (loss) for discontinued operations, net of tax.
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Net income from continuing operations
|
$
|
12,568
|
|
|
$
|
10,908
|
|
|
$
|
21,742
|
|
|
$
|
19,760
|
|
Net income allocated to preferred shares
|
(6,015
|
)
|
|
(6,014
|
)
|
|
(12,029
|
)
|
|
(12,062
|
)
|
||||
Carrying value in excess of consideration paid for preferred shares
|
—
|
|
|
(111
|
)
|
|
—
|
|
|
1,500
|
|
||||
Net loss allocable to non-controlling interest, net of taxes
|
95
|
|
|
60
|
|
|
196
|
|
|
150
|
|
||||
Net income from continuing operations allocable to common shares
|
6,648
|
|
|
4,843
|
|
|
9,909
|
|
|
9,348
|
|
||||
Net loss from discontinued operations, net of tax
|
(4,184
|
)
|
|
(6,379
|
)
|
|
(4,745
|
)
|
|
(1,211
|
)
|
||||
Net income (loss) allocable to common shares
|
$
|
2,464
|
|
|
$
|
(1,536
|
)
|
|
$
|
5,164
|
|
|
$
|
8,137
|
|
|
|
|
|
|
|
|
|
||||||||
Basic:
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares outstanding
|
30,820,442
|
|
|
30,410,451
|
|
|
30,786,527
|
|
|
30,505,428
|
|
||||
Continuing operations
|
$
|
0.22
|
|
|
$
|
0.16
|
|
|
$
|
0.32
|
|
|
$
|
0.31
|
|
Discontinued operations
|
(0.14
|
)
|
|
(0.21
|
)
|
|
(0.15
|
)
|
|
(0.04
|
)
|
||||
Basic net income (loss) per share
|
$
|
0.08
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.17
|
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of shares outstanding
|
30,820,442
|
|
|
30,410,451
|
|
|
30,786,527
|
|
|
30,505,428
|
|
||||
Additional shares due to assumed conversion of dilutive instruments
|
200,484
|
|
|
—
|
|
|
181,313
|
|
|
218,844
|
|
||||
Adjusted weighted-average number of common shares outstanding
|
31,020,926
|
|
|
30,410,451
|
|
|
30,967,840
|
|
|
30,724,272
|
|
||||
Continuing operations
|
$
|
0.22
|
|
|
$
|
0.16
|
|
|
$
|
0.32
|
|
|
$
|
0.30
|
|
Discontinued operations
|
(0.14
|
)
|
|
(0.21
|
)
|
|
(0.15
|
)
|
|
(0.04
|
)
|
||||
Diluted net income (loss) per share
|
$
|
0.08
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.17
|
|
|
$
|
0.26
|
|
|
Net unrealized (loss) gain on derivatives
|
|
Net unrealized (loss) gain on securities,
available-for-sale |
|
Accumulated other comprehensive income (loss)
|
||||||
Balance, January 1, 2017
|
$
|
(18
|
)
|
|
$
|
3,099
|
|
|
$
|
3,081
|
|
Other comprehensive loss before reclassifications
|
—
|
|
|
(1,494
|
)
|
|
(1,494
|
)
|
|||
Amounts reclassified from accumulated other
comprehensive income |
92
|
|
|
(1,179
|
)
|
|
(1,087
|
)
|
|||
Balance, June 30, 2017
|
$
|
74
|
|
|
$
|
426
|
|
|
$
|
500
|
|
Common Stock
|
||||||||||
|
|
Date Paid
|
|
Total
Dividend Paid |
|
Dividend
Per Share |
||||
|
|
|
|
(in thousands)
|
|
|
||||
2017
|
|
|
|
|
|
|
||||
March 31
|
|
April 27
|
|
$
|
1,568
|
|
|
$
|
0.05
|
|
June 30
|
|
July 28
|
|
$
|
1,567
|
|
|
$
|
0.05
|
|
2016
|
|
|
|
|
|
|
||||
March 31
|
|
April 28
|
|
$
|
13,073
|
|
|
$
|
0.42
|
|
June 30
|
|
July 28
|
|
$
|
13,051
|
|
|
$
|
0.42
|
|
September 30
|
|
October 28
|
|
$
|
13,012
|
|
|
$
|
0.42
|
|
December 31
|
|
January 27, 2017
|
|
$
|
1,550
|
|
|
$
|
0.05
|
|
Preferred Stock
|
||||||||||||||||||||||||||||||
Series A
|
|
Series B
|
|
Series C
|
||||||||||||||||||||||||||
|
|
Date Paid
|
|
Total
Dividend Paid |
|
Dividend
Per Share |
|
Date Paid
|
|
Total
Dividend Paid |
|
Dividend
Per Share |
|
Date Paid
|
|
Total
Dividend Paid |
|
Dividend
Per Share |
||||||||||||
|
|
|
|
(in thousands)
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
(in thousands)
|
|
|
||||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31
|
|
May 1
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
May 1
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
May 1
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
June 30
|
|
July 31
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
July 31
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
July 31
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31
|
|
May 2
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
May 2
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
May 2
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
June 30
|
|
August 1
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
August 1
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
August 1
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
September 30
|
|
October 31
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
October 31
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
October 31
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
December 31
|
|
January 30, 2017
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
January 30, 2017
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
January 30, 2017
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Investment securities, trading
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
171
|
|
|
$
|
171
|
|
Investment securities available-for-sale
|
—
|
|
|
—
|
|
|
116,395
|
|
|
116,395
|
|
||||
Loans held for sale
|
—
|
|
|
1
|
|
|
37
|
|
|
38
|
|
||||
Derivatives
|
—
|
|
|
75
|
|
|
—
|
|
|
75
|
|
||||
Total assets at fair value
|
$
|
—
|
|
|
$
|
76
|
|
|
$
|
116,603
|
|
|
$
|
116,679
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives
|
$
|
—
|
|
|
$
|
484
|
|
|
$
|
—
|
|
|
$
|
484
|
|
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
484
|
|
|
$
|
—
|
|
|
$
|
484
|
|
|
|
|
|
|
|
|
|
||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Investment securities, trading
|
$
|
—
|
|
|
$
|
369
|
|
|
$
|
4,123
|
|
|
$
|
4,492
|
|
Investment securities available-for-sale
|
—
|
|
|
—
|
|
|
124,968
|
|
|
124,968
|
|
||||
Loans held for sale
|
—
|
|
|
787
|
|
|
220
|
|
|
1,007
|
|
||||
Derivatives
|
—
|
|
|
647
|
|
|
—
|
|
|
647
|
|
||||
Total assets at fair value
|
$
|
—
|
|
|
$
|
1,803
|
|
|
$
|
129,311
|
|
|
$
|
131,114
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives
|
$
|
—
|
|
|
$
|
97
|
|
|
$
|
—
|
|
|
$
|
97
|
|
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
97
|
|
|
$
|
—
|
|
|
$
|
97
|
|
|
CMBS
|
|
ABS
|
|
Structured
Notes |
|
Loans Held for Sale
|
|
RMBS
|
|
Total
|
||||||||||||
Balance, January 1, 2017
|
$
|
98,087
|
|
|
$
|
25,280
|
|
|
$
|
4,123
|
|
|
$
|
220
|
|
|
$
|
1,601
|
|
|
$
|
129,311
|
|
Included in earnings
|
103
|
|
|
3,289
|
|
|
163
|
|
|
58
|
|
|
—
|
|
|
3,613
|
|
||||||
Purchases/Originations
|
14,571
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,571
|
|
||||||
Sales
|
—
|
|
|
(7,234
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,234
|
)
|
||||||
Paydowns
|
(15,000
|
)
|
|
(2,483
|
)
|
|
(4,115
|
)
|
|
(241
|
)
|
|
(175
|
)
|
|
(22,014
|
)
|
||||||
Issuances
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Settlements
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Capitalized interest
|
—
|
|
|
891
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
891
|
|
||||||
Included in OCI
|
471
|
|
|
(2,955
|
)
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
|
(2,535
|
)
|
||||||
Balance, June 30, 2017
|
$
|
98,232
|
|
|
$
|
16,788
|
|
|
$
|
171
|
|
|
$
|
37
|
|
|
$
|
1,375
|
|
|
$
|
116,603
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans held for investment
|
$
|
1,250,991
|
|
|
$
|
1,256,593
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,256,593
|
|
Senior notes in CRE securitizations
|
$
|
305,212
|
|
|
$
|
307,727
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
307,727
|
|
Junior subordinated notes
|
$
|
51,548
|
|
|
$
|
26,740
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,740
|
|
Convertible notes
|
$
|
209,704
|
|
|
$
|
215,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
215,000
|
|
Repurchase agreements
|
$
|
502,104
|
|
|
$
|
504,166
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
504,166
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans held for investment
|
$
|
1,286,278
|
|
|
$
|
1,292,099
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,292,099
|
|
Senior notes in CRE securitizations
|
$
|
480,101
|
|
|
$
|
486,524
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
486,524
|
|
Junior subordinated notes
|
$
|
51,548
|
|
|
$
|
27,246
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
27,246
|
|
Convertible notes
|
$
|
208,297
|
|
|
$
|
215,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
215,000
|
|
Repurchase agreements
|
$
|
451,510
|
|
|
$
|
453,794
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
453,794
|
|
|
Asset Derivatives
|
||||||||
|
Notional Amount
|
|
Consolidated Balance Sheet Location
|
|
Fair Value
|
||||
Interest rate swap contracts, hedging
(1)
|
$
|
10,510
|
|
|
Derivatives, at fair value
|
|
$
|
75
|
|
|
Liability Derivatives
|
||||||||
|
Notional Amount
|
|
Consolidated Balance Sheet Location
|
|
Fair Value
|
||||
Forward contracts - foreign currency, hedging
(2)(3)
|
$
|
21,024
|
|
|
Derivatives, at fair value
|
|
$
|
484
|
|
|
|
|
|
|
|
||||
Interest rate swap contracts, hedging
|
$
|
10,510
|
|
|
Accumulated other comprehensive (income) loss
|
|
$
|
(75
|
)
|
(1)
|
Interest rate swap contracts are accounted for as cash flow hedges.
|
(2)
|
Foreign currency forward contracts are accounted for as fair value hedges.
|
(3)
|
Notional amount presented on currency converted basis. The base currency notional amount of the Company's foreign currency hedging forward contracts in a liability position was
€18.4 million
at
June 30, 2017
.
|
|
Asset Derivatives
|
||||||||
|
Notional Amount
|
|
Consolidated Balance Sheet Location
|
|
Fair Value
|
||||
Forward contracts - foreign currency, hedging
(1)(2)
|
$
|
12,489
|
|
|
Derivatives, at fair value
|
|
$
|
647
|
|
|
Liability Derivatives
|
||||||||
|
Notional Amount
|
|
Consolidated Balance Sheet Location
|
|
Fair Value
|
||||
Forward contracts - foreign currency, hedging
(1)(3)
|
$
|
11,700
|
|
|
Derivatives, at fair value
|
|
$
|
97
|
|
|
|
|
|
|
|
||||
Interest rate swap contracts, hedging
|
$
|
—
|
|
|
Accumulated other comprehensive (income) loss
|
|
$
|
(18
|
)
|
(1)
|
Foreign currency forward contracts are accounted for as fair value hedges.
|
(2)
|
Notional amount presented on currency converted basis. The base currency notional amount of the Company's foreign currency hedging forward contracts in an asset position was
€11.9 million
at
December 31, 2016
.
|
(3)
|
Notional amount presented on currency converted basis. The base currency notional amount of the Company's foreign currency hedging forward contracts in a liability position was
€11.1 million
at
December 31, 2016
.
|
|
Derivatives
|
|||||
|
|
Consolidated Statements of Operations Location
|
|
Realized and Unrealized Gain (Loss)
(1)
|
||
Interest rate swap contracts, hedging
|
|
Interest expense
|
|
$
|
(20
|
)
|
Forward contracts - foreign currency, hedging
|
|
Net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives
|
|
$
|
(1,479
|
)
|
(1)
|
Negative values indicate a decrease to the associated consolidated statements of operations line items.
|
|
Derivatives
|
|||||
|
|
Consolidated Statements of Operations Location
|
|
Realized and Unrealized Gain (Loss)
(1)
|
||
Interest rate swap contracts, hedging
|
|
Interest expense
|
|
$
|
(70
|
)
|
Forward contracts - foreign currency, hedging
|
|
Net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives
|
|
$
|
(62
|
)
|
(1)
|
Negative values indicate a decrease to the associated consolidated statements of operations line items.
|
|
|
|
|
|
|
|
|
(iv)
Gross Amounts Not Offset in the Consolidated Balance Sheets |
|
|
||||||||||||||
|
|
(i)
Gross Amounts of Recognized Assets |
|
(ii)
Gross Amounts Offset in the Consolidated Balance Sheets |
|
(iii) = (i) - (ii)
Net Amounts of Assets Included in the Consolidated Balance Sheets |
|
Financial
Instruments |
|
Cash
Collateral Pledged |
|
(v) = (iii) - (iv)
Net Amount |
||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative hedging
(1)
instruments, at fair value
|
|
$
|
75
|
|
|
$
|
—
|
|
|
$
|
75
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
75
|
|
Total
|
|
$
|
75
|
|
|
$
|
—
|
|
|
$
|
75
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative hedging instruments, at fair value
|
|
$
|
647
|
|
|
$
|
—
|
|
|
$
|
647
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
647
|
|
Total
|
|
$
|
647
|
|
|
$
|
—
|
|
|
$
|
647
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
647
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
(i)
Gross Amounts of Recognized Liabilities |
|
(ii)
Gross Amounts Offset in the Consolidated Balance Sheets |
|
(iii) = (i) - (ii)
Net Amounts of Liabilities Included in the Consolidated Balance Sheets |
|
Financial
Instruments (1) |
|
Cash
Collateral Pledged |
|
(v) = (iii) - (iv)
Net Amount |
||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative hedging instruments,
at fair value |
|
$
|
484
|
|
|
$
|
—
|
|
|
$
|
484
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
484
|
|
Repurchase agreements and term facilities
(2)
|
|
502,875
|
|
|
—
|
|
|
502,875
|
|
|
502,875
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
503,359
|
|
|
$
|
—
|
|
|
$
|
503,359
|
|
|
$
|
502,875
|
|
|
$
|
—
|
|
|
$
|
484
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative hedging instruments,
at fair value |
|
$
|
97
|
|
|
$
|
—
|
|
|
$
|
97
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
97
|
|
Repurchase agreements and term facilities
(2)
|
|
451,510
|
|
|
—
|
|
|
451,510
|
|
|
451,510
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
451,607
|
|
|
$
|
—
|
|
|
$
|
451,607
|
|
|
$
|
451,510
|
|
|
$
|
—
|
|
|
$
|
97
|
|
(1)
|
Amounts represent collateral pledged that is available to be offset against liability balances associated with term facilities, repurchase agreements and derivative transactions.
|
(2)
|
The combined fair value of securities and loans pledged against the Company's various term facilities and repurchase agreements was
$802.0 million
and
$724.8 million
at
June 30, 2017
and
December 31, 2016
, respectively.
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
REVENUES
|
|
|
|
|
|
|
|
||||||||
Interest income:
|
|
|
|
|
|
|
|
||||||||
Loans
|
$
|
893
|
|
|
$
|
8,219
|
|
|
$
|
1,790
|
|
|
$
|
20,491
|
|
Interest income - other
|
19
|
|
|
11
|
|
|
32
|
|
|
16
|
|
||||
Total interest income
|
912
|
|
|
8,230
|
|
|
1,822
|
|
|
20,507
|
|
||||
Interest expense
|
—
|
|
|
4,017
|
|
|
—
|
|
|
5,714
|
|
||||
Net interest income
|
912
|
|
|
4,213
|
|
|
1,822
|
|
|
14,793
|
|
||||
Gain on sale of residential mortgage loans
|
3,049
|
|
|
5,516
|
|
|
6,874
|
|
|
9,512
|
|
||||
Fee income (loss)
|
1,497
|
|
|
(659
|
)
|
|
3,677
|
|
|
(1,932
|
)
|
||||
Total revenues
|
5,458
|
|
|
9,070
|
|
|
12,373
|
|
|
22,373
|
|
||||
OPERATING EXPENSES
|
|
|
|
|
|
|
|
||||||||
Equity compensation expense - related party
|
162
|
|
|
63
|
|
|
221
|
|
|
837
|
|
||||
General and administrative
|
8,922
|
|
|
7,195
|
|
|
16,395
|
|
|
13,558
|
|
||||
Depreciation and amortization
|
—
|
|
|
144
|
|
|
—
|
|
|
276
|
|
||||
Provision for loan and lease losses
|
—
|
|
|
11,952
|
|
|
—
|
|
|
12,059
|
|
||||
Total operating expenses
|
9,084
|
|
|
19,354
|
|
|
16,616
|
|
|
26,730
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
(3,626
|
)
|
|
(10,284
|
)
|
|
(4,243
|
)
|
|
(4,357
|
)
|
||||
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
||||||||
Net realized loss on investment securities available-for-sale and loans
|
(83
|
)
|
|
(198
|
)
|
|
(85
|
)
|
|
(198
|
)
|
||||
Fair value adjustments on financial assets held for sale
|
(475
|
)
|
|
—
|
|
|
(417
|
)
|
|
—
|
|
||||
Total other expense
|
(558
|
)
|
|
(198
|
)
|
|
(502
|
)
|
|
(198
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
LOSS FROM DISCONTINUED OPERATIONS BEFORE TAXES
|
(4,184
|
)
|
|
(10,482
|
)
|
|
(4,745
|
)
|
|
(4,555
|
)
|
||||
Income tax benefit
|
—
|
|
|
4,103
|
|
|
—
|
|
|
3,344
|
|
||||
NET LOSS FROM DISCONTINUED OPERATIONS
|
$
|
(4,184
|
)
|
|
$
|
(6,379
|
)
|
|
$
|
(4,745
|
)
|
|
$
|
(1,211
|
)
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
ASSETS
|
|
|
|
||||
Restricted cash
|
$
|
139
|
|
|
$
|
145
|
|
Interest receivable
|
173
|
|
|
305
|
|
||
Loans held for sale, at fair value
|
246,577
|
|
|
346,761
|
|
||
Property available for sale
|
—
|
|
|
125
|
|
||
Derivatives, at fair value
|
686
|
|
|
3,773
|
|
||
Intangible assets
(1)
|
18,995
|
|
|
14,466
|
|
||
Other assets
(2)
|
10,361
|
|
|
17,880
|
|
||
Total assets held for sale
|
$
|
276,931
|
|
|
$
|
383,455
|
|
|
|
|
|
||||
LIABILITIES
|
|
|
|
||||
Accounts payable and other liabilities
|
$
|
8,579
|
|
|
$
|
8,404
|
|
Management fee payable - related party
|
55
|
|
|
132
|
|
||
Accrued interest expense
|
156
|
|
|
203
|
|
||
Borrowings
(3)
|
117,058
|
|
|
133,139
|
|
||
Derivatives, at fair value
|
528
|
|
|
685
|
|
||
Total liabilities held for sale
|
$
|
126,376
|
|
|
$
|
142,563
|
|
(1)
|
Includes mortgage services rights ("MSRs") with a fair value of
$19.0 million
and
$14.4 million
at
June 30, 2017
and
December 31, 2016
, respectively. MSRs are recorded at fair value using a discounted cash flow approach to estimate the fair value utilizing the valuation services of an independent third party. The key assumptions used in the estimation of fair value include prepayment speeds, discount rates, default rates, cost to service, contractual servicing fees and escrow earnings.
|
(2)
|
Includes the Company's investment in life settlement contracts of
$6.3 million
and
$5.8 million
at
June 30, 2017
and
December 31, 2016
, respectively, which were transferred to held for sale in the fourth quarter of 2016.
|
(3)
|
Borrowings at
June 30, 2017
and
December 31, 2016
are entirely related to PCM.
|
|
|
Quantity
|
|
Amortized Cost
|
|
Fair Value
|
||||
At June 30, 2017:
|
|
|
|
|
|
|
||||
Legacy CRE whole loans
(1)
|
|
6
|
|
$
|
79,605
|
|
|
$
|
79,605
|
|
Mezzanine loans
(2)
|
|
1
|
|
—
|
|
|
—
|
|
||
Middle market loans
(3)(4)
|
|
7
|
|
52,103
|
|
|
40,079
|
|
||
Residential mortgage loans
(5)(6)(7)
|
|
493
|
|
126,893
|
|
|
126,893
|
|
||
Total loans
|
|
507
|
|
$
|
258,601
|
|
|
$
|
246,577
|
|
|
|
|
|
|
|
|
||||
At December 31, 2016:
|
|
|
|
|
|
|
||||
Legacy CRE whole loans
(1)
|
|
8
|
|
$
|
158,192
|
|
|
$
|
158,178
|
|
Mezzanine loans
(2)
|
|
1
|
|
—
|
|
|
—
|
|
||
Middle market loans
(3)(4)
|
|
7
|
|
52,382
|
|
|
40,443
|
|
||
Residential mortgage loans
(5)(6)(7)
|
|
529
|
|
148,140
|
|
|
148,140
|
|
||
Total loans
|
|
545
|
|
$
|
358,714
|
|
|
$
|
346,761
|
|
(1)
|
Third party appraisals were obtained on
six
of the legacy CRE whole loans and, as a result, specific provisions of
$8.1 million
were recorded prior to the loans being reclassified to held for sale status. Additional provisions in the amount of
$7.7 million
were recognized after the transfer of loans to held for sale to write down the loans to the lower of cost or fair value during the Company's fourth quarter ended
December 31, 2016
.
|
(2)
|
Includes a mezzanine loan with a par value of
$38.1 million
that was acquired at a fair value of
zero
as a result of the liquidation of RREF CDO 2006-1 in April 2016 and RREF 2007-1 in November 2016. The mezzanine loan is comprised of
two
tranches, with maturity dates of November 2018 and September 2021.
|
(3)
|
Includes a directly originated middle market loan with fair values of
$1.8 million
and
$1.9 million
at
June 30, 2017
and
December 31, 2016
, respectively. In May 2017 the loan experienced payment default. The loan's fair market value was supported by a third party valuation mark prepared as of
June 30, 2017
.
|
(4)
|
At June 30, 2017, the Company's middle market loans are in several industry categories including : healthcare , education and childcare -
24.1%
, diversified/conglomerate service -
17.3%
, insurance -
17.2%
, cargo transport -
14.3%
, beverage, food and tobacco -
12.6%
, buildings and real estate -
9.9%
and hotels, motels, inns and gaming -
4.5%
. At December 31, 2016, the Company's middle market loans are in several industry categories including: healthcare, education and childcare -
24.4%
, diversified/conglomerate service -
17.2%
, insurance -
17.1%
, cargo transport -
14.2%
, beverage, food and tobacco -
12.5%
, buildings and real estate -
9.8%
and hotels, motels, inns and gaming -
4.8%
.
|
(5)
|
The fair value option was elected for residential mortgage loans, held for sale.
|
(6)
|
The Company's residential mortgage loan portfolio is comprised of both agency loans and non-agency jumbo loans. The fair values of the agency loan portfolio are generally classified as Level 2 in the fair value hierarchy, as those values are determined based on quoted market prices for similar assets or upon other observable inputs. The fair values of the jumbo loan portfolio are generally classified as Level 3 in the fair value hierarchy, as those values are generally based upon valuation techniques that utilize unobservable inputs that reflect the assumptions that a market participant would use in pricing those assets.
|
(7)
|
At June 30, 2017, approximately
45.4%
of the Company's residential mortgage loans were originated in Georgia,
13.9%
in Utah,
11.3%
in California,
7.5%
in Florida and
4.9%
in Virginia. At December 31, 2016, approximately
39.2%
of the Company's residential mortgage loans were originated in Georgia,
16.2%
in California,
14.6%
in Utah,
5.9%
in Virginia and
5.9%
in Florida.
|
ITEM 2 .
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
|
For the Three Months Ended
|
|
For the Three Months Ended
|
||||||||
|
|
June 30, 2017
|
|
June 30, 2016
|
||||||||
|
|
Weighted Average
|
|
Weighted Average
|
||||||||
|
|
Yield
|
|
Balance
|
|
Yield
|
|
Balance
|
||||
Interest income from loans:
|
|
|
|
|
|
|
|
|
||||
CRE whole loans
|
|
6.59%
|
|
$
|
1,269,726
|
|
|
5.92%
|
|
$
|
1,464,869
|
|
Legacy CRE loans held for sale
|
|
2.47%
|
|
$
|
159,626
|
|
|
—%
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income from securities:
|
|
|
|
|
|
|
|
|
||||
ABS
|
|
18.62%
|
|
$
|
4,530
|
|
|
8.07%
|
|
$
|
158,008
|
|
CMBS
|
|
5.64%
|
|
$
|
91,685
|
|
|
5.41%
|
|
$
|
89,531
|
|
RMBS
|
|
5.44%
|
|
$
|
1,366
|
|
|
4.66%
|
|
$
|
1,921
|
|
|
|
|
|
|
|
|
|
|
||||
Preference payments on structured notes
|
|
34.04%
|
|
$
|
14,816
|
|
|
22.77%
|
|
$
|
35,707
|
|
Preference payments on trading securities
|
|
1.87%
|
|
$
|
3,509
|
|
|
5.94%
|
|
$
|
7,782
|
|
|
|
For the Six Months Ended
|
|
For the Six Months Ended
|
||||||||
|
|
June 30, 2017
|
|
June 30, 2016
|
||||||||
|
|
Weighted Average
|
|
Weighted Average
|
||||||||
|
|
Yield
|
|
Balance
|
|
Yield
|
|
Balance
|
||||
Interest income from loans:
|
|
|
|
|
|
|
|
|
||||
CRE whole loans
|
|
6.48%
|
|
$
|
1,276,209
|
|
|
5.89%
|
|
$
|
1,449,483
|
|
Legacy CRE loans held for sale
|
|
2.71%
|
|
$
|
171,495
|
|
|
—%
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income from securities:
|
|
|
|
|
|
|
|
|
||||
ABS
|
|
21.85%
|
|
$
|
2,338
|
|
|
7.90%
|
|
$
|
173,260
|
|
CMBS
|
|
6.48%
|
|
$
|
93,890
|
|
|
5.48%
|
|
$
|
92,737
|
|
RMBS
|
|
5.43%
|
|
$
|
1,410
|
|
|
4.77%
|
|
$
|
2,002
|
|
|
|
|
|
|
|
|
|
|
||||
Preference payments on structured notes
|
|
22.02%
|
|
$
|
16,171
|
|
|
21.95%
|
|
$
|
33,276
|
|
Preference payments on trading securities
|
|
59.54%
|
|
$
|
3,895
|
|
|
4.68%
|
|
$
|
7,765
|
|
Type of Investment
|
|
Weighted Average Coupon
Interest
|
|
Unamortized
(Discount)
Premium
|
|
Net
Amortization/
Accretion
|
|
Interest
Income
|
|
Fee
Income
|
|
Total
|
|||||||||||
For the Three Months Ended June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
CRE whole loans
|
|
5.93
|
%
|
|
$
|
(5,602
|
)
|
|
$
|
—
|
|
|
$
|
18,923
|
|
|
$
|
1,935
|
|
|
$
|
20,858
|
|
Legacy CRE loans held for sale
|
|
2.72
|
%
|
|
$
|
—
|
|
|
—
|
|
|
981
|
|
|
—
|
|
|
981
|
|
||||
Syndicated corporate loans
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||
Total interest income from loans
|
|
|
|
|
|
—
|
|
|
19,906
|
|
|
1,935
|
|
|
21,841
|
|
|||||||
ABS
|
|
4.35
|
%
|
|
$
|
—
|
|
|
—
|
|
|
200
|
|
|
—
|
|
|
200
|
|
||||
CMBS
|
|
5.22
|
%
|
|
$
|
(5,801
|
)
|
|
(99
|
)
|
|
1,209
|
|
|
—
|
|
|
1,110
|
|
||||
RMBS
|
|
5.45
|
%
|
|
$
|
35
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
19
|
|
||||
Total interest income from securities
|
|
|
|
|
|
(99
|
)
|
|
1,428
|
|
|
—
|
|
|
1,329
|
|
|||||||
Preference payments on structured notes
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
409
|
|
|
—
|
|
|
409
|
|
||||
Preference payments on trading securities
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
||||
Other
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
||||
Total interest income - other
|
|
|
|
|
|
—
|
|
|
465
|
|
|
—
|
|
|
465
|
|
|||||||
Total interest income
|
|
|
|
|
|
$
|
(99
|
)
|
|
$
|
21,799
|
|
|
$
|
1,935
|
|
|
$
|
23,635
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
For the Three Months Ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
CRE whole loans
|
|
5.37
|
%
|
|
$
|
(7,466
|
)
|
|
$
|
—
|
|
|
$
|
19,774
|
|
|
$
|
2,000
|
|
|
$
|
21,774
|
|
Legacy CRE loans held for sale
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Syndicated corporate loans
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
47
|
|
|
—
|
|
|
47
|
|
||||
Total interest income from loans
|
|
|
|
|
|
—
|
|
|
19,821
|
|
|
2,000
|
|
|
21,821
|
|
|||||||
ABS
(1)
|
|
3.75
|
%
|
|
$
|
—
|
|
|
—
|
|
|
3,158
|
|
|
—
|
|
|
3,158
|
|
||||
CMBS
|
|
5.19
|
%
|
|
$
|
276
|
|
|
(49
|
)
|
|
1,162
|
|
|
|
|
|
1,113
|
|
||||
RMBS
|
|
4.66
|
%
|
|
$
|
35
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
20
|
|
||||
Total interest income from securities
|
|
|
|
|
|
(29
|
)
|
|
4,320
|
|
|
—
|
|
|
4,291
|
|
|||||||
Preference payments on structured notes
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
1,679
|
|
|
—
|
|
|
1,679
|
|
||||
Preference payments on trading securities
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
609
|
|
|
—
|
|
|
609
|
|
||||
Other
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
||||
Total interest income - other
|
|
|
|
|
|
—
|
|
|
2,296
|
|
|
—
|
|
|
2,296
|
|
|||||||
Total interest income
|
|
|
|
|
|
$
|
(29
|
)
|
|
$
|
26,437
|
|
|
$
|
2,000
|
|
|
$
|
28,408
|
|
Type of Security
|
|
Weighted Average Coupon
Interest
|
|
Unamortized
(Discount)
Premium
|
|
Net
Amortization/
Accretion
|
|
Interest
Income
|
|
Fee
Income
|
|
Total
|
|||||||||||
For the Six Months Ended June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
CRE whole loans
|
|
5.84
|
%
|
|
$
|
(5,602
|
)
|
|
$
|
(2
|
)
|
|
$
|
37,204
|
|
|
$
|
3,819
|
|
|
$
|
41,021
|
|
Legacy CRE loans held for sale
|
|
2.65
|
%
|
|
$
|
—
|
|
|
—
|
|
|
2,305
|
|
|
—
|
|
|
2,305
|
|
||||
Syndicated corporate loans
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
48
|
|
|
—
|
|
|
48
|
|
||||
Total interest income from loans
|
|
|
|
|
|
(2
|
)
|
|
39,557
|
|
|
3,819
|
|
|
43,374
|
|
|||||||
ABS
|
|
5.07
|
%
|
|
$
|
—
|
|
|
—
|
|
|
413
|
|
|
—
|
|
|
413
|
|
||||
CMBS
|
|
5.31
|
%
|
|
$
|
(5,801
|
)
|
|
103
|
|
|
3,083
|
|
|
—
|
|
|
3,186
|
|
||||
RMBS
|
|
5.44
|
%
|
|
$
|
35
|
|
|
—
|
|
|
38
|
|
|
—
|
|
|
38
|
|
||||
Total interest income from securities
|
|
|
|
|
|
103
|
|
|
3,534
|
|
|
—
|
|
|
3,637
|
|
|||||||
Preference payments on structured notes
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
880
|
|
|
—
|
|
|
880
|
|
||||
Preference payments on trading securities
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
1,150
|
|
|
—
|
|
|
1,150
|
|
||||
Other
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
65
|
|
|
—
|
|
|
65
|
|
||||
Total interest income - other
|
|
|
|
|
|
—
|
|
|
2,095
|
|
|
—
|
|
|
2,095
|
|
|||||||
Total interest income
|
|
|
|
|
|
$
|
101
|
|
|
$
|
45,186
|
|
|
$
|
3,819
|
|
|
$
|
49,106
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
For the Six Months Ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
CRE whole loans
|
|
5.36
|
%
|
|
$
|
(7,466
|
)
|
|
$
|
—
|
|
|
$
|
40,544
|
|
|
$
|
2,207
|
|
|
$
|
42,751
|
|
Legacy CRE loans held for sale
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Syndicated corporate loans
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
45
|
|
|
6
|
|
|
51
|
|
||||
Total interest income from loans
|
|
|
|
|
|
—
|
|
|
40,589
|
|
|
2,213
|
|
|
42,802
|
|
|||||||
ABS
(1)
|
|
3.76
|
%
|
|
$
|
—
|
|
|
—
|
|
|
6,785
|
|
|
—
|
|
|
6,785
|
|
||||
CMBS
|
|
5.19
|
%
|
|
$
|
276
|
|
|
(137
|
)
|
|
2,412
|
|
|
—
|
|
|
2,275
|
|
||||
RMBS
|
|
4.77
|
%
|
|
$
|
35
|
|
|
(1
|
)
|
|
30
|
|
|
—
|
|
|
29
|
|
||||
Total interest income from securities
|
|
|
|
|
|
(138
|
)
|
|
9,227
|
|
|
—
|
|
|
9,089
|
|
|||||||
Preference payments on structured notes
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
2,822
|
|
|
—
|
|
|
2,822
|
|
||||
Preference payments on trading securities
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
675
|
|
|
—
|
|
|
675
|
|
||||
Other
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
|
|
36
|
|
|
—
|
|
|
36
|
|
||||
Total interest income - other
|
|
|
|
|
|
—
|
|
|
3,533
|
|
|
—
|
|
|
3,533
|
|
|||||||
Total interest income
|
|
|
|
|
|
$
|
(138
|
)
|
|
$
|
53,349
|
|
|
$
|
2,213
|
|
|
$
|
55,424
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Interest income from loans:
|
|
|
|
|
|
|
|
|||||||
CRE whole loans
|
$
|
20,858
|
|
|
$
|
21,774
|
|
|
$
|
(916
|
)
|
|
(4
|
)%
|
Legacy CRE loans held for sale
|
981
|
|
|
—
|
|
|
981
|
|
|
100
|
%
|
|||
Syndicated corporate loans
|
2
|
|
|
47
|
|
|
(45
|
)
|
|
(96
|
)%
|
|||
Total interest income from loans
|
21,841
|
|
|
21,821
|
|
|
20
|
|
|
—
|
%
|
|||
|
|
|
|
|
|
|
|
|||||||
Interest income from securities:
|
|
|
|
|
|
|
|
|||||||
ABS
|
200
|
|
|
3,158
|
|
|
(2,958
|
)
|
|
(94
|
)%
|
|||
CMBS
|
1,110
|
|
|
1,113
|
|
|
(3
|
)
|
|
—
|
%
|
|||
RMBS
|
19
|
|
|
20
|
|
|
(1
|
)
|
|
(5
|
)%
|
|||
Total interest income from securities
|
1,329
|
|
|
4,291
|
|
|
(2,962
|
)
|
|
(69
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
Interest income - other:
|
|
|
|
|
|
|
|
|||||||
Preference payments on structured notes
|
409
|
|
|
1,679
|
|
|
(1,270
|
)
|
|
(76
|
)%
|
|||
Preference payments on trading securities
|
16
|
|
|
609
|
|
|
(593
|
)
|
|
(97
|
)%
|
|||
Interest Income - other
|
40
|
|
|
8
|
|
|
32
|
|
|
400
|
%
|
|||
Total interest income - other
|
465
|
|
|
2,296
|
|
|
(1,831
|
)
|
|
(80
|
)%
|
|||
Total interest income
|
$
|
23,635
|
|
|
$
|
28,408
|
|
|
$
|
(4,773
|
)
|
|
(17
|
)%
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Interest income from loans:
|
|
|
|
|
|
|
|
|||||||
CRE whole loans
|
$
|
41,021
|
|
|
$
|
42,751
|
|
|
$
|
(1,730
|
)
|
|
(4
|
)%
|
Legacy CRE loans held for sale
|
2,305
|
|
|
—
|
|
|
2,305
|
|
|
100
|
%
|
|||
Syndicated corporate loans
|
48
|
|
|
51
|
|
|
(3
|
)
|
|
(6
|
)%
|
|||
Total interest income from loans
|
43,374
|
|
|
42,802
|
|
|
572
|
|
|
1
|
%
|
|||
|
|
|
|
|
|
|
|
|||||||
Interest income from securities:
|
|
|
|
|
|
|
|
|||||||
ABS
|
413
|
|
|
6,785
|
|
|
(6,372
|
)
|
|
(94
|
)%
|
|||
CMBS
|
3,186
|
|
|
2,275
|
|
|
911
|
|
|
40
|
%
|
|||
RMBS
|
38
|
|
|
29
|
|
|
9
|
|
|
31
|
%
|
|||
Total interest income from securities
|
3,637
|
|
|
9,089
|
|
|
(5,452
|
)
|
|
(60
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
Interest income - other:
|
|
|
|
|
|
|
|
|||||||
Preference payments on structured notes
|
880
|
|
|
2,822
|
|
|
(1,942
|
)
|
|
(69
|
)%
|
|||
Preference payments on trading securities
|
1,150
|
|
|
675
|
|
|
475
|
|
|
70
|
%
|
|||
Interest Income - other
|
65
|
|
|
36
|
|
|
29
|
|
|
81
|
%
|
|||
Total interest income - other
|
2,095
|
|
|
3,533
|
|
|
(1,438
|
)
|
|
(41
|
)%
|
|||
Total interest income
|
$
|
49,106
|
|
|
$
|
55,424
|
|
|
$
|
(6,318
|
)
|
|
(11
|
)%
|
|
|
For the Three Months Ended
|
|
For the Three Months Ended
|
||||||||||
|
|
June 30, 2017
|
|
June 30, 2016
|
||||||||||
|
|
Weighted Average
|
|
Weighted Average
|
||||||||||
|
|
Cost of Funds
|
|
Balance
|
|
Cost of Funds
|
|
Balance
|
||||||
Interest expense:
|
|
|
|
|
|
|
|
|
||||||
CRE whole loans
|
|
4.37
|
%
|
|
$
|
798,470
|
|
|
3.13
|
%
|
|
$
|
1,017,357
|
|
Convertible senior notes
|
|
8.15
|
%
|
|
$
|
215,000
|
|
|
8.26
|
%
|
|
$
|
215,000
|
|
CMBS
|
|
3.02
|
%
|
|
$
|
72,035
|
|
|
2.11
|
%
|
|
$
|
64,698
|
|
General
|
|
5.09
|
%
|
|
$
|
51,548
|
|
|
5.01
|
%
|
|
$
|
51,548
|
|
Hedging
|
|
0.73
|
%
|
|
$
|
1,501
|
|
|
—
|
%
|
|
$
|
1,880
|
|
|
|
For the Six Months Ended
|
|
For the Six Months Ended
|
||||||||||
|
|
June 30, 2017
|
|
June 30, 2016
|
||||||||||
|
|
Weighted Average
|
|
Weighted Average
|
||||||||||
|
|
Cost of Funds
|
|
Balance
|
|
Cost of Funds
|
|
Balance
|
||||||
Interest expense:
|
|
|
|
|
|
|
|
|
||||||
CRE whole loans
|
|
4.25
|
%
|
|
$
|
827,418
|
|
|
3.08
|
%
|
|
$
|
1,021,588
|
|
Convertible senior notes
|
|
8.19
|
%
|
|
$
|
215,000
|
|
|
8.26
|
%
|
|
$
|
215,000
|
|
CMBS
|
|
2.93
|
%
|
|
$
|
74,651
|
|
|
2.02
|
%
|
|
$
|
65,450
|
|
General
|
|
5.02
|
%
|
|
$
|
51,548
|
|
|
4.96
|
%
|
|
$
|
51,548
|
|
Hedging
|
|
0.73
|
%
|
|
$
|
755
|
|
|
7.33
|
%
|
|
$
|
1,880
|
|
Type of Security
|
|
Coupon
Interest
|
|
Unamortized
Deferred Debt Expense
|
|
Net
Amortization
|
|
Interest
Expense
|
|
Total
|
|||||||||
For the Three Months Ended June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
CRE whole loans
|
|
3.36
|
%
|
|
$
|
319
|
|
|
$
|
1,774
|
|
|
$
|
6,916
|
|
|
$
|
8,690
|
|
Convertible senior notes
|
|
6.93
|
%
|
|
$
|
2,148
|
|
|
706
|
|
|
3,724
|
|
|
4,430
|
|
|||
General
|
|
5.09
|
%
|
|
$
|
—
|
|
|
—
|
|
|
682
|
|
|
682
|
|
|||
CMBS
|
|
2.90
|
%
|
|
$
|
—
|
|
|
7
|
|
|
535
|
|
|
542
|
|
|||
Hedging
(1)
|
|
0.78
|
%
|
|
$
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||
Total interest expense
|
|
|
|
|
|
$
|
2,487
|
|
|
$
|
11,860
|
|
|
$
|
14,347
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
For the Three Months Ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
CRE whole loans
|
|
2.45
|
%
|
|
$
|
3,150
|
|
|
$
|
1,380
|
|
|
$
|
6,631
|
|
|
$
|
8,011
|
|
Convertible senior notes
|
|
6.93
|
%
|
|
$
|
3,316
|
|
|
705
|
|
|
3,725
|
|
|
4,430
|
|
|||
General
|
|
4.58
|
%
|
|
$
|
27
|
|
|
54
|
|
|
597
|
|
|
651
|
|
|||
CMBS
|
|
2.11
|
%
|
|
$
|
1
|
|
|
—
|
|
|
379
|
|
|
379
|
|
|||
Hedging
(1)
|
|
5.24
|
%
|
|
$
|
—
|
|
|
—
|
|
|
(25
|
)
|
|
(25
|
)
|
|||
Total interest expense
|
|
|
|
|
|
$
|
2,139
|
|
|
$
|
11,307
|
|
|
$
|
13,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Type of Security
|
|
Coupon Interest
|
|
Unamortized Deferred Debt Expense
|
|
Net Amortization
|
|
Interest Expense
|
|
Total
|
|||||||||
For the Six Months Ended June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
CRE whole loans
|
|
3.19
|
%
|
|
$
|
319
|
|
|
$
|
3,830
|
|
|
$
|
13,487
|
|
|
$
|
17,317
|
|
Convertible senior notes
|
|
6.93
|
%
|
|
$
|
2,148
|
|
|
1,408
|
|
|
7,450
|
|
|
8,858
|
|
|||
General
|
|
5.03
|
%
|
|
$
|
—
|
|
|
—
|
|
|
1,322
|
|
|
1,322
|
|
|||
CMBS
|
|
2.82
|
%
|
|
$
|
—
|
|
|
16
|
|
|
1,068
|
|
|
1,084
|
|
|||
Hedging
(1)
|
|
0.78
|
%
|
|
$
|
—
|
|
|
—
|
|
|
20
|
|
|
20
|
|
|||
Total interest expense
|
|
|
|
|
|
$
|
5,254
|
|
|
$
|
23,347
|
|
|
$
|
28,601
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
For the Six Months Ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
CRE whole loans
|
|
2.43
|
%
|
|
$
|
3,150
|
|
|
$
|
2,618
|
|
|
$
|
13,200
|
|
|
$
|
15,818
|
|
Convertible senior notes
|
|
6.93
|
%
|
|
$
|
3,316
|
|
|
1,415
|
|
|
7,450
|
|
|
8,865
|
|
|||
General
|
|
4.54
|
%
|
|
$
|
27
|
|
|
108
|
|
|
1,187
|
|
|
1,295
|
|
|||
CMBS
|
|
2.02
|
%
|
|
$
|
1
|
|
|
1
|
|
|
699
|
|
|
700
|
|
|||
Hedging
(1)
|
|
5.25
|
%
|
|
$
|
—
|
|
|
—
|
|
|
70
|
|
|
70
|
|
|||
Total interest expense
|
|
|
|
|
|
$
|
4,142
|
|
|
$
|
22,606
|
|
|
$
|
26,748
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Interest expense:
|
|
|
|
|
|
|
|
|||||||
CRE whole loans
|
$
|
8,690
|
|
|
$
|
8,011
|
|
|
$
|
679
|
|
|
8
|
%
|
Convertible senior notes
|
4,430
|
|
|
4,430
|
|
|
—
|
|
|
—
|
%
|
|||
General
|
682
|
|
|
651
|
|
|
31
|
|
|
5
|
%
|
|||
CMBS
|
542
|
|
|
379
|
|
|
163
|
|
|
43
|
%
|
|||
Hedging
|
3
|
|
|
(25
|
)
|
|
28
|
|
|
(112
|
)%
|
|||
Total interest expense
|
$
|
14,347
|
|
|
$
|
13,446
|
|
|
$
|
901
|
|
|
7
|
%
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Interest expense:
|
|
|
|
|
|
|
|
|||||||
CRE whole loans
|
$
|
17,317
|
|
|
$
|
15,818
|
|
|
$
|
1,499
|
|
|
9
|
%
|
Convertible senior notes
|
8,858
|
|
|
8,865
|
|
|
(7
|
)
|
|
—
|
%
|
|||
General
|
1,322
|
|
|
1,295
|
|
|
27
|
|
|
2
|
%
|
|||
CMBS
|
1,084
|
|
|
700
|
|
|
384
|
|
|
55
|
%
|
|||
Hedging
|
20
|
|
|
70
|
|
|
(50
|
)
|
|
(71
|
)%
|
|||
Total interest expense
|
$
|
28,601
|
|
|
$
|
26,748
|
|
|
$
|
1,853
|
|
|
7
|
%
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Revenue:
|
|
|
|
|
|
|
|
|||||||
Dividend income
|
$
|
20
|
|
|
$
|
18
|
|
|
$
|
2
|
|
|
11
|
%
|
Fee income
|
944
|
|
|
762
|
|
|
182
|
|
|
24
|
%
|
|||
Total revenue
|
$
|
964
|
|
|
$
|
780
|
|
|
$
|
184
|
|
|
24
|
%
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
Management fees - related party
|
$
|
2,638
|
|
|
$
|
3,099
|
|
|
$
|
(461
|
)
|
|
(15
|
)%
|
Equity compensation - related party
|
734
|
|
|
1,352
|
|
|
(618
|
)
|
|
(46
|
)%
|
|||
General and administrative
|
3,580
|
|
|
3,811
|
|
|
(231
|
)
|
|
(6
|
)%
|
|||
Depreciation and amortization
|
32
|
|
|
361
|
|
|
(329
|
)
|
|
(91
|
)%
|
|||
Provision for loan and lease losses
|
131
|
|
|
147
|
|
|
(16
|
)
|
|
(11
|
)%
|
|||
Total operating expenses
|
$
|
7,115
|
|
|
$
|
8,770
|
|
|
$
|
(1,655
|
)
|
|
(19
|
)%
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
Management fees - related party
|
$
|
5,318
|
|
|
$
|
7,136
|
|
|
$
|
(1,818
|
)
|
|
(25
|
)%
|
Equity compensation - related party
|
1,522
|
|
|
1,841
|
|
|
(319
|
)
|
|
(17
|
)%
|
|||
General and administrative
|
7,443
|
|
|
7,453
|
|
|
(10
|
)
|
|
—
|
%
|
|||
Depreciation and amortization
|
100
|
|
|
870
|
|
|
(770
|
)
|
|
(89
|
)%
|
|||
Impairment losses
|
177
|
|
|
—
|
|
|
177
|
|
|
100
|
%
|
|||
Provision for loan and lease losses
|
1,130
|
|
|
77
|
|
|
1,053
|
|
|
1,368
|
%
|
|||
Total operating expenses
|
$
|
15,690
|
|
|
$
|
17,377
|
|
|
$
|
(1,687
|
)
|
|
(10
|
)%
|
•
|
Base management fee is a monthly fee equal to 1/12th of the amount of our equity multiplied by 1.50%. Under the management agreement, "equity" is equal to the net proceeds from any issuances of shares of capital stock less offering-related costs, plus or minus our retained earnings (excluding non-cash equity compensation incurred in current or prior periods) less any amounts we have paid for common stock and preferred stock repurchases. The calculation is adjusted for one-time events due to changes in accounting principles generally accepted in the United States, which we refer to as GAAP, as well as other non-cash charges, upon approval of our independent directors.
|
•
|
The base management fee decreased by $332,000 and $1.6 million to
$2.6 million
and
$5.2 million
for the three and six
|
•
|
The oversight management fee is a quarterly fee paid to reimburse Resource America for additional costs incurred related to our life care business Long Term Care Conversion Funding. The initial agreement, authorized in December 2012, provided for an annual fee of $550,000, with a two-year term. In March 2015, the agreement was amended to extend the term for an additional two years which terminated in December 2016. In December 2016, the agreement was amended to extend the term for one additional year through December 2017 but at a reduced annual reimbursement of $250,000. The oversight management fee was approximately $62,000 and $124,000 for the
three and six
months ended
June 30, 2017
as compared to $137,000 and $273,000 for the
three and six
months ended
June 30, 2016
, respectively.
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
|
|
|
|||||||||
|
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Professional services
|
|
$
|
1,077
|
|
|
$
|
1,172
|
|
|
$
|
(95
|
)
|
|
(8
|
)%
|
Wages and benefits
|
|
972
|
|
|
1,066
|
|
|
(94
|
)
|
|
(9
|
)%
|
|||
Operating expenses
|
|
371
|
|
|
442
|
|
|
(71
|
)
|
|
(16
|
)%
|
|||
Dues and subscriptions
|
|
313
|
|
|
357
|
|
|
(44
|
)
|
|
(12
|
)%
|
|||
Director fees
|
|
253
|
|
|
203
|
|
|
50
|
|
|
25
|
%
|
|||
D&O insurance
|
|
298
|
|
|
197
|
|
|
101
|
|
|
51
|
%
|
|||
Rent and utilities
|
|
160
|
|
|
143
|
|
|
17
|
|
|
12
|
%
|
|||
Travel
|
|
88
|
|
|
120
|
|
|
(32
|
)
|
|
(27
|
)%
|
|||
Tax penalties, interest and franchise tax
|
|
48
|
|
|
111
|
|
|
(63
|
)
|
|
(57
|
)%
|
|||
Total general and administrative expenses
|
|
$
|
3,580
|
|
|
$
|
3,811
|
|
|
$
|
(231
|
)
|
|
(6
|
)%
|
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
|
June 30,
|
|
|
|
|
|||||||||
|
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Professional services
|
|
$
|
2,705
|
|
|
$
|
2,379
|
|
|
$
|
326
|
|
|
14
|
%
|
Wages and benefits
|
|
1,760
|
|
|
2,188
|
|
|
(428
|
)
|
|
(20
|
)%
|
|||
Operating expenses
|
|
781
|
|
|
809
|
|
|
(28
|
)
|
|
(3
|
)%
|
|||
Dues and subscriptions
|
|
601
|
|
|
650
|
|
|
(49
|
)
|
|
(8
|
)%
|
|||
Director fees
|
|
502
|
|
|
406
|
|
|
96
|
|
|
24
|
%
|
|||
D&O insurance
|
|
494
|
|
|
409
|
|
|
85
|
|
|
21
|
%
|
|||
Rent and utilities
|
|
316
|
|
|
271
|
|
|
45
|
|
|
17
|
%
|
|||
Travel
|
|
191
|
|
|
227
|
|
|
(36
|
)
|
|
(16
|
)%
|
|||
Tax penalties, interest and franchise tax
|
|
93
|
|
|
114
|
|
|
(21
|
)
|
|
(18
|
)%
|
|||
Total general and administrative expenses
|
|
$
|
7,443
|
|
|
$
|
7,453
|
|
|
$
|
(10
|
)
|
|
—
|
%
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
CRE whole loans
|
$
|
—
|
|
|
$
|
(68
|
)
|
|
$
|
68
|
|
|
100
|
%
|
Syndicated corporate loans
|
—
|
|
|
215
|
|
|
(215
|
)
|
|
(100
|
)%
|
|||
Direct financing leases
|
131
|
|
|
—
|
|
|
131
|
|
|
100
|
%
|
|||
Total provision for loan and lease losses
|
$
|
131
|
|
|
$
|
147
|
|
|
$
|
(16
|
)
|
|
(11
|
)%
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
CRE whole loans
|
$
|
860
|
|
|
$
|
—
|
|
|
$
|
860
|
|
|
100
|
%
|
Syndicated corporate loans
|
—
|
|
|
77
|
|
|
(77
|
)
|
|
(100
|
)%
|
|||
Direct financing leases
|
270
|
|
|
—
|
|
|
270
|
|
|
100
|
%
|
|||
Total provision for loan and lease losses
|
$
|
1,130
|
|
|
$
|
77
|
|
|
$
|
1,053
|
|
|
1,368
|
%
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Other Income (Expense):
|
|
|
|
|
|
|
|
|
||||||
Equity in (losses) earnings of unconsolidated entities
|
$
|
(118
|
)
|
|
$
|
2,696
|
|
|
$
|
(2,814
|
)
|
|
(104
|
)%
|
Net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives
|
9,478
|
|
|
1,634
|
|
|
7,844
|
|
|
480
|
%
|
|||
Net realized and unrealized (loss) gain on investment securities, trading
|
(50
|
)
|
|
183
|
|
|
(233
|
)
|
|
(127
|
)%
|
|||
Fair value adjustments on financial assets held for sale
|
79
|
|
|
—
|
|
|
79
|
|
|
100
|
%
|
|||
Other income
|
17
|
|
|
38
|
|
|
(21
|
)
|
|
(55
|
)%
|
|||
Total other income
|
$
|
9,406
|
|
|
$
|
4,551
|
|
|
$
|
4,855
|
|
|
107
|
%
|
|
For the Six Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
Dollar Change
|
|
Percent Change
|
|||||||
Other Income (Expense):
|
|
|
|
|
|
|
|
|
||||||
Equity in earnings of unconsolidated entities
|
$
|
243
|
|
|
$
|
4,918
|
|
|
$
|
(4,675
|
)
|
|
(95
|
)%
|
Net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives
|
17,084
|
|
|
2,487
|
|
|
14,597
|
|
|
587
|
%
|
|||
Net realized and unrealized (loss) gain on investment securities, trading
|
(961
|
)
|
|
328
|
|
|
(1,289
|
)
|
|
(393
|
)%
|
|||
Fair value adjustments on financial assets held for sale
|
58
|
|
|
—
|
|
|
58
|
|
|
100
|
%
|
|||
Other income (expense)
|
85
|
|
|
(22
|
)
|
|
107
|
|
|
486
|
%
|
|||
Total other income
|
$
|
16,509
|
|
|
$
|
7,711
|
|
|
$
|
8,798
|
|
|
114
|
%
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
REVENUES
|
|
|
|
|
|
|
|
||||||||
Interest income:
|
|
|
|
|
|
|
|
||||||||
Loans
|
$
|
893
|
|
|
$
|
8,219
|
|
|
$
|
1,790
|
|
|
$
|
20,491
|
|
Interest income - other
|
19
|
|
|
11
|
|
|
32
|
|
|
16
|
|
||||
Total interest income
|
912
|
|
|
8,230
|
|
|
1,822
|
|
|
20,507
|
|
||||
Interest expense
|
—
|
|
|
4,017
|
|
|
—
|
|
|
5,714
|
|
||||
Net interest income
|
912
|
|
|
4,213
|
|
|
1,822
|
|
|
14,793
|
|
||||
Gain on sale of residential mortgage loans
|
3,049
|
|
|
5,516
|
|
|
6,874
|
|
|
9,512
|
|
||||
Fee income (loss)
|
1,497
|
|
|
(659
|
)
|
|
3,677
|
|
|
(1,932
|
)
|
||||
Total revenues
|
5,458
|
|
|
9,070
|
|
|
12,373
|
|
|
22,373
|
|
||||
OPERATING EXPENSES
|
|
|
|
|
|
|
|
||||||||
Equity compensation expense - related party
|
162
|
|
|
63
|
|
|
221
|
|
|
837
|
|
||||
General and administrative
|
8,922
|
|
|
7,195
|
|
|
16,395
|
|
|
13,558
|
|
||||
Depreciation and amortization
|
—
|
|
|
144
|
|
|
—
|
|
|
276
|
|
||||
Provision for loan and lease losses
|
—
|
|
|
11,952
|
|
|
—
|
|
|
12,059
|
|
||||
Total operating expenses
|
9,084
|
|
|
19,354
|
|
|
16,616
|
|
|
26,730
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
(3,626
|
)
|
|
(10,284
|
)
|
|
(4,243
|
)
|
|
(4,357
|
)
|
||||
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
||||||||
Net realized loss on investment securities available-for-sale and loans
|
(83
|
)
|
|
(198
|
)
|
|
(85
|
)
|
|
(198
|
)
|
||||
Fair value adjustments on financial assets held for sale
|
(475
|
)
|
|
—
|
|
|
(417
|
)
|
|
—
|
|
||||
Total other expense
|
(558
|
)
|
|
(198
|
)
|
|
(502
|
)
|
|
(198
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
LOSS FROM DISCONTINUED OPERATIONS BEFORE TAXES
|
(4,184
|
)
|
|
(10,482
|
)
|
|
(4,745
|
)
|
|
(4,555
|
)
|
||||
Income tax benefit
|
—
|
|
|
4,103
|
|
|
—
|
|
|
3,344
|
|
||||
NET LOSS FROM DISCONTINUED OPERATIONS
|
$
|
(4,184
|
)
|
|
$
|
(6,379
|
)
|
|
$
|
(4,745
|
)
|
|
$
|
(1,211
|
)
|
At June 30, 2017
|
Amortized
Cost |
|
Net Carrying Amount
|
|
Percent of
Portfolio |
|
Weighted
Average Coupon |
|||||
|
|
|
|
|
|
|
|
|||||
Loans Held for Investment:
|
|
|
|
|
|
|
|
|||||
CRE whole loans
(1)
|
$
|
1,255,680
|
|
|
$
|
1,250,991
|
|
|
74.84
|
%
|
|
5.97%
|
|
|
|
|
|
|
|
|
|||||
Loans Held for Sale:
|
|
|
|
|
|
|
|
|||||
Syndicated corporate loans
(2)
|
38
|
|
|
38
|
|
|
—
|
%
|
|
N/A
(5)
|
||
|
|
|
|
|
|
|
|
|||||
Investment Securities Available-for-Sale:
|
|
|
|
|
|
|
|
|||||
CMBS
|
98,199
|
|
|
98,232
|
|
|
5.88
|
%
|
|
3.93%
|
||
RMBS
|
1,350
|
|
|
1,375
|
|
|
0.08
|
%
|
|
5.46%
|
||
ABS
|
15,828
|
|
|
16,788
|
|
|
1.00
|
%
|
|
N/A
(5)
|
||
|
115,377
|
|
|
116,395
|
|
|
6.96
|
%
|
|
|
||
Investment Securities, Trading:
|
|
|
|
|
|
|
|
|||||
Structured notes
|
2,891
|
|
|
171
|
|
|
0.01
|
%
|
|
N/A
(5)
|
||
|
|
|
|
|
|
|
|
|
|
|
||
Other Investments:
|
|
|
|
|
|
|
|
|||||
Investments in unconsolidated entities
|
57,165
|
|
|
57,165
|
|
|
3.42
|
%
|
|
N/A
(5)
|
||
Direct financing leases
(3)
|
924
|
|
|
189
|
|
|
0.01
|
%
|
|
5.66%
|
||
|
58,089
|
|
|
57,354
|
|
|
3.43
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|||||
Other Assets Held for Sale:
|
|
|
|
|
|
|
|
|||||
Residential mortgage loans
|
126,893
|
|
|
126,893
|
|
|
7.59
|
%
|
|
4.01%
|
||
Middle market loans
(4)
|
52,103
|
|
|
40,079
|
|
|
2.40
|
%
|
|
5.87%
|
||
Legacy CRE loans
|
79,605
|
|
|
79,605
|
|
|
4.77
|
%
|
|
4.61%
|
||
|
258,601
|
|
|
246,577
|
|
|
14.76
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|||||
Total Investment Portfolio
|
$
|
1,690,676
|
|
|
$
|
1,671,526
|
|
|
100.00
|
%
|
|
|
At December 31, 2016
|
Amortized
Cost |
|
Net Carrying Amount
|
|
Percent of
Portfolio |
|
Weighted
Average Coupon |
|||||
|
|
|
|
|
|
|
|
|||||
Loans Held for Investment:
|
|
|
|
|
|
|
|
|||||
CRE whole loans
(1)
|
$
|
1,290,107
|
|
|
$
|
1,286,278
|
|
|
69.46
|
%
|
|
5.63%
|
|
|
|
|
|
|
|
|
|||||
Loans Held for Sale:
|
|
|
|
|
|
|
|
|||||
Syndicated corporate loans
(2)
|
1,007
|
|
|
1,007
|
|
|
0.05
|
%
|
|
5.54%
|
||
|
|
|
|
|
|
|
|
|||||
Investment Securities Available-for-Sale:
|
|
|
|
|
|
|
|
|||||
CMBS
|
98,525
|
|
|
98,087
|
|
|
5.30
|
%
|
|
5.38%
|
||
RMBS
|
1,526
|
|
|
1,601
|
|
|
0.09
|
%
|
|
5.43%
|
||
ABS
|
21,365
|
|
|
25,280
|
|
|
1.35
|
%
|
|
N/A
(5)
|
||
|
121,416
|
|
|
124,968
|
|
|
6.74
|
%
|
|
|
||
Investment Securities, Trading:
|
|
|
|
|
|
|
|
|||||
Structured notes
|
6,242
|
|
|
4,492
|
|
|
0.24
|
%
|
|
N/A
(5)
|
||
|
|
|
|
|
|
|
|
|
|
|
||
Other Investments
|
|
|
|
|
|
|
|
|||||
Investment in unconsolidated entities
|
87,919
|
|
|
87,919
|
|
|
4.76
|
%
|
|
N/A
(5)
|
||
Direct financing leases
(3)
|
992
|
|
|
527
|
|
|
0.03
|
%
|
|
5.66%
|
||
|
88,911
|
|
|
88,446
|
|
|
4.79
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|||||
Other Assets Held for Sale:
|
|
|
|
|
|
|
|
|||||
Residential mortgage loans
|
148,140
|
|
|
148,140
|
|
|
8.00
|
%
|
|
3.79%
|
||
Middle market loans
(4)
|
52,382
|
|
|
40,443
|
|
|
2.18
|
%
|
|
5.87%
|
||
Legacy CRE loans
|
158,192
|
|
|
158,178
|
|
|
8.54
|
%
|
|
2.90%
|
||
|
358,714
|
|
|
346,761
|
|
|
18.72
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|||||
Total Investment Portfolio
|
$
|
1,866,397
|
|
|
$
|
1,851,952
|
|
|
100.00
|
%
|
|
|
(1)
|
Net carrying amount includes allowance for loan losses of
$4.7 million
and
$3.8 million
at
June 30, 2017
and
December 31, 2016
, respectively.
|
(2)
|
The fair value option was elected for syndicated corporate loans held for sale.
|
(3)
|
Net carrying amount includes allowance for lease losses of
$735,000
and
$465,000
at
June 30, 2017
and
December 31, 2016
, respectively.
|
(4)
|
Net carrying amount includes lower of cost or market valuation adjustments of
$12.0 million
and
$11.9 million
at
June 30, 2017
and
December 31, 2016
, respectively.
|
(5)
|
There are no stated rates associated with these investments.
|
|
Fair Value at
|
|
|
|
|
|
|
|
|
|
Fair Value at
|
||||||||||||
|
December 31,
2016 |
|
Net Purchases
(1)
|
|
Upgrades/Downgrades
|
|
Paydowns
|
|
MTM Change
on Same Ratings |
|
June 30,
2017 |
||||||||||||
Moody's Ratings Category:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Aaa
|
$
|
11,413
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,812
|
)
|
|
$
|
96
|
|
|
$
|
9,697
|
|
Aa1 through Aa3
|
5,010
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
4,999
|
|
||||||
A1 through A3
|
1,607
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
1,589
|
|
||||||
Baa1 through Baa3
|
8,151
|
|
|
—
|
|
|
11,546
|
|
|
(8,360
|
)
|
|
(181
|
)
|
|
11,156
|
|
||||||
Ba1 through Ba3
|
39,465
|
|
|
—
|
|
|
(10,107
|
)
|
|
(4,508
|
)
|
|
86
|
|
|
24,936
|
|
||||||
B1 through B3
|
13,115
|
|
|
—
|
|
|
(5,665
|
)
|
|
—
|
|
|
175
|
|
|
7,625
|
|
||||||
Caa1 through Caa3
|
—
|
|
|
—
|
|
|
4,228
|
|
|
—
|
|
|
(69
|
)
|
|
4,159
|
|
||||||
Ca through C
|
478
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
477
|
|
|
955
|
|
||||||
Non-Rated
|
18,848
|
|
|
14,571
|
|
|
(2
|
)
|
|
(320
|
)
|
|
19
|
|
|
33,116
|
|
||||||
Total
|
$
|
98,087
|
|
|
$
|
14,571
|
|
|
$
|
—
|
|
|
$
|
(15,000
|
)
|
|
$
|
574
|
|
|
$
|
98,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
S&P Ratings Category:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
AAA
|
$
|
118
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(82
|
)
|
|
$
|
—
|
|
|
$
|
36
|
|
AA+ through AA-
|
—
|
|
|
—
|
|
|
2,000
|
|
|
(795
|
)
|
|
(6
|
)
|
|
1,199
|
|
||||||
A+ through A-
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
BBB+ through BBB-
|
34,933
|
|
|
—
|
|
|
4,512
|
|
|
(6,377
|
)
|
|
135
|
|
|
33,203
|
|
||||||
BB+ through BB-
|
23,650
|
|
|
—
|
|
|
(8,598
|
)
|
|
(4,048
|
)
|
|
(136
|
)
|
|
10,868
|
|
||||||
B+ through B-
|
19,265
|
|
|
—
|
|
|
—
|
|
|
(1,118
|
)
|
|
90
|
|
|
18,237
|
|
||||||
CCC+ through CCC-
|
5,166
|
|
|
—
|
|
|
—
|
|
|
(105
|
)
|
|
(41
|
)
|
|
5,020
|
|
||||||
D
|
—
|
|
|
—
|
|
|
2,086
|
|
|
—
|
|
|
191
|
|
|
2,277
|
|
||||||
Non-Rated
|
14,955
|
|
|
14,571
|
|
|
—
|
|
|
(2,475
|
)
|
|
341
|
|
|
27,392
|
|
||||||
Total
|
$
|
98,087
|
|
|
$
|
14,571
|
|
|
$
|
—
|
|
|
$
|
(15,000
|
)
|
|
$
|
574
|
|
|
$
|
98,232
|
|
(1)
|
Net purchases of CMBS during the 6 months ended
June 30, 2017
were acquired with a weighted average spread of 4.78% over the interpolated interest rate swap curve.
|
|
Amortized Cost
|
|
Unrealized Gains
|
|
Unrealized Losses
|
|
Fair Value
|
||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Structured notes
|
$
|
2,891
|
|
|
$
|
—
|
|
|
$
|
(2,720
|
)
|
|
$
|
171
|
|
Total
|
$
|
2,891
|
|
|
$
|
—
|
|
|
$
|
(2,720
|
)
|
|
$
|
171
|
|
|
|
|
|
|
|
|
|
||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Structured notes
|
$
|
6,242
|
|
|
$
|
920
|
|
|
$
|
(2,670
|
)
|
|
$
|
4,492
|
|
Total
|
$
|
6,242
|
|
|
$
|
920
|
|
|
$
|
(2,670
|
)
|
|
$
|
4,492
|
|
Description
|
|
Quantity
|
|
Amortized Cost
|
|
Contracted Interest Rates
|
|
Maturity Dates
(3)
|
||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
||
Whole loans, floating rate
(1)(4)
|
|
63
|
|
$
|
1,255,680
|
|
|
LIBOR plus 3.75% to LIBOR plus 6.25%
|
|
August 2017 to July 2020
|
Total
(2)
|
|
63
|
|
$
|
1,255,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
Whole loans, floating rate
(1)
|
|
67
|
|
$
|
1,290,107
|
|
|
LIBOR plus 3.75% to
LIBOR plus 6.45% |
|
April 2017 to January 2020
|
Total
(2)
|
|
67
|
|
$
|
1,290,107
|
|
|
|
|
|
(1)
|
Whole loans had
$58.2 million
and
$55.5 million
in unfunded loan commitments at
June 30, 2017
and
December 31, 2016
, respectively. These unfunded commitments are advanced as the borrowers formally request additional funding as permitted under the loan agreement and any necessary approvals have been obtained.
|
(2)
|
Totals do not include allowances for loan losses of
$4.7 million
and
$3.8 million
at
June 30, 2017
and
December 31, 2016
, respectively.
|
(3)
|
Maturity dates do not include possible extension options that may be available to borrowers.
|
(4)
|
Maturity dates do not include a loan with a maturity date of February 2017 that is in default.
|
|
|
Apidos Cinco
|
||
At June 30, 2017:
|
|
|
||
Second lien loans held for sale
|
|
$
|
38
|
|
Total
|
|
$
|
38
|
|
|
|
|
||
At December 31, 2016:
|
|
|
|
|
Second lien loans held for sale
|
|
$
|
1,007
|
|
Total
|
|
$
|
1,007
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
||||||||
Moody’s ratings category:
|
|
|
|
|
|
|
|
||||||||
Aa1 through Aa3
|
$
|
303
|
|
|
$
|
323
|
|
|
$
|
296
|
|
|
$
|
311
|
|
B1 through B3
|
911
|
|
|
935
|
|
|
901
|
|
|
828
|
|
||||
Ca
|
1,328
|
|
|
2,609
|
|
|
1,084
|
|
|
2,142
|
|
||||
No rating provided
|
13,286
|
|
|
12,921
|
|
|
19,084
|
|
|
21,999
|
|
||||
Total
|
$
|
15,828
|
|
|
$
|
16,788
|
|
|
$
|
21,365
|
|
|
$
|
25,280
|
|
|
|
|
|
|
|
|
|
||||||||
S&P ratings category:
|
|
|
|
|
|
|
|
|
|
|
|
||||
A+ through A-
|
$
|
11,777
|
|
|
$
|
11,455
|
|
|
$
|
10,994
|
|
|
$
|
11,327
|
|
CCC+ through CCC-
|
1,328
|
|
|
2,609
|
|
|
1,084
|
|
|
2,142
|
|
||||
No rating provided
|
2,723
|
|
|
2,724
|
|
|
9,287
|
|
|
11,811
|
|
||||
Total
|
$
|
15,828
|
|
|
$
|
16,788
|
|
|
$
|
21,365
|
|
|
$
|
25,280
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average rating factor
|
1,040
|
|
|
|
|
|
655
|
|
|
|
|
|
|
|
|
|
|
|
Equity in Earnings of Unconsolidated Entities
|
||||||||||||||||||
|
Ownership % at
|
|
Balance at
|
|
Balance at
|
|
For the
three months ended |
|
For the six months ended
|
|
For the
three months ended |
|
For the six months ended
|
||||||||||||
|
June 30, 2017
|
|
June 30,
2017 |
|
December 31,
2016 |
|
June 30,
2017 |
|
June 30,
2017 |
|
June 30,
2016 |
|
June 30,
2016 |
||||||||||||
RRE VIP Borrower, LLC
(1)
|
—%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37
|
|
|
$
|
37
|
|
|
$
|
10
|
|
|
$
|
35
|
|
Investment in LCC Preferred Stock
(5)
|
29.0%
|
|
43,247
|
|
|
42,960
|
|
|
122
|
|
|
288
|
|
|
933
|
|
|
2,344
|
|
||||||
Pearlmark Mezz
(2)
|
—%
|
|
—
|
|
|
16,953
|
|
|
(193
|
)
|
|
165
|
|
|
171
|
|
|
419
|
|
||||||
RCM Global, LLC
|
8.7%
|
|
88
|
|
|
465
|
|
|
(166
|
)
|
|
(170
|
)
|
|
222
|
|
|
399
|
|
||||||
Pelium Capital Partners, L.P.
(3)
|
80.2%
|
|
12,282
|
|
|
25,993
|
|
|
82
|
|
|
(77
|
)
|
|
1,360
|
|
|
1,721
|
|
||||||
Subtotal
|
|
|
55,617
|
|
|
86,371
|
|
|
(118
|
)
|
|
243
|
|
|
2,696
|
|
|
4,918
|
|
||||||
Investment in RCT I and II
(4)
|
3.0%
|
|
1,548
|
|
|
1,548
|
|
|
(663
|
)
|
|
(1,300
|
)
|
|
(651
|
)
|
|
(1,292
|
)
|
||||||
Total
|
|
|
$
|
57,165
|
|
|
$
|
87,919
|
|
|
$
|
(781
|
)
|
|
$
|
(1,057
|
)
|
|
$
|
2,045
|
|
|
$
|
3,626
|
|
(1)
|
The investment in RRE VIP Borrower was sold at December 31, 2014. Earnings for the
three and six
months ended
June 30, 2017
and
June 30, 2016
are related to
insurance premium refunds with respect to the underlying sold properties in the portfolio.
|
(3)
|
For the
three and six
months ended
June 30, 2017
, we received proceeds of
$13.6 million
related to the partial liquidation of our investment.
|
(4)
|
For the
three and six
months ended
June 30, 2017
and
June 30, 2016
, these amounts are recorded in interest expense on our consolidated statements of operations.
|
|
Commercial Real Estate Loans
|
|
Syndicated Corporate Loans
|
|
Direct Financing Leases
|
|
Total
|
||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
||||||||
Allowance for loan and lease losses:
|
|
|
|
|
|
|
|
||||||||
Allowance for loan and lease losses at January 1, 2017
|
$
|
3,829
|
|
|
$
|
—
|
|
|
$
|
465
|
|
|
$
|
4,294
|
|
Provision (recovery) for loan and lease losses
|
860
|
|
|
—
|
|
|
270
|
|
|
1,130
|
|
||||
Allowance for loan and lease losses at June 30, 2017
|
$
|
4,689
|
|
|
$
|
—
|
|
|
$
|
735
|
|
|
$
|
5,424
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
$
|
2,500
|
|
|
$
|
—
|
|
|
$
|
735
|
|
|
$
|
3,235
|
|
Collectively evaluated for impairment
|
$
|
2,189
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,189
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans and Leases:
|
|
|
|
|
|
|
|
|
|
|
|||||
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
924
|
|
|
$
|
7,924
|
|
Collectively evaluated for impairment
|
$
|
1,248,680
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,248,680
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|||||
Allowance for loan and lease losses:
|
|
|
|
|
|
|
|
||||||||
Allowance for loan and lease losses at January 1, 2016
|
$
|
41,839
|
|
|
$
|
1,282
|
|
|
$
|
465
|
|
|
$
|
43,586
|
|
Provision (recovery) for loan and lease losses
|
18,167
|
|
|
(402
|
)
|
|
—
|
|
|
17,765
|
|
||||
Loans charged-off
|
—
|
|
|
402
|
|
|
—
|
|
|
402
|
|
||||
Transfer to loans held for sale
|
(15,763
|
)
|
|
—
|
|
|
—
|
|
|
(15,763
|
)
|
||||
Deconsolidation of VIEs
|
(40,414
|
)
|
|
(1,282
|
)
|
|
—
|
|
|
(41,696
|
)
|
||||
Allowance for loan and lease losses at December 31, 2016
|
$
|
3,829
|
|
|
$
|
—
|
|
|
$
|
465
|
|
|
$
|
4,294
|
|
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
$
|
2,500
|
|
|
$
|
—
|
|
|
$
|
465
|
|
|
$
|
2,965
|
|
Collectively evaluated for impairment
|
$
|
1,329
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,329
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans and Leases:
|
|
|
|
|
|
|
|
|
|
|
|||||
Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|||||
Individually evaluated for impairment
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
992
|
|
|
$
|
7,992
|
|
Collectively evaluated for impairment
|
$
|
1,283,107
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,283,107
|
|
Loans acquired with deteriorated credit quality
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
1.
|
A loan with a rating of a 1 is considered to have satisfactory performance with no issues noted. All interest and principal payments are current and the probability of loss is remote;
|
2.
|
A loan is graded with a rating of a 2 if a surveillance trigger event has occurred, but loss is not probable at this time. Such trigger events could include but are not limited to a trending decrease in occupancy rates or a flattening of lease revenues; and to a lesser extent, ground lease defaults, ground lease expirations that occur in the next six months or the borrower is delinquent on payment of property taxes or insurance;
|
3.
|
A loan with a rating of 3 has experienced an extended decline in operating performance, a significant deviation from its origination plan or the occurrence of one or more surveillance trigger events which create an increased risk for potential default. Loans identified in this category show some liquidity concerns. However, the risk of loss is not specifically assignable to any individual loan. The noted risk of the loans in this category is generally covered by general reserves;
|
4.
|
A loan with a rating of a 4 is considered to be in payment default or default is expected, full recovery of the unpaid principal balance is improbable and loss is considered probable. The noted risk of the loans in this category is covered by specific reserves.
|
|
Rating 1
|
|
Rating 2
|
|
Rating 3
|
|
Rating 4
|
|
Held for Sale
|
|
Total
|
||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
CRE whole loans
(1)
|
$
|
1,205,212
|
|
|
$
|
43,468
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
1,255,680
|
|
Legacy CRE whole loans
(1)(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79,605
|
|
|
79,605
|
|
||||||
|
$
|
1,205,212
|
|
|
$
|
43,468
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
79,605
|
|
|
$
|
1,335,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CRE whole loans
(1)
|
$
|
1,186,292
|
|
|
$
|
96,815
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
—
|
|
|
$
|
1,290,107
|
|
Legacy CRE whole loans
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158,178
|
|
|
158,178
|
|
||||||
|
$
|
1,186,292
|
|
|
$
|
96,815
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
158,178
|
|
|
$
|
1,448,285
|
|
(1)
|
Pursuant to our strategic Plan, certain legacy CRE loans were moved to loans held for sale and included in assets held for sale, carried at the lower of cost or fair value on our balance sheet at
June 30, 2017
and
December 31, 2016
, respectively.
|
(2)
|
Includes one loan with a maturity date of May 2017 that is currently in default.
|
•
|
Two
loans cross-collateralized by a hotel in Studio City, CA, with an initial par value of
$67.5 million
. These loans were written down to their collective appraised value of
$61.4 million
. The loans had a maturity date of February 2017. On June 30, 2017, the borrower sold the collateral underlying these loans. Proceeds of
$67.0 million
are included in principal receivable at
June 30, 2017
and was received in July 2017. As a result of this transaction, we realized a gain of
$5.6 million
included in our consolidated statements of operations as net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives during the three months ended
June 30, 2017
;
|
•
|
One
loan collateralized by a hotel in Tucson, AZ with an initial par value of
$32.5 million
. This loan was written down to its appraised value of
$14.3 million
. On February 28, 2017, we entered into a discounted payoff agreement with its borrower and received proceeds of
$21.3 million
in satisfaction of this loan. This transaction resulted in the recognition of a realized gain of
$7.0 million
on our consolidated statements of operations as net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives;
|
•
|
One
loan collateralized by an office property in Phoenix, AZ with an initial par value of
$17.7 million
. This loan was written down to its appraised value of
$11.0 million
. The loan had a maturity date of May 2017 and is currently in default;
|
•
|
One
loan collateralized by a hotel in Palm Springs, CA with an initial par value of
$29.5 million
. This loan was written down to its appraised value of
$24.0 million
.
|
1.
|
Loans with a rating of 1 are considered performing within expectations. All interest and principal payments are current, all future payments are anticipated and loss is not probable;
|
2.
|
Loans with a rating of a 2 are considered to have limited liquidity concerns and are watched closely. Loans identified in this category show remote signs of liquidity concerns, loss is not probable and therefore no reserve is established;
|
3.
|
Loans with a rating of a 3 are considered to have possible future liquidity concerns. Loans identified in this category show some liquidity concerns, but the ability to estimate potential defaults is not quantifiable and therefore no reserve is established;
|
4.
|
Loans with a rating of a 4 are considered to have nearer term liquidity concerns. These loans have a reasonable possibility of future default. However, the risk of loss is not assignable to one specific credit. The noted risk of the loans in this category is covered by general reserves; and
|
5.
|
Loans with a rating of a 5 have defaulted in payment of principal and interest or default is imminent. It is probable that impairment has occurred on these loans based on their payment status and that impairment is estimable. The noted risk of the loans in this category is covered by specific reserves.
|
|
Rating 1
|
|
Rating 2
|
|
Rating 3
|
|
Rating 4
|
|
Rating 5
|
|
Held for Sale
|
|
Total
|
||||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
38
|
|
|
$
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,007
|
|
|
$
|
1,007
|
|
|
30-59 Days
|
|
60-89 Days
|
|
Greater than 90 Days
|
|
Total Past Due
|
|
Current
|
|
Total Loans Receivable
|
|
Total Loans > 90 Days and Accruing
|
||||||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE whole loans
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
1,248,680
|
|
|
$
|
1,255,680
|
|
|
$
|
—
|
|
Legacy CRE loans
(2)
|
11,000
|
|
|
—
|
|
|
—
|
|
|
$
|
11,000
|
|
|
68,605
|
|
|
$
|
79,605
|
|
|
—
|
|
|||||
Syndicated corporate loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Direct Financing Leases
|
5
|
|
|
—
|
|
|
269
|
|
|
274
|
|
|
650
|
|
|
924
|
|
|
—
|
|
|||||||
Total loans
|
$
|
11,005
|
|
|
$
|
—
|
|
|
$
|
7,269
|
|
|
$
|
18,274
|
|
|
$
|
1,317,935
|
|
|
$
|
1,336,209
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
CRE whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,290,107
|
|
|
$
|
1,290,107
|
|
|
$
|
—
|
|
Legacy CRE loans
(3)
|
61,400
|
|
|
—
|
|
|
—
|
|
|
61,400
|
|
|
96,792
|
|
|
158,192
|
|
|
—
|
|
|||||||
Syndicated corporate loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Direct Financing Leases
|
137
|
|
|
—
|
|
|
128
|
|
|
265
|
|
|
727
|
|
|
992
|
|
|
—
|
|
|||||||
Total loans
|
$
|
61,537
|
|
|
$
|
—
|
|
|
$
|
128
|
|
|
$
|
61,665
|
|
|
$
|
1,387,626
|
|
|
$
|
1,449,291
|
|
|
$
|
—
|
|
(1)
|
Includes
one
whole loan with an amortized cost of
$7.0 million
that was in default at
June 30, 2017
, on which we had recorded a $2.5 million provision for loan loss.
|
(2)
|
Includes
one
loan with an appraised value of
$11.0 million
that was in default at
June 30, 2017
.
|
(3)
|
Includes
two
loans with an appraised value of
$61.4 million
that were in default at
December 31, 2016
.
|
|
Recorded Balance
|
|
Unpaid Principal Balance
|
|
Specific Allowance
|
|
Average Investment in Impaired Loans
|
|
Interest Income Recognized
|
||||||||||
At June 30, 2017:
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE whole loans
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
—
|
|
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CRE whole loans
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
—
|
|
Syndicated corporate loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
At December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans without a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CRE whole loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans with a specific valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CRE whole loans
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
480
|
|
Syndicated corporate loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CRE whole loans
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
480
|
|
Syndicated corporate loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
$
|
7,000
|
|
|
$
|
7,000
|
|
|
$
|
(2,500
|
)
|
|
$
|
7,000
|
|
|
$
|
480
|
|
|
Number of Loans
|
|
Pre-Modification Outstanding Recorded Balance
|
|
Post-Modification Outstanding Recorded Balance
|
||||
For the Six Months Ended June 30, 2017:
|
|
|
|
|
|
||||
Legacy CRE whole loans held for sale
(1)
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
Total loans
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
Number of Loans
|
|
Pre-Modification Outstanding Recorded Balance
|
|
Post-Modification Outstanding Recorded Balance
|
||||
For the Six Months Ended June 30, 2016:
|
|
|
|
|
|
||||
CRE whole loans
|
3
|
|
$
|
29,459
|
|
|
$
|
29,459
|
|
Total loans
|
3
|
|
$
|
29,459
|
|
|
$
|
29,459
|
|
(1)
|
Legacy CRE whole loans held for sale represent CRE whole loans designated as assets held for sale at
June 30, 2017
.
|
|
June 30,
2017 |
|
December 31,
2016 |
|
Net Change
|
||||||
Interest receivable from loans
|
$
|
5,722
|
|
|
$
|
5,685
|
|
|
$
|
37
|
|
Interest receivable from securities
|
604
|
|
|
712
|
|
|
(108
|
)
|
|||
Interest receivable from escrow and sweep accounts
|
7
|
|
|
7
|
|
|
—
|
|
|||
Total
|
$
|
6,333
|
|
|
$
|
6,404
|
|
|
$
|
(71
|
)
|
|
June 30,
2017 |
|
December 31,
2016 |
|
Net Change
|
||||||
Other receivables
|
$
|
3,280
|
|
|
$
|
9,642
|
|
|
$
|
(6,362
|
)
|
Tax receivables and prepaid taxes
|
4,053
|
|
|
3,508
|
|
|
545
|
|
|||
Fixed assets - non real estate
|
196
|
|
|
261
|
|
|
(65
|
)
|
|||
Management fees receivable
|
1,634
|
|
|
361
|
|
|
1,273
|
|
|||
Other
|
1,023
|
|
|
901
|
|
|
122
|
|
|||
Total
|
$
|
10,186
|
|
|
$
|
14,673
|
|
|
$
|
(4,487
|
)
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
ASSETS
|
|
|
|
||||
Restricted cash
|
$
|
139
|
|
|
$
|
145
|
|
Interest receivable
|
173
|
|
|
305
|
|
||
Loans held for sale, at fair value
|
246,577
|
|
|
346,761
|
|
||
Property available for sale
|
—
|
|
|
125
|
|
||
Derivatives, at fair value
|
686
|
|
|
3,773
|
|
||
Intangible assets
(1)
|
18,995
|
|
|
14,466
|
|
||
Other assets
(2)
|
10,361
|
|
|
17,880
|
|
||
Total assets held for sale
|
$
|
276,931
|
|
|
$
|
383,455
|
|
|
|
|
|
||||
LIABILITIES
|
|
|
|
||||
Accounts payable and other liabilities
|
$
|
8,579
|
|
|
$
|
8,404
|
|
Management fee payable - related party
|
55
|
|
|
132
|
|
||
Accrued interest expense
|
156
|
|
|
203
|
|
||
Borrowings
(3)
|
117,058
|
|
|
133,139
|
|
||
Derivatives, at fair value
|
528
|
|
|
685
|
|
||
Total liabilities held for sale
|
$
|
126,376
|
|
|
$
|
142,563
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
Outstanding
Borrowings |
|
Value of
Collateral |
|
Number of
Positions as Collateral |
|
Weighted Average
Interest Rate |
|
Outstanding
Borrowings |
|
Value of
Collateral |
|
Number of
Positions as Collateral |
|
Weighted Average
Interest Rate |
||||||||
CMBS - Term
Repurchase Facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Wells Fargo Bank
|
$
|
20,419
|
|
|
$
|
25,835
|
|
|
12
|
|
2.44%
|
|
$
|
22,506
|
|
|
$
|
28,514
|
|
|
13
|
|
1.96%
|
Deutsche Bank
(1)
|
48,563
|
|
|
74,795
|
|
|
22
|
|
3.32%
|
|
55,981
|
|
|
86,643
|
|
|
23
|
|
3.04%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
CRE - Term
Repurchase Facilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Wells Fargo Bank
(2)
|
265,930
|
|
|
391,826
|
|
|
20
|
|
3.53%
|
|
215,283
|
|
|
313,126
|
|
|
16
|
|
2.86%
|
||||
Morgan Stanley Bank
(3)
|
141,504
|
|
|
220,340
|
|
|
12
|
|
3.79%
|
|
131,355
|
|
|
207,377
|
|
|
11
|
|
3.34%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Trust Certificates Term Repurchase Facility
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
RSO Repo SPE Trust 2015
(4)
|
26,459
|
|
|
89,181
|
|
|
1
|
|
6.67%
|
|
26,385
|
|
|
89,181
|
|
|
1
|
|
6.21%
|
||||
Total
|
$
|
502,875
|
|
|
$
|
801,977
|
|
|
|
|
|
|
$
|
451,510
|
|
|
$
|
724,841
|
|
|
|
|
|
(1)
|
The Deutsche Bank CMBS term repurchase facility includes
$0
and
$16,000
of deferred debt issuance costs at
June 30, 2017
and
December 31, 2016
, respectively.
|
(2)
|
The Wells Fargo Bank CRE term repurchase facility includes
$1.1 million
and
$1.6 million
of deferred debt issuance costs at
June 30, 2017
and
December 31, 2016
, respectively.
|
(3)
|
The Morgan Stanley Bank CRE term repurchase facility includes
$774,000
and
$1.1 million
of deferred debt issuance costs at
June 30, 2017
and
December 31, 2016
, respectively.
|
(4)
|
The RSO Repo SPE Trust 2015 term repurchase facility includes
$208,000
and
$282,000
of deferred debt issuance costs at
June 30, 2017
and
December 31, 2016
, respectively.
|
|
Asset Derivatives
|
||||||||
|
Notional Amount
|
|
Consolidated Balance Sheet Location
|
|
Fair Value
|
||||
Interest rate swap contracts, hedging
(1)
|
$
|
10,510
|
|
|
Derivatives, at fair value
|
|
$
|
75
|
|
|
Liability Derivatives
|
||||||||
|
Notional Amount
|
|
Consolidated Balance Sheet Location
|
|
Fair Value
|
||||
Forward contracts - foreign currency, hedging
(2)(3)
|
$
|
21,024
|
|
|
Derivatives, at fair value
|
|
$
|
484
|
|
|
|
|
|
|
|
||||
Interest rate swap contracts, hedging
|
$
|
10,510
|
|
|
Accumulated other comprehensive (income) loss
|
|
$
|
(75
|
)
|
(1)
|
Interest rate swap contracts are accounted for as cash flow hedges.
|
(2)
|
Foreign currency forward contracts are accounted for as fair value hedges.
|
(3)
|
Notional amount presented on a currency converted basis. The base currency notional amount of our foreign currency hedging forward contracts in a liability position was €18.4 million at
June 30, 2017
.
|
|
Asset Derivatives
|
||||||||
|
Notional Amount
|
|
Consolidated Balance Sheet Location
|
|
Fair Value
|
||||
Forward contracts - foreign currency, hedging
(1)(2)
|
$
|
12,489
|
|
|
Derivatives, at fair value
|
|
$
|
647
|
|
|
Liability Derivatives
|
||||||||
|
Notional Amount
|
|
Consolidated Balance Sheet Location
|
|
Fair Value
|
||||
Forward contracts - foreign currency, hedging
(1)(3)
|
$
|
11,700
|
|
|
Derivatives, at fair value
|
|
$
|
97
|
|
|
|
|
|
|
|
||||
Interest rate swap contracts, hedging
|
$
|
—
|
|
|
Accumulated other comprehensive (income) loss
|
|
$
|
(18
|
)
|
(1)
|
Foreign currency forward contracts are accounted for as fair value hedges.
|
(2)
|
Notional amount presented on currency converted basis. The base currency notional amount of our foreign currency hedging forward contracts in an asset position was
€11.9 million
at
December 31, 2016
.
|
(3)
|
Notional amount presented on currency converted basis. The base currency notional amount of our foreign currency hedging forward contracts in a liability position was
€11.1 million
at
December 31, 2016
.
|
|
Derivatives
|
|||||
|
|
Consolidated Statements of Operations Location
|
|
Realized and Unrealized Gain (Loss)
(1)
|
||
Interest rate swap contracts, hedging
|
|
Interest expense
|
|
$
|
(20
|
)
|
Forward contracts - foreign currency, hedging
|
|
Net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives
|
|
$
|
(1,479
|
)
|
(1)
|
Negative values indicate a decrease to the associated balance sheet or consolidated statements of operations line items.
|
|
Derivatives
|
|||||
|
|
Consolidated Statements of Operations Location
|
|
Realized and Unrealized Gain (Loss)
(1)
|
||
Interest rate swap contracts, hedging
|
|
Interest expense
|
|
$
|
(70
|
)
|
Forward contracts - foreign currency, hedging
|
|
Net realized and unrealized gain on sales of investment securities available-for-sale and loans and derivatives
|
|
$
|
(62
|
)
|
(1)
|
Negative values indicate a decrease to the associated balance sheets or consolidated statements of operations line items.
|
|
Benchmark rate
|
|
Notional value
|
|
Strike rate
|
|
Effective date
|
|
Maturity date
|
|
Fair value
|
||||
CMBS Swaps
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swap
|
One-month LIBOR
|
|
$
|
7,500
|
|
|
1.99%
|
|
6/18/2017
|
|
10/18/2025
|
|
$
|
57
|
|
Interest rate swap
|
One-month LIBOR
|
|
3,010
|
|
|
2.02%
|
|
6/18/2017
|
|
1/28/2026
|
|
18
|
|
||
|
|
|
$
|
10,510
|
|
|
|
|
|
|
|
|
$
|
75
|
|
|
|
Amount
|
|
Per Share
|
||||
Book value at December 31, 2016, allocable to common shares
(1)
|
|
$
|
434,211
|
|
|
$
|
14.17
|
|
Net income allocable to common shares
|
|
5,164
|
|
|
0.17
|
|
||
|
|
|
|
|
||||
Change in other comprehensive income:
|
|
|
|
|
||||
Available-for-sale securities
|
|
(2,628
|
)
|
|
(0.08
|
)
|
||
Derivatives
|
|
92
|
|
|
—
|
|
||
Common dividends
|
|
(3,078
|
)
|
|
(0.10
|
)
|
||
Common dividends on unvested shares
|
|
(57
|
)
|
|
—
|
|
||
Accretion (dilution) from additional shares vested during the period
(2)
|
|
1,586
|
|
|
(0.04
|
)
|
||
Total net increase (decrease)
|
|
1,079
|
|
|
(0.05
|
)
|
||
Book value at June 30, 2017, allocable to common shares
(1)(3)
|
|
$
|
435,290
|
|
|
$
|
14.12
|
|
(1)
|
Per share calculations exclude unvested restricted stock, as disclosed on the consolidated balance sheet, of
555,658
shares and
400,050
shares at
June 30, 2017
and
December 31, 2016
, respectively. The denominator for the calculation is
30,833,295
and
30,649,970
at
June 30, 2017
and
December 31, 2016
, respectively.
|
(2)
|
Includes a net change of
156,000
shares of unvested restricted stock.
|
(3)
|
Book value allocable to common shares is calculated as total stockholders' equity of
$705.4 million
less preferred stock equity of
$270.1 million
at
June 30, 2017
.
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||||||||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||||||||||||||||||
|
2017
|
|
Per Share Data
|
|
2016
|
|
Per Share Data
|
|
2017
|
|
Per Share Data
|
|
2016
|
|
Per Share Data
|
||||||||||||||||
Net income (loss) allocable to common shares - GAAP
|
$
|
2,464
|
|
|
$
|
0.08
|
|
|
$
|
(1,536
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
5,164
|
|
|
$
|
0.17
|
|
|
$
|
8,137
|
|
|
$
|
0.26
|
|
Adjustment for realized gain on CRE assets
|
—
|
|
|
—
|
|
|
(846
|
)
|
|
(0.03
|
)
|
|
—
|
|
|
—
|
|
|
(843
|
)
|
|
(0.03
|
)
|
||||||||
Net income (loss) allocable to common shares - GAAP, adjusted
|
2,464
|
|
|
0.08
|
|
|
(2,382
|
)
|
|
(0.08
|
)
|
|
5,164
|
|
|
0.17
|
|
|
7,294
|
|
|
0.23
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Reconciling items from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Non-cash equity compensation expense
|
734
|
|
|
0.02
|
|
|
1,352
|
|
|
0.04
|
|
|
1,522
|
|
|
0.05
|
|
|
1,841
|
|
|
0.06
|
|
||||||||
Non-cash (recovery) provision for CRE loan losses
|
—
|
|
|
—
|
|
|
(68
|
)
|
|
—
|
|
|
860
|
|
|
0.03
|
|
|
—
|
|
|
—
|
|
||||||||
Non-cash amortization of discounts or premiums associated with borrowings
|
414
|
|
|
0.01
|
|
|
414
|
|
|
0.01
|
|
|
828
|
|
|
0.03
|
|
|
832
|
|
|
0.03
|
|
||||||||
Impairments on securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Income tax expense from non-core investment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,499
|
|
|
0.05
|
|
|
—
|
|
|
—
|
|
||||||||
Net loss (income) from limited partnership interest owned at the initial measurement date
(1)
|
728
|
|
|
0.02
|
|
|
(180
|
)
|
|
—
|
|
|
370
|
|
|
0.01
|
|
|
(453
|
)
|
|
(0.01
|
)
|
||||||||
Realized gain on non-core assets
|
(1,785
|
)
|
|
(0.06
|
)
|
|
—
|
|
|
—
|
|
|
(1,785
|
)
|
|
(0.06
|
)
|
|
—
|
|
|
—
|
|
||||||||
Net income from non-core assets
(2)
|
(2,840
|
)
|
|
(0.09
|
)
|
|
(4,529
|
)
|
|
(0.15
|
)
|
|
(4,269
|
)
|
|
(0.14
|
)
|
|
(9,934
|
)
|
|
(0.33
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Reconciling items from discontinued operations and CRE assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net interest income on legacy CRE loans held for sale
|
(981
|
)
|
|
(0.03
|
)
|
|
—
|
|
|
—
|
|
|
(2,305
|
)
|
|
(0.07
|
)
|
|
—
|
|
|
—
|
|
||||||||
Realized gain on liquidation of CRE loan
|
(5,608
|
)
|
|
(0.18
|
)
|
|
—
|
|
|
—
|
|
|
(12,562
|
)
|
|
(0.41
|
)
|
|
—
|
|
|
—
|
|
||||||||
Net income from other non-CRE investments held for sale
|
(275
|
)
|
|
(0.01
|
)
|
|
—
|
|
|
—
|
|
|
(299
|
)
|
|
(0.01
|
)
|
|
—
|
|
|
—
|
|
||||||||
Loss from discontinued operations, net of taxes
|
4,184
|
|
|
0.14
|
|
|
6,379
|
|
|
0.21
|
|
|
4,745
|
|
|
0.15
|
|
|
1,211
|
|
|
0.04
|
|
||||||||
Core Earnings before realized (gain) loss on CRE assets
|
(2,965
|
)
|
|
(0.10
|
)
|
|
986
|
|
|
0.03
|
|
|
(6,232
|
)
|
|
(0.20
|
)
|
|
791
|
|
|
0.02
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Adjustment for realized gain on CRE assets
|
—
|
|
|
—
|
|
|
846
|
|
|
0.03
|
|
|
—
|
|
|
—
|
|
|
843
|
|
|
0.03
|
|
||||||||
Core Earnings allocable to common shares
|
$
|
(2,965
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
1,832
|
|
|
$
|
0.06
|
|
|
$
|
(6,232
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
1,634
|
|
|
$
|
0.05
|
|
Weighted average common shares – diluted
|
31,021
|
|
|
|
|
30,410
|
|
|
|
|
30,968
|
|
|
|
|
30,724
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Core Earnings per common share – diluted
|
$
|
(0.10
|
)
|
|
|
|
$
|
0.06
|
|
|
|
|
$
|
(0.20
|
)
|
|
|
|
$
|
0.05
|
|
|
|
|
Identified Assets at Plan Inception
|
|
Impairments/ Adjustments on Non-Monetized Assets
(1)(2)
|
|
Impairments/ Adjustments on Monetized Assets
(3)
|
|
Monetized through
June 30, 2017
|
|
Net Book Value at
June 30, 2017
|
||||||||||
Discops and AHFS
|
|
|
|
|
|
|
|
|
|
||||||||||
Legacy CRE Loans
(4)
|
$
|
194.7
|
|
|
$
|
(12.2
|
)
|
|
$
|
(11.7
|
)
|
|
$
|
(91.2
|
)
|
|
$
|
79.6
|
|
Middle Market Loans
|
73.8
|
|
|
(18.6
|
)
|
|
0.3
|
|
|
(15.4
|
)
|
|
40.1
|
|
|||||
Residential Mortgage Lending Segment
(5)
|
56.6
|
|
|
1.1
|
|
|
(0.6
|
)
|
|
(15.1
|
)
|
|
42.0
|
|
|||||
Other AHFS
|
5.9
|
|
|
1.4
|
|
|
—
|
|
|
—
|
|
|
7.3
|
|
|||||
Subtotal - Discops and AHFS
|
$
|
331.0
|
|
|
$
|
(28.3
|
)
|
|
$
|
(12.0
|
)
|
|
$
|
(121.7
|
)
|
|
$
|
169.0
|
|
Investments in Unconsolidated Entities
|
86.6
|
|
|
(1.6
|
)
|
|
0.4
|
|
|
(29.8
|
)
|
|
55.6
|
|
|||||
Commercial Finance Assets
(6)
|
62.5
|
|
|
(2.8
|
)
|
|
2.4
|
|
|
(45.1
|
)
|
|
17.0
|
|
|||||
Total
|
$
|
480.1
|
|
|
$
|
(32.7
|
)
|
|
$
|
(9.2
|
)
|
|
$
|
(196.6
|
)
|
|
$
|
241.6
|
|
(1)
|
Reflects adjustments as a result of the designation as AHFS or Discops, which occurred during the third and fourth quarters of 2016 except as noted in (2) below.
|
(2)
|
The impairment adjustment to middle market loans includes $5.4 million of fair value adjustments that occurred prior to the inception of the Plan.
|
(3)
|
Reflects adjustments as a result of the designation as AHFS or Discops, which occurred during the third and fourth quarters of 2016 except as noted in (2) above.
|
(4)
|
Legacy CRE Loans includes $118.2 million par value of loans at the inception of the Plan that were not reflected on the consolidated balance sheets until our investment in RREF CDO 2007-1 was liquidated on November 25, 2016.
|
(5)
|
Includes $18.4 million of cash and cash equivalents not classified as AHFS in the Residential Mortgage Lending segment at
June 30, 2017
.
|
(6)
|
Commercial Finance Assets decreased by $1.5 million related to the reclassification of certain assets to other assets on the consolidated balance sheet.
|
Name
|
|
Cash Distributions
|
|
Overcollateralization Cushion
|
||||||||||||
|
|
Six Months Ended
June 30, |
|
Year Ended
December 31, |
|
At June 30,
|
|
As of Initial
Measurement Date |
||||||||
|
|
2017
|
|
2016
|
|
2017
(1)
|
|
|||||||||
Apidos Cinco CDO
(8)
|
|
$
|
2,014
|
|
|
$
|
22,627
|
|
|
N/A
|
|
|
$
|
17,774
|
|
|
RREF CDO 2006-1
(6)
|
|
$
|
—
|
|
|
$
|
1,394
|
|
|
N/A
|
|
|
$
|
24,941
|
|
|
RREF CDO 2007-1
(7)
|
|
$
|
—
|
|
|
$
|
1,890
|
|
|
N/A
|
|
|
$
|
26,032
|
|
|
RCC CRE Notes 2013
(9)
|
|
$
|
—
|
|
|
$
|
37,759
|
|
|
N/A
|
|
|
N/A
|
|
||
RCC 2014-CRE2
(2)
|
|
$
|
5,829
|
|
|
$
|
12,961
|
|
|
$
|
90,614
|
|
|
$
|
20,663
|
|
RCC 2015-CRE3
(3)
|
|
$
|
4,627
|
|
|
$
|
10,907
|
|
|
$
|
42,737
|
|
|
$
|
20,313
|
|
RCC 2015-CRE4
(4)
|
|
$
|
4,594
|
|
|
$
|
11,784
|
|
|
$
|
47,445
|
|
|
$
|
9,397
|
|
Moselle CLO S.A.
(5)
|
|
$
|
—
|
|
|
$
|
183
|
|
|
N/A
|
|
|
N/A
|
|
(1)
|
Overcollateralization cushion represents the amount by which the collateral held by the securitization issuer exceeds the maximum amount required.
|
(2)
|
Resource Capital Corp. 2014-CRE2 has no reinvestment period; however, principal repayments, for a period which ended in July 2016, may be designated to purchase loans held outside of the securitization that represent the funded commitments of existing collateral in the securitization that were not funded as of the date the securitization was closed. Additionally, the securitization does not contain any interest coverage test provisions.
|
(3)
|
Resource Capital Corp. 2015-CRE3 closed on February 24, 2015; the first distribution was in March 2015. There is no reinvestment period; however, principal repayments, for a period ending in February 2017, may be designated to purchase loans held outside of the securitization that represent the funded commitments of existing collateral in the securitization that were not funded as of the date the securitization was closed. Additionally, the indenture does not contain any interest coverage test provisions.
|
(4)
|
Resource Capital Corp. 2015-CRE4 closed on August 18, 2015; the first distribution was in September 2015. There is no reinvestment period; however, principal repayments, for a period ending in September 2017, may be designated to purchase loans held outside of the securitization that represent the
|
(5)
|
Moselle CLO S.A. was acquired on February 24, 2014, and the reinvestment period for this securitization expired prior to the acquisition. In the fourth quarter of 2014, we began to liquidate Moselle CLO S.A. and by January 2015 all of the assets were sold.
|
(6)
|
RREF CDO 2006-1 was liquidated on April 25, 2016, and, as a result, all $65.7 million of the remaining assets, at fair value at the date of liquidation, were returned to us in exchange for our preference shares and equity notes in the securitization.
|
(7)
|
RREF CDO 2007-1 was liquidated on November 25, 2016, and, as a result, all $130.9 million of the remaining assets, at fair value at the date of liquidation, were returned to us in exchange for our preference shares and equity notes in the securitization.
|
(8)
|
Apidos Cinco was substantially liquidated on November 14, 2016. As a result of the liquidation, we received $20.4 million of cash and consolidated the remaining assets.
|
(9)
|
RCC CRE Notes 2013 was liquidated in December 2016, and, as a result, all $13.5 million of the remaining assets were returned to us in exchange for our preference share and equity notes in the securitization. We also received $33.4 million in principal on its preference share and equity notes.
|
•
|
unrestricted cash and cash equivalents of $282.8 million; and
|
•
|
$247.9 million and $191.5 million available under two term financing facilities to finance originations of CRE loans and $80.0 million available under a term financing facility to finance purchases of CMBS.
|
Common Stock
|
||||||||||
|
|
Date Paid
|
|
Total
Dividend Paid |
|
Dividend
Per Share |
||||
|
|
|
|
(in thousands)
|
|
|
||||
2017
|
|
|
|
|
|
|
||||
March 31
|
|
April 27
|
|
$
|
1,568
|
|
|
$
|
0.05
|
|
June 30
|
|
July 28
|
|
$
|
1,567
|
|
|
$
|
0.05
|
|
2016
|
|
|
|
|
|
|
||||
March 31
|
|
April 28
|
|
$
|
13,073
|
|
|
$
|
0.42
|
|
June 30
|
|
July 28
|
|
$
|
13,051
|
|
|
$
|
0.42
|
|
September 30
|
|
October 28
|
|
$
|
13,012
|
|
|
$
|
0.42
|
|
December 31
|
|
January 27, 2017
|
|
$
|
1,550
|
|
|
$
|
0.05
|
|
Preferred Stock
|
||||||||||||||||||||||||||||||
Series A
|
|
Series B
|
|
Series C
|
||||||||||||||||||||||||||
|
|
Date Paid
|
|
Total
Dividend Paid |
|
Dividend
Per Share |
|
Date Paid
|
|
Total
Dividend Paid |
|
Dividend
Per Share |
|
Date Paid
|
|
Total
Dividend Paid |
|
Dividend
Per Share |
||||||||||||
|
|
|
|
(in thousands)
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
(in thousands)
|
|
|
||||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31
|
|
May 1
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
May 1
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
May 1
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
June 30
|
|
July 31
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
July 31
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
July 31
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
March 31
|
|
May 2
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
May 2
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
May 2
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
June 30
|
|
August 1
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
August 1
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
August 1
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
September 30
|
|
October 31
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
October 31
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
October 31
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
December 31
|
|
January 30, 2017
|
|
$
|
568
|
|
|
$
|
0.531250
|
|
|
January 30, 2017
|
|
$
|
2,859
|
|
|
$
|
0.515625
|
|
|
January 30, 2017
|
|
$
|
2,588
|
|
|
$
|
0.539063
|
|
|
Contractual Commitments
(1)
|
||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||
|
Payments due by Period
|
||||||||||||||||||
|
Total
|
|
Less than 1 year
|
|
1 - 3 years
|
|
3- 5 years
|
|
More than 5 years
|
||||||||||
CRE Securitizations
|
$
|
305,212
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
305,212
|
|
Repurchase Facilities
(2)
|
502,875
|
|
|
68,982
|
|
|
433,893
|
|
|
—
|
|
|
—
|
|
|||||
Unsecured Junior Subordinated Debentures
(3)
|
51,548
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,548
|
|
|||||
6.0 % Convertible Senior Notes
(4)
|
112,607
|
|
|
—
|
|
|
112,607
|
|
|
—
|
|
|
—
|
|
|||||
8.0 % Convertible Senior Notes
(5)
|
97,097
|
|
|
—
|
|
|
97,097
|
|
|
—
|
|
|
—
|
|
|||||
Unfunded Commitments on CRE Loans
(6)
|
58,239
|
|
|
—
|
|
|
58,239
|
|
|
—
|
|
|
—
|
|
|||||
Base Management Fees
(7)
|
10,517
|
|
|
10,517
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
1,138,095
|
|
|
$
|
79,499
|
|
|
$
|
701,836
|
|
|
$
|
—
|
|
|
$
|
356,760
|
|
(1)
|
Contractual commitments on borrowings are presented net of deferred debt issuance costs and discounts.
|
(2)
|
Contractual commitments include
$772,000
of interest expense accrued through
June 30, 2017
on our repurchase facilities.
|
(3)
|
Contractual commitments do not include
$32.7 million
and
$33.5 million
of estimated interest expense payable through the maturity dates of
June 2036
and October 2036, respectively, on our trust preferred securities.
|
(4)
|
Contractual commitments do not include
$9.9 million
of interest expense payable through the maturity date of
December 1, 2018
on our 6.0% Convertible Senior Notes.
|
(5)
|
Contractual commitments do not include
$20.6 million
of interest expense payable through the maturity date of
January 15, 2020
on our 8.0% Convertible Senior Notes.
|
(6)
|
Unfunded commitments on our originated 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.
|
(7)
|
Calculated only for the next 12 months based on our calculated 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
|
|
June 30, 2017
|
||||||||||
|
Interest rates fall 100
basis points |
|
Unchanged
|
|
Interest rates rise 100
basis points |
||||||
CMBS
(1)
:
|
|
|
|
|
|
||||||
Fair value
|
$
|
82,164
|
|
|
$
|
80,869
|
|
|
$
|
79,662
|
|
Change in fair value
|
$
|
1,295
|
|
|
$
|
—
|
|
|
$
|
(1,207
|
)
|
Change as a percent of fair value
|
1.60
|
%
|
|
—
|
%
|
|
(1.49
|
)%
|
|||
|
|
|
|
|
|
||||||
Hedging instruments:
|
|
|
|
|
|
|
|
|
|||
Fair value
|
$
|
(935
|
)
|
|
$
|
104
|
|
|
$
|
1,056
|
|
Change in fair value
|
$
|
(1,039
|
)
|
|
$
|
—
|
|
|
$
|
952
|
|
Change as a percent of fair value
|
999.03
|
%
|
|
|
|
|
(915.37
|
)%
|
|
December 31, 2016
|
||||||||||
|
Interest rates fall 100
basis points |
|
Unchanged
|
|
Interest rates rise 100
basis points |
||||||
CMBS
(1)
:
|
|
|
|
|
|
||||||
Fair value
|
$
|
87,077
|
|
|
$
|
86,751
|
|
|
$
|
86,431
|
|
Change in fair value
|
$
|
326
|
|
|
$
|
—
|
|
|
$
|
(320
|
)
|
Change as a percent of fair value
|
0.38
|
%
|
|
—
|
%
|
|
(0.37
|
)%
|
•
|
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 CRE mortgages and CMBS and our borrowing which we discuss in "Financial Condition-Hedging Instruments."
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
ITEM 6.
|
EXHIBITS
|
Exhibit No.
|
|
Description
|
2.1
|
|
Asset Purchase Agreement, dated June 6, 2017, by and among Stearns Lending, LLC, Primary Capital Mortgage, LLC, and Resource Capital Corp. (34)
|
3.1(a)
|
|
Restated Certificate of Incorporation of Resource Capital Corp. (1)
|
3.1(b)
|
|
Articles of Amendment to Restated Certificate of Incorporation of Resource Capital Corp. (29)
|
3.1(c)
|
|
Articles Supplementary 8.50% Series A Cumulative Redeemable Preferred Stock. (16)
|
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. (18)
|
3.1(f)
|
|
Articles Supplementary 8.25% Series B Cumulative Redeemable Preferred Stock. (22)
|
3.1(g)
|
|
Articles Supplementary 8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock. (9)
|
3.2
|
|
Amended and Restated Bylaws of Resource Capital Corp. (as Amended January 31, 2014) (12)
|
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. (13)
|
4.1(c)
|
|
Form of Certificate for 8.25% Series B Cumulative Redeemable Preferred Stock (18)
|
4.1(d)
|
|
Form of Certificate for 8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock. (9)
|
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. (6)
|
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. (6)
|
4.4
|
|
Amended Junior Subordinated Note due 2036 in the principal amount of $25,774,000, dated October 26, 2009. (6)
|
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. (6)
|
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. (6)
|
4.7
|
|
Amended Junior Subordinated Note due 2036 in the principal amount of $25,774,000, dated October 26, 2009. (6)
|
4.8(a)
|
|
Senior Indenture between the Company and Wells Fargo Bank, National Association, as Trustee, dated October 21, 2013. (25)
|
4.8(b)
|
|
First Supplemental Indenture between the Company and Wells Fargo Bank, National Association, as Trustee (including the form of 6.00% Convertible Senior Note due 2018). (25)
|
4.8(c)
|
|
Form of 6.00% Convertible Senior Note due 2018 (included in Exhibit 4.8(b)).
|
4.8(d)
|
|
Second Supplemental Indenture, dated January 13, 2015, between Resource Capital Corp. and Wells Fargo Bank, National Association, as Trustee (including the form of 8.00% Convertible Senior Note due 2020). (20)
|
4.8(e)
|
|
Form of 8.00% Convertible Senior Note due 2020 (included in Exhibit 4.8(d)).
|
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. (28)
|
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.(4)
|
10.2(a)
|
|
2005 Stock Incentive Plan. (1)
|
10.2(b)
|
|
Form of Stock Award Agreement. (8)
|
10.2(c)
|
|
Form of Stock Option Agreement. (8)
|
10.3(a)
|
|
Amended and Restated Omnibus Equity Compensation Plan. (7)
|
10.3(b)
|
|
Form of Stock Award Agreement. (27)
|
10.3(c)
|
|
Form of Stock Award Agreement (for employees with Resource America, Inc. employment agreements). (27)
|
10.4
|
|
Services Agreement between Resource Capital Asset Management, LLC and Apidos Capital Management, LLC, dated February 24, 2011. (11)
|
10.5
|
|
8.50% Series A Cumulative Redeemable Preferred Stock, 8.25% Series B Cumulative Redeemable Preferred Stock, 8.625% Fixed-to-Floating Series C Cumulative Redeemable Preferred Stock At-the-Market Issuance Sales Agreement, dated November 19, 2014 among the Company, Resource Capital Manager Inc. and MLV & Co., LLC. (26)
|
10.6
|
|
Senior Secured Revolving Credit Agreement, dated September 18, 2014, among Northport TRS, LLC, as borrower, Resource Capital Corp., as guarantor, JP Morgan Chase Bank, N.A., as administrative agent, and the lenders thereto. (19)
|
10.6(b)
|
|
Amended and Restated Senior Secured Revolving Credit Agreement, dated August 4, 2016, among Northport TRS, LLC, as borrower, JP Morgan Chase Bank, N.A., as administrative agent, ING Capital LLC, as Syndication Agent, and the lenders thereto.
|
10.7
|
|
Letter Agreement between Resource Capital Corp. and Resource America, Inc. (31)
|
10.8
|
|
Membership Interest Purchase Agreement, dated as of August 1, 2016, by and among CVC Credit Partners U.S. Lending I, L.P., Coller International Partners VII, L.P., Coller International Partners VII Parallel Fund, L.P. and Coller International Partners VII Luxembourg, SLP (solely with respect to Section 6.7 thereof), NEW NP, LLC, and Resource Capital Corp. (solely with respect to Section 6.8 thereof)).(32)
|
10.9
|
|
Form of Indemnification Agreement
|
12.1
|
|
Statements re Computation of Ratios
|
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.
|
99.1(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. (10)
|
99.1(b)
|
|
Guaranty Agreement made by Resource Capital Corp. in favor of Wells Fargo Bank, National Association, dated February 1, 2011. (10)
|
99.2(a)
|
|
Master Repurchase and Securities Contract for $150,000,000 between RCC Real Estate SPE 4, LLC, as Seller, and Wells Fargo Bank, National Association, as Buyer, Dated February 27, 2012. (14)
|
99.2(b)
|
|
Guaranty made by Resource Capital Corp. as guarantor, in favor of Wells Fargo Bank, National Association, dated February 27, 2012 (14)
|
99.2(c)
|
|
First Amendment to Master Repurchase and Securities Contract and Other Documents between RCC Real Estate SPE 4, LLC, as seller, and Wells Fargo Bank, National Association, as buyer, dated April 2, 2013. (23)
|
99.3(a)
|
|
Master Purchase Agreement by and between RCC Real Estate SPE 5, LLC, as, master seller, and Deutsche Bank AG, Cayman Islands Branch, as buyer, dated as of July 19, 2013. (24)
|
99.4(a)
|
|
Master Repurchase and Securities Contract dated as of June 20, 2014 with Well Fargo Bank, National Association. (5)
|
99.4(b)
|
|
Guaranty Agreement dated as of June 20, 2014, made by Resource Capital Corp., as guarantor, in favor of Wells Fargo Bank, National Association. (5)
|
99.5(a)
|
|
Master Repurchase and Securities Contract Agreement between RCC Real Estate 6, LLC and Morgan Stanley Bank, NA, dated as of September 10, 2015. (30)
|
99.5(b)
|
|
Guarantee dated as of September 10, 2015, made by Resource Capital Corp., as guarantor, in favor of Morgan Stanley Bank, N.A. (30)
|
99.6
|
|
Agreement and Plan of Merger dated as of May 22, 2016 by and among Resource America, Inc., C-III Capital Partners LLC, and Regent Acquisition Inc. (included as Exhibit A to the Letter Agreement referred in Exhibit 10.7) (31)
|
99.7
|
|
Federal Income Tax Consequences of our Qualification as a REIT. (33)
|
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, 2013.
|
(5)
|
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on June 26, 2014.
|
(6)
|
|
Filed previously as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2009.
|
(7)
|
|
Filed previously as an exhibit to the Company’s Proxy Statement filed on April 16, 2014.
|
(8)
|
|
Filed previously as an exhibit to the Company’s Registration Statement on Form S-11 (File No. 333-132836).
|
(9)
|
|
Filed previously as an exhibit to the Company’s Registration Statement on Form 8-A filed on June 9, 2014.
|
(10)
|
|
Filed previously as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.
|
(11)
|
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on March 2, 2011.
|
(12)
|
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on February 4, 2014.
|
(13)
|
|
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.
|
(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 June 13, 2012.
|
(16)
|
|
Filed previously as an exhibit to the Company’s registration statement on Form 8-A filed on June 8, 2012.
|
(17)
|
|
Filed previously as an exhibit to the Company’s Current Report on Form 8-K filed on June 29, 2012.
|
(18)
|
|
Filed previously as an exhibit to the Company's Registration Statement on Form 8-A filed on September 28, 2012.
|
(19)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on September 23, 2014.
|
(20)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on January 13, 2015.
|
(21)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on October 1, 2012.
|
(22)
|
|
Filed previously as an exhibit to the Company Current Report on Form 8-K filed on March 19, 2013.
|
(23)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on April 8, 2013.
|
(24)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on July 25, 2013.
|
(25)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on October 21, 2013.
|
(26)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on November 20, 2014.
|
(27)
|
|
Filed previously as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2014.
|
(28)
|
|
Filed previously as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2015.
|
(29)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on September 1, 2015.
|
(30)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on September 16, 2015.
|
(31)
|
|
Filed previously as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016.
|
(32)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on August 5, 2016.
|
(33)
|
|
Filed previously as an exhibit to the Company's Annual Report on Form 10-K for the year ended December 31, 2016.
|
(34)
|
|
Filed previously as an exhibit to the Company's Current Report on Form 8-K filed on June 8, 2017.
|
|
|
|
RESOURCE CAPITAL CORP.
|
|
|
|
(Registrant)
|
|
|
|
|
August 7, 2017
|
|
By:
|
/s/ Robert C. Lieber
|
|
|
|
Robert C. Lieber
|
|
|
|
Chief Executive Officer
|
|
|
|
|
August 7, 2017
|
|
By:
|
/s/ David J. Bryant
|
|
|
|
David J. Bryant
|
|
|
|
Senior Vice President
|
|
|
|
Chief Financial Officer and Treasurer
|
|
|
|
|
August 7, 2017
|
|
By:
|
/s/ Eldron C. Blackwell
|
|
|
|
Eldron C. Blackwell
|
|
|
|
Vice President
|
|
|
|
Chief Accounting Officer
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Six Months Ended
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
|
Year Ended
|
||||||||||
|
June 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Pretax income before preferred shared from continuing operations
|
|
$
|
23,216,119
|
|
|
$
|
(343,321
|
)
|
|
$
|
12,433,855
|
|
|
$
|
57,717,463
|
|
|
$
|
45,636,957
|
|
Non-controlling interest
|
|
(195,573
|
)
|
|
(229,547
|
)
|
|
6,627,890
|
|
|
965,007
|
|
|
—
|
|
|||||
Equity in earnings of unconsolidated subsidiaries
|
|
(242,875
|
)
|
|
(5,973,088
|
)
|
|
(2,388,038
|
)
|
|
(4,766,980
|
)
|
|
(949,180
|
)
|
|||||
Cash income received from unconsolidated entities
|
|
6,292,499
|
|
|
1,869,247
|
|
|
2,963,499
|
|
|
1,163,805
|
|
|
—
|
|
|||||
Fixed charges
|
|
28,623,171
|
|
|
53,765,276
|
|
|
56,568,114
|
|
|
43,528,402
|
|
|
60,957,469
|
|
|||||
Total
|
|
$
|
57,693.341
|
|
|
$
|
49,088.567
|
|
|
$
|
76,205.32
|
|
|
$
|
98,607.697
|
|
|
$
|
105,645.246
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed Charges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest (expensed and capitalized)
|
|
$
|
23,347,188
|
|
|
$
|
45,223,899
|
|
|
$
|
48,186,795
|
|
|
$
|
36,729,426
|
|
|
$
|
52,298,502
|
|
Amortized premiums, discounts and capitalized expenses related to indebtedness
|
|
5,253,809
|
|
|
8,523,738
|
|
|
8,343,513
|
|
|
6,763,854
|
|
|
8,629,755
|
|
|||||
Estimate of interest within rental expenses
|
|
22,174
|
|
|
17,639
|
|
|
37,806
|
|
|
35,122
|
|
|
29,212
|
|
|||||
Total
|
|
$
|
28,623.171
|
|
|
$
|
53,765.276
|
|
|
$
|
56,568.114
|
|
|
$
|
43,528.402
|
|
|
$
|
60,957.469
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Preferred stock dividend
|
|
$
|
12,028,680
|
|
|
$
|
24,091,021
|
|
|
$
|
24,437,458
|
|
|
$
|
17,175,869
|
|
|
$
|
7,221,041
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to combined fixed charges
|
|
2.02
|
|
|
—
|
|
(2)
|
1.35
|
|
|
2.27
|
|
|
1.73
|
|
|||||
Ratio of earnings to combined fixed charges and preferred stock dividends
|
|
1.42
|
|
|
—
|
|
(3)
|
—
|
|
(3)
|
1.62
|
|
|
1.55
|
|
(1)
|
The Company did not have any shares of preferred stock outstanding until June 2012 and paid its first preferred stock dividend in July 2012.
|
(2)
|
The dollar amount of the deficiency for the year ended December 31, 2016 was
$4.7 million
.
|
(3)
|
The dollar amount of the deficiency for the year ended December 31, 2016 and 2015 was
$28.8 million
and
$4.8 million
, respectively.
|
1.
|
I have reviewed this report on Form 10-Q for the quarter ended
June 30, 2017
of Resource Capital Corp.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
8/7/2017
|
/s/ Robert C. Lieber
|
|
Robert C. Lieber
|
|
Chief Executive Officer
|
1.
|
I have reviewed this report on Form 10-Q for the quarter ended
June 30, 2017
of Resource Capital Corp.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
8/7/2017
|
/s/ David J. Bryant
|
|
David J. Bryant
|
|
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
8/7/2017
|
/s/ Robert C. Lieber
|
|
Robert C. Lieber
|
|
Chief Executive Officer
|
(1)
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
8/7/2017
|
/s/ David J. Bryant
|
|
David J. Bryant
|
|
Chief Financial Officer
|