|
Maryland
|
|
45-3148087
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
incorporation or organization)
|
|
Identification Number)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common stock, $0.01 par value per share
|
ACRE
|
New York Stock Exchange
|
Large accelerated filer o
|
|
Accelerated filer x
|
Non-accelerated filer o
|
|
Smaller reporting company o
|
Emerging growth company o
|
|
|
Class
|
|
Outstanding at May 7, 2020
|
Common stock, $0.01 par value
|
|
33,441,937
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
||||||
|
March 31, 2020
|
|
December 31, 2019
|
||||
|
(unaudited)
|
|
|
||||
ASSETS
|
|
|
|
||||
Cash and cash equivalents
|
$
|
74,498
|
|
|
$
|
5,256
|
|
Restricted cash
|
379
|
|
|
379
|
|
||
Loans held for investment ($425,817 and $515,896 related to consolidated VIEs, respectively)
|
1,870,639
|
|
|
1,682,498
|
|
||
Current expected credit loss reserve
|
(29,143
|
)
|
|
—
|
|
||
Loans held for investment, net of current expected credit loss reserve
|
1,841,496
|
|
|
1,682,498
|
|
||
Real estate owned, net
|
37,907
|
|
|
37,901
|
|
||
Other assets ($1,010 and $1,309 of interest receivable related to consolidated VIEs, respectively; $131,183 and $41,104 of other receivables related to consolidated VIEs, respectively)
|
147,075
|
|
|
58,100
|
|
||
Total assets
|
$
|
2,101,355
|
|
|
$
|
1,784,134
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
||||
LIABILITIES
|
|
|
|
||||
Secured funding agreements
|
$
|
990,564
|
|
|
$
|
728,589
|
|
Notes payable and secured borrowings
|
65,047
|
|
|
54,708
|
|
||
Secured term loan
|
109,378
|
|
|
109,149
|
|
||
Collateralized loan obligation securitization debt (consolidated VIE)
|
443,558
|
|
|
443,177
|
|
||
Due to affiliate
|
2,836
|
|
|
2,761
|
|
||
Dividends payable
|
11,057
|
|
|
9,546
|
|
||
Other liabilities ($691 and $718 of interest payable related to consolidated VIEs, respectively)
|
12,850
|
|
|
9,865
|
|
||
Total liabilities
|
1,635,290
|
|
|
1,357,795
|
|
||
Commitments and contingencies (Note 7)
|
|
|
|
|
|
||
STOCKHOLDERS' EQUITY
|
|
|
|
||||
Common stock, par value $0.01 per share, 450,000,000 shares authorized at March 31, 2020 and December 31, 2019 and 33,398,952 and 28,865,610 shares issued and outstanding at March 31, 2020 and December 31, 2019, respectively
|
329
|
|
|
283
|
|
||
Additional paid-in capital
|
496,689
|
|
|
423,619
|
|
||
Accumulated earnings (deficit)
|
(30,953
|
)
|
|
2,437
|
|
||
Total stockholders' equity
|
466,065
|
|
|
426,339
|
|
||
Total liabilities and stockholders' equity
|
$
|
2,101,355
|
|
|
$
|
1,784,134
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
|
(unaudited)
|
|
(unaudited)
|
||||
Revenue:
|
|
|
|
||||
Interest income from loans held for investment
|
$
|
31,448
|
|
|
$
|
27,986
|
|
Interest expense
|
(15,534
|
)
|
|
(15,740
|
)
|
||
Net interest margin
|
15,914
|
|
|
12,246
|
|
||
Revenue from real estate owned
|
5,220
|
|
|
1,911
|
|
||
Total revenue
|
21,134
|
|
|
14,157
|
|
||
Expenses:
|
|
|
|
|
|||
Management and incentive fees to affiliate
|
1,773
|
|
|
1,574
|
|
||
Professional fees
|
903
|
|
|
478
|
|
||
General and administrative expenses
|
868
|
|
|
1,120
|
|
||
General and administrative expenses reimbursed to affiliate
|
1,051
|
|
|
659
|
|
||
Expenses from real estate owned
|
6,676
|
|
|
1,687
|
|
||
Total expenses
|
11,271
|
|
|
5,518
|
|
||
Provision for current expected credit losses
|
27,117
|
|
|
—
|
|
||
Income (loss) before income taxes
|
(17,254
|
)
|
|
8,639
|
|
||
Income tax expense, including excise tax
|
9
|
|
|
96
|
|
||
Net income (loss) attributable to common stockholders
|
$
|
(17,263
|
)
|
|
$
|
8,543
|
|
Earnings (loss) per common share:
|
|
|
|
|
|
||
Basic and diluted earnings (loss) per common share
|
$
|
(0.54
|
)
|
|
$
|
0.30
|
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|||
Basic weighted average shares of common stock outstanding
|
31,897,952
|
|
|
28,561,827
|
|
||
Diluted weighted average shares of common stock outstanding
|
31,897,952
|
|
|
28,780,980
|
|
||
Dividends declared per share of common stock
|
$
|
0.33
|
|
|
$
|
0.33
|
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Earnings (Deficit)
|
|
Total Stockholders’ Equity
|
|||||||||||
|
Shares
|
|
Amount
|
|||||||||||||||
Balance at December 31, 2018
|
28,755,665
|
|
|
$
|
283
|
|
|
$
|
421,739
|
|
|
$
|
3,565
|
|
|
$
|
425,587
|
|
Stock-based compensation
|
93,405
|
|
|
—
|
|
|
492
|
|
|
—
|
|
|
492
|
|
||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
8,543
|
|
|
8,543
|
|
||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,520
|
)
|
|
(9,520
|
)
|
||||
Balance at March 31, 2019
|
28,849,070
|
|
|
$
|
283
|
|
|
$
|
422,231
|
|
|
$
|
2,588
|
|
|
$
|
425,102
|
|
Stock-based compensation
|
19,665
|
|
|
—
|
|
|
427
|
|
|
—
|
|
|
427
|
|
||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
9,755
|
|
|
9,755
|
|
||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,527
|
)
|
|
(9,527
|
)
|
||||
Balance at June 30, 2019
|
28,868,735
|
|
|
$
|
283
|
|
|
$
|
422,658
|
|
|
$
|
2,816
|
|
|
$
|
425,757
|
|
Stock-based compensation
|
(3,125
|
)
|
|
—
|
|
|
479
|
|
|
—
|
|
|
479
|
|
||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
9,034
|
|
|
9,034
|
|
||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,526
|
)
|
|
(9,526
|
)
|
||||
Balance at September 30, 2019
|
28,865,610
|
|
|
$
|
283
|
|
|
$
|
423,137
|
|
|
$
|
2,324
|
|
|
$
|
425,744
|
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
482
|
|
|
—
|
|
|
482
|
|
||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
9,660
|
|
|
9,660
|
|
||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,547
|
)
|
|
(9,547
|
)
|
||||
Balance at December 31, 2019
|
28,865,610
|
|
|
$
|
283
|
|
|
$
|
423,619
|
|
|
$
|
2,437
|
|
|
$
|
426,339
|
|
Sale of common stock
|
4,600,000
|
|
|
46
|
|
|
73,186
|
|
|
—
|
|
|
73,232
|
|
||||
Offering costs
|
—
|
|
|
—
|
|
|
(341
|
)
|
|
—
|
|
|
(341
|
)
|
||||
Stock-based compensation
|
(66,658
|
)
|
|
—
|
|
|
225
|
|
|
—
|
|
|
225
|
|
||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,263
|
)
|
|
(17,263
|
)
|
||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,076
|
)
|
|
(11,076
|
)
|
||||
Impact of adoption of CECL (Note 2)
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,051
|
)
|
|
(5,051
|
)
|
||||
Balance at March 31, 2020
|
33,398,952
|
|
|
$
|
329
|
|
|
$
|
496,689
|
|
|
$
|
(30,953
|
)
|
|
$
|
466,065
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
|
(unaudited)
|
|
(unaudited)
|
||||
Operating activities:
|
|
|
|
||||
Net income (loss)
|
$
|
(17,263
|
)
|
|
$
|
8,543
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
||||
Amortization of deferred financing costs
|
1,622
|
|
|
1,665
|
|
||
Accretion of deferred loan origination fees and costs
|
(1,967
|
)
|
|
(1,266
|
)
|
||
Stock-based compensation
|
225
|
|
|
492
|
|
||
Depreciation of real estate owned
|
221
|
|
|
54
|
|
||
Provision for current expected credit losses
|
27,117
|
|
|
—
|
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Other assets
|
(1,343
|
)
|
|
(1,694
|
)
|
||
Due to affiliate
|
75
|
|
|
(904
|
)
|
||
Other liabilities
|
(420
|
)
|
|
(101
|
)
|
||
Net cash provided by (used in) operating activities
|
8,267
|
|
|
6,789
|
|
||
Investing activities:
|
|
|
|
||||
Issuance of and fundings on loans held for investment
|
(294,733
|
)
|
|
(120,305
|
)
|
||
Principal repayment of loans held for investment
|
17,471
|
|
|
109,894
|
|
||
Receipt of origination fees
|
3,538
|
|
|
1,426
|
|
||
Purchases of capitalized additions to real estate owned
|
(227
|
)
|
|
—
|
|
||
Net cash provided by (used in) investing activities
|
(273,951
|
)
|
|
(8,985
|
)
|
||
Financing activities:
|
|
|
|
||||
Proceeds from secured funding agreements
|
355,083
|
|
|
107,019
|
|
||
Repayments of secured funding agreements
|
(93,108
|
)
|
|
(263,444
|
)
|
||
Proceeds from notes payable and secured borrowings
|
10,555
|
|
|
—
|
|
||
Payment of secured funding costs
|
(1,005
|
)
|
|
(3,413
|
)
|
||
Proceeds from issuance of debt of consolidated VIEs
|
—
|
|
|
172,673
|
|
||
Dividends paid
|
(9,565
|
)
|
|
(8,914
|
)
|
||
Proceeds from sale of common stock
|
73,232
|
|
|
—
|
|
||
Payment of offering costs
|
(266
|
)
|
|
—
|
|
||
Net cash provided by (used in) financing activities
|
334,926
|
|
|
3,921
|
|
||
Change in cash, cash equivalents and restricted cash
|
69,242
|
|
|
1,725
|
|
||
Cash, cash equivalents and restricted cash, beginning of period
|
5,635
|
|
|
11,468
|
|
||
Cash, cash equivalents and restricted cash, end of period
|
$
|
74,877
|
|
|
$
|
13,193
|
|
|
As of March 31,
|
||||||
|
2020
|
|
2019
|
||||
Cash and cash equivalents
|
$
|
74,498
|
|
|
$
|
12,814
|
|
Restricted cash
|
379
|
|
|
379
|
|
||
Total cash, cash equivalents and restricted cash shown in the Company's consolidated statements of cash flows
|
$
|
74,877
|
|
|
$
|
13,193
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
Secured funding agreements
|
$
|
8,847
|
|
|
$
|
8,457
|
|
Notes payable and secured borrowings (1)
|
365
|
|
|
—
|
|
||
Securitizations debt
|
4,257
|
|
|
5,027
|
|
||
Secured term loan
|
2,065
|
|
|
2,256
|
|
||
Interest expense
|
$
|
15,534
|
|
|
$
|
15,740
|
|
(1)
|
Excludes interest expense on the $28.3 million note payable, which is secured by a hotel property that is recognized as real estate owned in the Company’s consolidated balance sheets (see Note 6 included in these consolidated financial statements for additional information on the note payable). Interest expense on the $28.3 million note payable is included within expenses from real estate owned in the Company’s consolidated statements of operations.
|
|
As of March 31, 2020
|
|||||||||||||||
|
Carrying Amount (1)
|
|
Outstanding Principal (1)
|
|
Weighted Average Unleveraged Effective Yield
|
|
Weighted Average Remaining Life (Years)
|
|||||||||
Senior mortgage loans
|
$
|
1,783,789
|
|
|
$
|
1,795,079
|
|
|
5.9
|
%
|
(2)
|
6.2
|
%
|
(3)
|
|
1.5
|
Subordinated debt and preferred equity investments
|
86,850
|
|
|
88,008
|
|
|
13.5
|
%
|
(2)
|
13.5
|
%
|
(3)
|
|
2.5
|
||
Total loans held for investment portfolio
|
$
|
1,870,639
|
|
|
$
|
1,883,087
|
|
|
6.2
|
%
|
(2)
|
6.6
|
%
|
(3)
|
|
1.6
|
|
As of December 31, 2019
|
||||||||||
|
Carrying Amount (1)
|
|
Outstanding Principal (1)
|
|
Weighted Average Unleveraged Effective Yield (2)
|
|
Weighted Average Remaining Life (Years)
|
||||
Senior mortgage loans
|
$
|
1,622,666
|
|
|
$
|
1,632,164
|
|
|
6.5%
|
|
1.5
|
Subordinated debt and preferred equity investments
|
59,832
|
|
|
60,730
|
|
|
15.1%
|
|
2.6
|
||
Total loans held for investment portfolio
|
$
|
1,682,498
|
|
|
$
|
1,692,894
|
|
|
6.8%
|
|
1.6
|
(1)
|
The difference between the Carrying Amount and the Outstanding Principal amount of the loans held for investment consists of unamortized purchase discount, deferred loan fees and loan origination costs.
|
(2)
|
Unleveraged Effective Yield is the compounded effective rate of return that would be earned over the life of the investment based on the contractual interest rate (adjusted for any deferred loan fees, costs, premiums or discounts) and assumes no dispositions, early prepayments or defaults. The total Weighted Average Unleveraged Effective Yield is calculated based on the average of Unleveraged Effective Yield of all loans held by the Company as of March 31, 2020 and December 31, 2019 as weighted by the outstanding principal balance of each loan.
|
(3)
|
Unleveraged Effective Yield is the compounded effective rate of return that would be earned over the life of the investment based on the contractual interest rate (adjusted for any deferred loan fees, costs, premiums or discounts) and assumes no dispositions, early prepayments or defaults. The total Weighted Average Unleveraged Effective Yield is calculated based on the average of Unleveraged Effective Yield of all interest accruing loans held by the Company as of March 31, 2020 as weighted by the total outstanding principal balance of each interest accruing loan (excludes loans on non-accrual status as of March 31, 2020).
|
Loan Type
|
|
Location
|
|
Outstanding Principal (1)
|
|
Carrying Amount (1)
|
|
Interest Rate
|
|
Unleveraged Effective Yield (2)
|
|
Maturity Date (3)
|
|
Payment Terms (4)
|
|
Senior Mortgage Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office
|
|
Diversified
|
|
$107.5
|
|
$106.9
|
|
L+3.65%
|
|
5.7%
|
|
Jan 2023
|
|
I/O
|
|
Mixed-use
|
|
FL
|
|
100.6
|
|
100.0
|
|
L+4.25%
|
|
7.8%
|
|
Feb 2021
|
|
I/O
|
|
Multifamily
|
|
FL
|
|
89.7
|
|
89.7
|
|
L+4.75%
|
|
5.7%
|
|
May 2020
|
(5)
|
I/O
|
|
Multifamily
|
|
TX
|
|
75.0
|
|
74.7
|
|
L+2.85%
|
|
5.0%
|
|
Oct 2022
|
|
I/O
|
|
Office
|
|
IL
|
|
69.5
|
|
69.3
|
|
L+3.75%
|
|
5.6%
|
|
Dec 2020
|
|
I/O
|
|
Hotel
|
|
OR/WA
|
|
68.1
|
|
67.8
|
|
L+3.45%
|
|
4.6%
|
(6)
|
May 2021
|
|
I/O
|
|
Hotel
|
|
Diversified
|
|
60.3
|
|
60.0
|
|
L+3.60%
|
|
6.2%
|
|
Sep 2021
|
|
I/O
|
|
Office
|
|
IL
|
|
57.2
|
|
57.0
|
|
L+3.95%
|
|
6.3%
|
|
Jun 2021
|
|
I/O
|
|
Office
|
|
NC
|
|
53.9
|
|
53.4
|
|
L+4.25%
|
|
8.5%
|
|
Mar 2021
|
|
I/O
|
|
Industrial
|
|
FL
|
|
52.5
|
|
52.0
|
|
L+6.10%
|
|
8.8%
|
|
Oct 2022
|
|
I/O
|
|
Mixed-use
|
|
CA
|
|
49.0
|
|
48.8
|
|
L+4.00%
|
|
6.3%
|
|
Apr 2021
|
|
I/O
|
|
Multifamily
|
|
FL
|
|
45.4
|
|
45.4
|
|
L+4.75%
|
|
5.7%
|
|
May 2020
|
(5)
|
I/O
|
|
Industrial
|
|
NY
|
|
43.8
|
|
43.4
|
|
L+5.00%
|
|
8.3%
|
|
Feb 2021
|
|
I/O
|
|
Multifamily
|
|
FL
|
|
42.8
|
|
42.5
|
|
L+2.60%
|
|
5.5%
|
|
Jan 2022
|
|
I/O
|
|
Student Housing
|
|
CA
|
|
41.7
|
|
41.7
|
|
L+3.95%
|
|
5.7%
|
|
Jul 2020
|
|
I/O
|
|
Multifamily
|
|
NJ
|
|
41.0
|
|
40.7
|
|
L+3.05%
|
|
4.9%
|
|
Mar 2022
|
|
I/O
|
|
Student Housing
|
|
TX
|
|
41.0
|
|
40.9
|
|
L+4.75%
|
|
6.3%
|
|
Jan 2021
|
|
I/O
|
|
Hotel
|
|
CA
|
|
40.0
|
|
39.9
|
|
L+4.12%
|
|
5.9%
|
|
Jan 2021
|
|
I/O
|
|
Multifamily
|
|
IL
|
|
39.4
|
|
39.3
|
|
L+3.50%
|
|
6.5%
|
|
Nov 2020
|
|
I/O
|
|
Office
|
|
GA
|
|
37.2
|
|
36.7
|
|
L+3.05%
|
|
5.8%
|
|
Dec 2022
|
|
I/O
|
|
Multifamily
|
|
KS
|
|
35.8
|
|
35.5
|
|
L+3.25%
|
|
5.5%
|
|
Nov 2022
|
|
I/O
|
|
Hotel
|
|
MI
|
|
35.2
|
|
35.2
|
|
L+4.40%
|
|
—%
|
(7)
|
Jul 2020
|
|
I/O
|
|
Industrial
|
|
NC
|
|
34.8
|
|
34.6
|
|
L+4.05%
|
|
5.9%
|
|
Mar 2024
|
|
I/O
|
|
Mixed-use
|
|
TX
|
|
34.3
|
|
34.0
|
|
L+3.75%
|
|
6.7%
|
|
Sep 2022
|
|
I/O
|
|
Hotel
|
|
IL
|
|
32.9
|
|
32.7
|
|
L+4.40%
|
|
—%
|
(7)
|
May 2021
|
|
I/O
|
|
Hotel
|
|
MN
|
|
31.5
|
|
31.4
|
|
L+3.55%
|
|
6.0%
|
|
Aug 2021
|
|
I/O
|
|
Office
|
|
CA
|
|
30.9
|
|
30.6
|
|
L+3.35%
|
|
6.0%
|
|
Nov 2022
|
|
I/O
|
|
Multifamily
|
|
NY
|
|
30.1
|
|
30.1
|
|
L+3.20%
|
|
4.9%
|
|
Dec 2020
|
|
I/O
|
|
Student Housing
|
|
NC
|
|
30.0
|
|
29.9
|
|
L+3.15%
|
|
5.9%
|
|
Feb 2022
|
|
I/O
|
|
Multifamily
|
|
TX
|
|
29.6
|
|
29.3
|
|
L+3.25%
|
|
5.5%
|
|
Feb 2023
|
|
I/O
|
|
Multifamily
|
|
PA
|
|
29.3
|
|
29.2
|
|
L+3.00%
|
|
5.9%
|
|
Dec 2021
|
|
I/O
|
|
Office
|
|
IL
|
|
27.5
|
|
27.2
|
|
L+3.80%
|
|
6.2%
|
|
Jan 2023
|
|
I/O
|
|
Multifamily
|
|
TX
|
|
27.5
|
|
27.5
|
|
L+3.20%
|
|
4.9%
|
|
Oct 2020
|
|
I/O
|
|
Student Housing
|
|
TX
|
|
24.6
|
|
24.3
|
|
L+3.45%
|
|
5.5%
|
|
Feb 2023
|
|
I/O
|
|
Student Housing
|
|
AL
|
|
24.1
|
|
23.6
|
|
L+4.45%
|
|
—%
|
(7)
|
Aug 2020
|
(8)
|
I/O
|
|
Student Housing
|
|
FL
|
|
22.0
|
|
21.8
|
|
L+3.25%
|
|
5.9%
|
|
Aug 2022
|
|
I/O
|
|
Industrial
|
|
CA
|
|
21.1
|
|
20.9
|
|
L+4.50%
|
|
7.4%
|
|
Dec 2021
|
|
I/O
|
|
Mixed-use
|
|
CA
|
|
19.7
|
|
19.3
|
|
L+4.10%
|
|
6.4%
|
|
Mar 2023
|
|
I/O
|
|
Self Storage
|
|
FL
|
|
19.5
|
|
19.4
|
|
L+3.50%
|
|
6.0%
|
|
Mar 2022
|
|
I/O
|
|
Multifamily
|
|
WA
|
|
18.6
|
|
18.4
|
|
L+3.00%
|
|
5.1%
|
|
Mar 2023
|
|
I/O
|
|
Office
|
|
CA
|
|
17.8
|
|
17.7
|
|
L+3.40%
|
|
6.3%
|
|
Nov 2021
|
|
I/O
|
|
Office
|
|
TX
|
|
13.5
|
|
13.3
|
|
L+4.05%
|
|
7.7%
|
|
Nov 2021
|
|
I/O
|
|
Office
|
|
NC
|
|
13.3
|
|
12.6
|
|
L+3.53%
|
|
7.7%
|
|
May 2023
|
|
I/O
|
|
Industrial
|
|
CA
|
|
13.0
|
|
12.8
|
|
L+3.75%
|
|
6.3%
|
|
Mar 2023
|
|
I/O
|
|
Residential
|
|
CA
|
|
12.2
|
|
12.2
|
|
13.00%
|
|
14.4%
|
|
Aug 2020
|
(9)
|
I/O
|
|
Office
|
|
NC
|
|
8.6
|
|
8.5
|
|
L+4.00%
|
|
6.7%
|
|
Nov 2022
|
|
I/O
|
|
Multifamily
|
|
SC
|
|
2.1
|
|
1.7
|
|
L+6.50%
|
|
10.2%
|
|
Sep 2022
|
|
I/O
|
|
Subordinated Debt and Preferred Equity Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office
|
|
IL
|
|
26.2
|
|
25.8
|
|
L+8.00%
|
|
10.2%
|
|
Mar 2023
|
|
I/O
|
|
Office
|
|
NJ
|
|
17.0
|
|
16.4
|
|
12.00%
|
|
12.8%
|
|
Jan 2026
|
|
I/O
|
(10)
|
Residential Condominium
|
|
NY
|
|
15.5
|
|
15.4
|
|
L+14.00%
|
(11)
|
19.1%
|
|
May 2021
|
(11)
|
I/O
|
|
Mixed-use
|
|
IL
|
|
14.9
|
|
14.8
|
|
L+12.25%
|
|
14.6%
|
|
Nov 2021
|
|
I/O
|
|
Residential Condominium
|
|
HI
|
|
11.5
|
|
11.5
|
|
14.00%
|
|
14.5%
|
|
Oct 2020
|
(12)
|
I/O
|
|
Office
|
|
CA
|
|
2.9
|
|
2.9
|
|
L+8.25%
|
|
9.7%
|
|
Nov 2021
|
|
I/O
|
|
Total/Weighted Average
|
|
|
|
$1,883.1
|
|
$1,870.6
|
|
|
|
6.2%
|
|
|
|
|
|
(1)
|
The difference between the Carrying Amount and the Outstanding Principal amount of the loans held for investment consists of unamortized purchase discount, deferred loan fees and loan origination costs. For the loans held for investment that represent co-investments with other investment vehicles managed by Ares Management (see Note 12 included in these consolidated financial statements for additional information on co-investments), only the portion of Carrying Amount and Outstanding Principal held by the Company is reflected.
|
(2)
|
Unleveraged Effective Yield is the compounded effective rate of return that would be earned over the life of the investment based on the contractual interest rate (adjusted for any deferred loan fees, costs, premiums or discounts) and assumes no dispositions, early prepayments or defaults. Unleveraged Effective Yield for each loan is calculated based on LIBOR as of March 31, 2020 or the LIBOR floor, as applicable. The total Weighted Average Unleveraged Effective Yield is calculated based on the average of Unleveraged Effective Yield of all loans held by the Company as of March 31, 2020 as weighted by the outstanding principal balance of each loan.
|
(3)
|
Certain loans are subject to contractual extension options that generally vary between one and two 12-month extensions and may be subject to performance based or other conditions as stipulated in the loan agreement. Actual maturities may differ from contractual maturities stated herein as certain borrowers may have the right to prepay with or without paying a prepayment penalty. The Company may also extend contractual maturities and amend other terms of the loans in connection with loan modifications.
|
(4)
|
I/O = interest only, P/I = principal and interest.
|
(5)
|
In March 2020, the Company and the borrower entered into an extension agreement, which extended the maturity date on the senior Florida loan to May 2020.
|
(6)
|
At origination, the Oregon/Washington loan was structured as both a senior and mezzanine loan with the Company holding both positions. The mezzanine position of this loan, which had an outstanding principal balance of $13.1 million as of March 31, 2020, was on non-accrual status as of March 31, 2020 and therefore, the Unleveraged Effective Yield presented is for the senior position only as the mezzanine position is non-interest accruing.
|
(7)
|
Loan was on non-accrual status as of March 31, 2020 and therefore, there is no Unleveraged Effective Yield as the loan is non-interest accruing.
|
(8)
|
In February 2020, the Company and the borrower entered into a modification and extension agreement to, among other things, extend the maturity date on the senior Alabama loan to August 2020.
|
(9)
|
In February 2020, the Company and the borrowers entered into a modification and extension agreement to, among other things, extend the maturity date on the senior California loan to August 2020.
|
(10)
|
In February 2021, amortization will begin on the subordinated New Jersey loan, which had an outstanding principal balance of $17.0 million as of March 31, 2020. The remainder of the loans in the Company’s portfolio are non-amortizing through their primary terms.
|
(11)
|
The subordinated New York loan includes a $2.1 million loan to the borrower, for which such amount accrues interest at a per annum rate of 20.00% and has an initial maturity date of April 2020. The remaining outstanding principal balance of the subordinated New York loan accrues interest at L + 14.00% and has an initial maturity date of May 2021.
|
(12)
|
In March 2020, the Company and the borrower entered into a modification and extension agreement to, among other things, extend the maturity date on the subordinated Hawaii loan to October 2020.
|
Balance at December 31, 2019
|
$
|
1,682,498
|
|
Initial funding
|
284,562
|
|
|
Origination fees and discounts, net of costs
|
(3,538
|
)
|
|
Additional funding
|
12,700
|
|
|
Amortizing payments
|
(482
|
)
|
|
Loan payoffs
|
(107,068
|
)
|
|
Origination fee accretion
|
1,967
|
|
|
Balance at March 31, 2020
|
$
|
1,870,639
|
|
Balance at December 31, 2019
|
$
|
—
|
|
Impact of adoption of CECL
|
4,440
|
|
|
Provision for current expected credit losses
|
24,703
|
|
|
Write-offs
|
—
|
|
|
Recoveries
|
—
|
|
|
Balance at March 31, 2020 (1)
|
$
|
29,143
|
|
(1)
|
As of March 31, 2020, the CECL Reserve related to outstanding balances on loans held for investment is recorded within current expected credit loss reserve in the Company's consolidated balance sheets.
|
Balance at December 31, 2019
|
$
|
—
|
|
Impact of adoption of CECL
|
611
|
|
|
Provision for current expected credit losses
|
2,414
|
|
|
Write-offs
|
—
|
|
|
Recoveries
|
—
|
|
|
Balance at March 31, 2020 (1)
|
$
|
3,025
|
|
(1)
|
As of March 31, 2020, the CECL Reserve related to unfunded commitments on loans held for investment is recorded within other liabilities in the Company's consolidated balance sheets.
|
Ratings
|
|
Definition
|
1
|
|
Very Low Risk
|
2
|
|
Low Risk
|
3
|
|
Medium Risk
|
4
|
|
High Risk/Potential for Loss: Asset performance is trailing underwritten expectations. Loan at risk of impairment without material improvement to performance
|
5
|
|
Impaired/Loss Likely: A loan that has a significantly increased probability of default or principal loss
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
Prior
|
|
Total
|
||||||||||||||
Risk rating:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
1
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2
|
—
|
|
|
161,343
|
|
|
8,521
|
|
|
57,544
|
|
|
—
|
|
|
—
|
|
|
227,408
|
|
|||||||
3
|
283,765
|
|
|
451,948
|
|
|
286,438
|
|
|
179,028
|
|
|
151,440
|
|
|
—
|
|
|
1,352,619
|
|
|||||||
4
|
—
|
|
|
—
|
|
|
191,899
|
|
|
63,513
|
|
|
—
|
|
|
35,200
|
|
|
290,612
|
|
|||||||
5
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total
|
$
|
283,765
|
|
|
$
|
613,291
|
|
|
$
|
486,858
|
|
|
$
|
300,085
|
|
|
$
|
151,440
|
|
|
$
|
35,200
|
|
|
$
|
1,870,639
|
|
|
As of
|
||||||
|
March 31, 2020
|
|
December 31, 2019
|
||||
Land
|
$
|
10,200
|
|
|
$
|
10,200
|
|
Buildings and improvements
|
24,281
|
|
|
24,281
|
|
||
Furniture, fixtures and equipment
|
4,314
|
|
|
4,087
|
|
||
|
38,795
|
|
|
38,568
|
|
||
Less: Accumulated depreciation
|
(888
|
)
|
|
(667
|
)
|
||
Real estate owned, net
|
$
|
37,907
|
|
|
$
|
37,901
|
|
|
March 31, 2020
|
|
December 31, 2019
|
|
||||||||||||
|
Outstanding Balance
|
|
Total
Commitment |
|
Outstanding Balance
|
|
Total
Commitment |
|
||||||||
Wells Fargo Facility
|
$
|
472,888
|
|
|
$
|
500,000
|
|
|
$
|
360,354
|
|
|
$
|
500,000
|
|
|
Citibank Facility
|
122,542
|
|
|
325,000
|
|
|
126,603
|
|
|
325,000
|
|
|
||||
BAML Facility
|
36,280
|
|
|
36,280
|
|
(1)
|
36,280
|
|
|
36,280
|
|
(1)
|
||||
CNB Facility
|
50,000
|
|
|
50,000
|
|
(2)
|
30,500
|
|
|
50,000
|
|
(2)
|
||||
MetLife Facility
|
152,455
|
|
|
180,000
|
|
|
131,807
|
|
|
180,000
|
|
|
||||
U.S. Bank Facility
|
39,177
|
|
|
185,989
|
|
|
43,045
|
|
|
185,989
|
|
|
||||
Morgan Stanley Facility
|
117,222
|
|
|
150,000
|
|
|
—
|
|
|
—
|
|
|
||||
Notes Payable and Secured Borrowings
|
66,710
|
|
|
108,555
|
|
|
56,155
|
|
|
84,155
|
|
|
||||
Secured Term Loan
|
110,000
|
|
|
110,000
|
|
|
110,000
|
|
|
110,000
|
|
|
||||
Total
|
$
|
1,167,274
|
|
|
$
|
1,645,824
|
|
|
$
|
894,744
|
|
|
$
|
1,471,424
|
|
|
(1)
|
In May 2019, the Company’s borrowing period for new individual loans under the BAML Facility (as defined below) expired and its term was not extended. As such, the total commitment amount under the BAML Facility as of March 31, 2020 represents the outstanding balance under the facility at the time the borrowing period expired, which was permitted to remain outstanding until September 2019, per the original terms of the BAML Facility. In September 2019, the Company amended the BAML Facility to extend the maturity date for the outstanding balance to December 4, 2019. In addition, in December 2019, the Company amended the BAML Facility to extend the maturity date for the outstanding balance to March 3, 2020. In addition, effective February 2020, the Company amended the BAML Facility to extend the maturity date for the outstanding balance to July 1, 2020.
|
(2)
|
The CNB Facility (as defined below) has an accordion feature that provides for, subject to approval by City National Bank in its sole discretion, an increase in the commitment amount from $50.0 million to $75.0 million for up to a period of 120 days once per calendar year.
|
|
As of
|
||||||
|
March 31, 2020
|
|
December 31, 2019
|
||||
Total commitments
|
$
|
2,158,059
|
|
|
$
|
1,909,084
|
|
Less: funded commitments
|
(1,883,087
|
)
|
|
(1,692,894
|
)
|
||
Total unfunded commitments
|
$
|
274,972
|
|
|
$
|
216,190
|
|
Grant Date
|
|
Vesting Start Date
|
|
Shares Granted
|
|
May 1, 2012
|
|
July 1, 2012
|
|
35,135
|
|
June 18, 2012
|
|
July 1, 2012
|
|
7,027
|
|
July 9, 2012
|
|
October 1, 2012
|
|
25,000
|
|
June 26, 2013
|
|
July 1, 2013
|
|
22,526
|
|
November 25, 2013
|
|
November 25, 2016
|
|
30,381
|
|
January 31, 2014
|
|
August 31, 2015
|
|
48,273
|
|
February 26, 2014
|
|
February 26, 2014
|
|
12,030
|
|
February 27, 2014
|
|
August 27, 2014
|
|
22,354
|
|
June 24, 2014
|
|
June 24, 2014
|
|
17,658
|
|
June 24, 2015
|
|
July 1, 2015
|
|
25,555
|
|
April 25, 2016
|
|
July 1, 2016
|
|
10,000
|
|
June 27, 2016
|
|
July 1, 2016
|
|
24,680
|
|
April 25, 2017
|
|
April 25, 2018
|
|
81,710
|
|
June 7, 2017
|
|
July 1, 2017
|
|
18,224
|
|
October 17, 2017
|
|
January 2, 2018
|
|
7,278
|
|
December 15, 2017
|
|
January 2, 2018
|
|
8,948
|
|
May 14, 2018
|
|
July 2, 2018
|
|
31,766
|
|
June 26, 2018
|
|
July 1, 2019
|
|
67,918
|
|
December 14, 2018
|
|
March 31, 2019
|
|
57,065
|
|
March 7, 2019
|
|
April 1, 2020
|
|
102,300
|
|
April 23, 2019
|
|
July 1, 2019
|
|
19,665
|
|
December 20, 2019
|
|
March 31, 2020
|
|
61,594
|
(1)
|
January 6, 2020
|
|
January 1, 2021
|
|
59,457
|
(1)
|
Total
|
|
|
|
796,544
|
|
|
Restricted Stock Grants—Directors
|
|
Restricted Stock Grants—Officers and Employees of the Manager
|
|
RSUs—Officers and Employees of the Manager
|
|
Total
|
||||
Balance at December 31, 2019
|
12,332
|
|
|
211,467
|
|
|
61,594
|
|
|
285,393
|
|
Granted
|
—
|
|
|
—
|
|
|
59,457
|
|
|
59,457
|
|
Vested
|
(5,332
|
)
|
|
(36,340
|
)
|
|
(9,944
|
)
|
|
(51,616
|
)
|
Forfeited
|
—
|
|
|
(76,602
|
)
|
|
(2,600
|
)
|
|
(79,202
|
)
|
Balance at March 31, 2020
|
7,000
|
|
|
98,525
|
|
|
108,507
|
|
|
214,032
|
|
|
Restricted Stock Grants—Directors
|
|
Restricted Stock Grants—Officers and Employees of the Manager
|
|
RSUs—Officers and Employees of the Manager
|
|
Total
|
||||
2020
|
6,166
|
|
|
29,402
|
|
|
—
|
|
|
35,568
|
|
2021
|
834
|
|
|
40,047
|
|
|
36,176
|
|
|
77,057
|
|
2022
|
—
|
|
|
29,076
|
|
|
36,171
|
|
|
65,247
|
|
2023
|
—
|
|
|
—
|
|
|
36,160
|
|
|
36,160
|
|
2024
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
7,000
|
|
|
98,525
|
|
|
108,507
|
|
|
214,032
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
Net income (loss) attributable to common stockholders
|
$
|
(17,263
|
)
|
|
$
|
8,543
|
|
Divided by:
|
|
|
|
||||
Basic weighted average shares of common stock outstanding:
|
31,897,952
|
|
|
28,561,827
|
|
||
Weighted average non-vested restricted stock and RSUs (1)
|
—
|
|
|
219,153
|
|
||
Diluted weighted average shares of common stock outstanding:
|
31,897,952
|
|
|
28,780,980
|
|
||
Basic and diluted earnings (loss) per common share
|
$
|
(0.54
|
)
|
|
$
|
0.30
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
Current
|
$
|
18
|
|
|
$
|
6
|
|
Deferred
|
(99
|
)
|
|
—
|
|
||
Excise tax
|
90
|
|
|
90
|
|
||
Total income tax expense, including excise tax
|
$
|
9
|
|
|
$
|
96
|
|
•
|
Level 1-Quoted prices in active markets for identical assets or liabilities.
|
•
|
Level 2-Prices are determined using other significant observable inputs. Observable inputs are inputs that other market participants would use in pricing a security. These may include quoted prices for similar securities, interest rates, prepayment speeds, credit risk and others.
|
•
|
Level 3-Prices are determined using significant unobservable inputs. In situations where quoted prices or observable inputs are unavailable (for example, when there is little or no market activity for an investment at the end of the period), unobservable inputs may be used.
|
|
|
|
As of
|
||||||||||||||
|
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||||||
|
Level in Fair Value Hierarchy
|
|
Carrying Value
|
|
Fair
Value
|
|
Carrying Value
|
|
Fair
Value
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||
Loans held for investment
|
3
|
|
$
|
1,870,639
|
|
|
$
|
1,831,481
|
|
|
$
|
1,682,498
|
|
|
$
|
1,692,894
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||
Secured funding agreements
|
2
|
|
$
|
990,564
|
|
|
$
|
990,564
|
|
|
$
|
728,589
|
|
|
$
|
728,589
|
|
Notes payable and secured borrowings
|
3
|
|
65,047
|
|
|
66,490
|
|
|
54,708
|
|
|
56,155
|
|
||||
Secured term loan
|
3
|
|
109,378
|
|
|
109,040
|
|
|
109,149
|
|
|
110,000
|
|
||||
Collateralized loan obligation securitization debt (consolidated VIE)
|
3
|
|
443,558
|
|
|
419,069
|
|
|
443,177
|
|
|
445,600
|
|
|
Incurred
|
|
Payable
|
||||||||||||
|
For the three months ended March 31,
|
|
As of
|
||||||||||||
|
2020
|
|
2019
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||
Affiliate Payments
|
|
|
|
|
|
|
|
||||||||
Management fees
|
$
|
1,773
|
|
|
$
|
1,574
|
|
|
$
|
1,773
|
|
|
$
|
1,581
|
|
Incentive fees
|
—
|
|
|
—
|
|
|
—
|
|
|
378
|
|
||||
General and administrative expenses
|
1,051
|
|
|
659
|
|
|
1,051
|
|
|
789
|
|
||||
Direct costs (1)
|
53
|
|
|
52
|
|
|
12
|
|
|
13
|
|
||||
Total
|
$
|
2,877
|
|
|
$
|
2,285
|
|
|
$
|
2,836
|
|
|
$
|
2,761
|
|
(1)
|
For the three months ended March 31, 2020 and 2019, direct costs incurred are included within general and administrative expenses in the Company’s consolidated statements of operations.
|
Date Declared
|
|
Record Date
|
|
Payment Date
|
|
Per Share Amount
|
|
Total Amount
|
||||
February 20, 2020
|
|
March 31, 2020
|
|
April 15, 2020
|
|
$
|
0.33
|
|
|
$
|
11,057
|
|
Total cash dividends declared for the three months ended March 31, 2020
|
|
|
|
|
|
$
|
0.33
|
|
|
$
|
11,057
|
|
|
|
|
|
|
|
|
|
|
||||
February 21, 2019
|
|
March 29, 2019
|
|
April 16, 2019
|
|
$
|
0.33
|
|
|
$
|
9,520
|
|
Total cash dividends declared for the three months ended March 31, 2019
|
|
|
|
|
|
$
|
0.33
|
|
|
$
|
9,520
|
|
•
|
our business and investment strategy;
|
•
|
our projected operating results;
|
•
|
the return or impact of current and future investments;
|
•
|
the severity and duration of the novel coronavirus (“COVID-19”) pandemic;
|
•
|
the impact of the COVID-19 pandemic, on our business and the United States and global economies;
|
•
|
the impact of the COVID-19 pandemic on the real estate industry and our borrowers, the performance of the properties securing our loans that may cause deterioration in the performance of our investments and, potentially, principal losses to us;
|
•
|
whether, or how much, we or our borrowers will be able to benefit from government stimulus programs in response to the COVID-19 pandemic;
|
•
|
management’s current estimate of expected credit losses and current expected credit loss reserve;
|
•
|
the collectability and timing of cash flows, if any, from our investments;
|
•
|
estimates relating to our ability to make distributions to our stockholders in the future;
|
•
|
defaults by borrowers in paying amounts due on outstanding indebtedness and our ability to collect all amounts due according to the contractual terms of our investments;
|
•
|
our ability to obtain and maintain financing arrangements, including securitizations;
|
•
|
market conditions and our ability to access alternative debt markets and additional debt and equity capital;
|
•
|
the amount of commercial mortgage loans requiring refinancing;
|
•
|
the demand for commercial real estate loans;
|
•
|
our expected investment capacity and available capital;
|
•
|
financing and advance rates for our target investments;
|
•
|
our expected leverage;
|
•
|
changes in interest rates, credit spreads and the market value of our investments;
|
•
|
the impact of changes in London Interbank Offered Rate (“LIBOR”) on our operating results;
|
•
|
effects of hedging instruments on our target investments;
|
•
|
rates of default or decreased recovery rates on our target investments;
|
•
|
rates of prepayments on our mortgage loans and the effect on our business of such prepayments;
|
•
|
the degree to which our hedging strategies may or may not protect us from interest rate volatility;
|
•
|
availability of investment opportunities in mortgage-related and real estate-related investments and securities;
|
•
|
the ability of Ares Commercial Real Estate Management LLC (“ACREM” or our “Manager”) to locate suitable investments for us, monitor, service and administer our investments and execute our investment strategy;
|
•
|
allocation of investment opportunities to us by our Manager;
|
•
|
our ability to successfully identify, complete and integrate any acquisitions;
|
•
|
our ability to maintain our qualification as a real estate investment trust (“REIT”) for United States federal income tax purposes;
|
•
|
our ability to maintain our exemption from registration under the Investment Company Act of 1940 (the “1940 Act”);
|
•
|
our understanding of our competition;
|
•
|
general volatility of the securities markets in which we may invest;
|
•
|
adverse changes in the real estate, real estate capital and credit markets and the impact of a protracted decline in the liquidity of credit markets on our business;
|
•
|
changes in governmental regulations, tax law and rates, and similar matters (including interpretation thereof);
|
•
|
authoritative or policy changes from standard-setting bodies such as the Financial Accounting Standards Board, the Securities and Exchange Commission, the Internal Revenue Service, the stock exchange where we list our common stock, and other authorities that we are subject to, as well as their counterparts in any foreign jurisdictions where we might do business;
|
•
|
actions and initiatives of the United States Government or governments outside of the United States, and changes to United States Government policies;
|
•
|
the state of the United States, European Union and Asian economies generally or in specific geographic regions;
|
•
|
global economic trends and economic conditions; and
|
•
|
market trends in our industry, interest rates, real estate values, the debt securities markets or the general economy.
|
•
|
ACRE purchased a $132.6 million senior mortgage loan on a portfolio of office properties located across multiple states from the $200 million real estate debt warehouse investment vehicle maintained by an affiliate of the Company’s Manager (the “Ares Warehouse Vehicle”).
|
•
|
ACRE originated a $29.6 million senior mortgage loan on a multifamily property located in Texas.
|
•
|
ACRE originated a $56.5 million senior mortgage loan on an industrial property located in New York.
|
•
|
ACRE originated a $19.0 million senior mortgage loan on a multifamily property located in Washington.
|
•
|
ACRE originated a $39.6 million senior mortgage loan on a mixed-use property located in California.
|
•
|
ACRE originated a $37.6 million mezzanine loan on an office property located in Illinois.
|
•
|
ACRE originated a $41.0 million senior mortgage loan on a multifamily property located in New Jersey.
|
•
|
ACRE closed the $150.0 million Morgan Stanley Facility (as defined below). The initial maturity date of the Morgan Stanley Facility is January 16, 2023, subject to two 12-month extensions, each of which may be exercised at ACRE’s option, subject to the satisfaction of certain conditions, including payment of an extension fee, which, if both were exercised, would extend the maturity date of the Morgan Stanley Facility to January 16, 2025. Advances under the Morgan Stanley Facility generally accrue interest at a per annum rate equal to the sum of one-month LIBOR plus a spread ranging from 1.75% to 2.25%, determined by Morgan Stanley, depending upon the mortgage loan sold to Morgan Stanley in the applicable transaction.
|
•
|
ACRE entered into an underwriting agreement (the “Underwriting Agreement”) in which ACRE agreed to sell an aggregate of 4,600,000 shares of ACRE’s common stock, par value $0.01 per share. The public offering generated net proceeds of approximately $72.9 million, after deducting transaction expenses.
|
•
|
ACRE transferred its interest in a $24.4 million senior mortgage loan on an office property located in North Carolina to a third party and retained a $6.1 million mezzanine loan on the same property. ACRE determined that the transfer did not qualify as a sale and therefore treated it as a financing transaction. As such, ACRE did not derecognize the $24.4 million senior mortgage loan asset and recorded a secured borrowing liability in its consolidated balance sheets. The initial maturity date of the $24.4 million secured borrowing is May 5, 2023, subject to one 12-month extension, which may be exercised at the transferee’s option, which, if exercised, would extend the maturity date to May 5, 2024. Advances under the $24.4 million secured borrowing accrue interest at a per annum rate equal to the sum of one-month LIBOR plus a spread of 2.50%.
|
|
As of March 31, 2020
|
|||||||||||||||
|
Carrying Amount (1)
|
|
Outstanding Principal (1)
|
|
Weighted Average Unleveraged Effective Yield
|
|
Weighted Average Remaining Life (Years)
|
|||||||||
Senior mortgage loans
|
$
|
1,783,789
|
|
|
$
|
1,795,079
|
|
|
5.9
|
%
|
(2)
|
6.2
|
%
|
(3)
|
|
1.5
|
Subordinated debt and preferred equity investments
|
86,850
|
|
|
88,008
|
|
|
13.5
|
%
|
(2)
|
13.5
|
%
|
(3)
|
|
2.5
|
||
Total loans held for investment portfolio
|
$
|
1,870,639
|
|
|
$
|
1,883,087
|
|
|
6.2
|
%
|
(2)
|
6.6
|
%
|
(3)
|
|
1.6
|
(1)
|
The difference between the Carrying Amount and the Outstanding Principal amount of the loans held for investment consists of unamortized purchase discount, deferred loan fees and loan origination costs.
|
(2)
|
Unleveraged Effective Yield is the compounded effective rate of return that would be earned over the life of the investment based on the contractual interest rate (adjusted for any deferred loan fees, costs, premiums or discounts) and assumes no dispositions, early prepayments or defaults. The total Weighted Average Unleveraged Effective Yield is calculated based on the average of Unleveraged Effective Yield of all loans held by us as of March 31, 2020 as weighted by the outstanding principal balance of each loan.
|
(3)
|
Unleveraged Effective Yield is the compounded effective rate of return that would be earned over the life of the investment based on the contractual interest rate (adjusted for any deferred loan fees, costs, premiums or discounts) and assumes no dispositions, early prepayments or defaults. The total Weighted Average Unleveraged Effective Yield is calculated based on the average of Unleveraged Effective Yield of all interest accruing loans held by us as of March 31, 2020 as weighted by the total outstanding principal balance of each interest accruing loan (excludes loans on non-accrual status as of March 31, 2020).
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
Total revenue
|
$
|
21,134
|
|
|
$
|
14,157
|
|
Total expenses
|
11,271
|
|
|
5,518
|
|
||
Provision for current expected credit losses
|
27,117
|
|
|
—
|
|
||
Income (loss) before income taxes
|
(17,254
|
)
|
|
8,639
|
|
||
Income tax expense, including excise tax
|
9
|
|
|
96
|
|
||
Net income (loss) attributable to common stockholders
|
$
|
(17,263
|
)
|
|
$
|
8,543
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
Interest income from loans held for investment
|
$
|
31,448
|
|
|
$
|
27,986
|
|
Interest expense
|
(15,534
|
)
|
|
(15,740
|
)
|
||
Net interest margin
|
$
|
15,914
|
|
|
$
|
12,246
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
Management and incentive fees to affiliate
|
$
|
1,773
|
|
|
$
|
1,574
|
|
Professional fees
|
903
|
|
|
478
|
|
||
General and administrative expenses
|
868
|
|
|
1,120
|
|
||
General and administrative expenses reimbursed to affiliate
|
1,051
|
|
|
659
|
|
||
Expenses from real estate owned
|
6,676
|
|
|
1,687
|
|
||
Total expenses
|
$
|
11,271
|
|
|
$
|
5,518
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
Hotel operating expenses
|
$
|
6,043
|
|
|
$
|
1,633
|
|
Interest expense on note payable
|
412
|
|
|
—
|
|
||
Depreciation expense
|
221
|
|
|
54
|
|
||
Expenses from real estate owned
|
$
|
6,676
|
|
|
$
|
1,687
|
|
|
For the three months ended March 31,
|
||||||
|
2020
|
|
2019
|
||||
Net income (loss)
|
$
|
(17,263
|
)
|
|
$
|
8,543
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
25,530
|
|
|
(1,754
|
)
|
||
Net cash provided by (used in) operating activities
|
8,267
|
|
|
6,789
|
|
||
Net cash provided by (used in) investing activities
|
(273,951
|
)
|
|
(8,985
|
)
|
||
Net cash provided by (used in) financing activities
|
334,926
|
|
|
3,921
|
|
||
Change in cash, cash equivalents and restricted cash
|
$
|
69,242
|
|
|
$
|
1,725
|
|
|
|
As of
|
|||||||||||||||||||||||
|
|
March 31, 2020
|
|
December 31, 2019
|
|
||||||||||||||||||||
|
|
Total
Commitment |
|
Outstanding Balance
|
|
Interest Rate
|
|
Maturity Date
|
|
Total
Commitment |
|
Outstanding Balance
|
|
Interest Rate
|
|
Maturity Date
|
|
||||||||
Secured Funding Agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Wells Fargo Facility
|
|
$
|
500,000
|
|
|
$
|
472,888
|
|
|
LIBOR+1.45 to 2.25%
|
|
December 14, 2020
|
(1)
|
$
|
500,000
|
|
|
$
|
360,354
|
|
|
LIBOR+1.45 to 2.25%
|
|
December 14, 2020
|
(1)
|
Citibank Facility
|
|
325,000
|
|
|
122,542
|
|
|
LIBOR+1.50 to 2.50%
|
|
December 13, 2021
|
(2)
|
325,000
|
|
|
126,603
|
|
|
LIBOR+1.50 to 2.50%
|
|
December 13, 2021
|
(2)
|
||||
BAML Facility
|
|
36,280
|
|
|
36,280
|
|
|
LIBOR+2.00 to 2.75%
|
|
July 1, 2020
|
(3)
|
36,280
|
|
|
36,280
|
|
|
LIBOR+2.00%
|
|
March 3, 2020
|
(3)
|
||||
CNB Facility
|
|
50,000
|
|
|
50,000
|
|
|
LIBOR+2.65%
|
|
March 10, 2021
|
(4)
|
50,000
|
|
|
30,500
|
|
|
LIBOR+2.65%
|
|
March 11, 2020
|
(4)
|
||||
MetLife Facility
|
|
180,000
|
|
|
152,455
|
|
|
LIBOR+2.10 to 2.30%
|
|
August 12, 2020
|
(5)
|
180,000
|
|
|
131,807
|
|
|
LIBOR+2.30%
|
|
August 12, 2020
|
(5)
|
||||
U.S. Bank Facility
|
|
185,989
|
|
|
39,177
|
|
|
LIBOR+1.65 to 2.25%
|
|
July 31, 2020
|
(6)
|
185,989
|
|
|
43,045
|
|
|
LIBOR+1.65 to 2.25%
|
|
July 31, 2020
|
(6)
|
||||
Morgan Stanley Facility
|
|
150,000
|
|
|
117,222
|
|
|
LIBOR+1.75 to 2.85%
|
|
January 16, 2023
|
(7)
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
||||
Subtotal
|
|
$
|
1,427,269
|
|
|
$
|
990,564
|
|
|
|
|
|
|
$
|
1,277,269
|
|
|
$
|
728,589
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Notes Payable and Secured Borrowings
|
|
$
|
108,555
|
|
|
$
|
66,710
|
|
|
LIBOR+2.50 to 3.75%
|
|
(8)
|
|
$
|
84,155
|
|
|
$
|
56,155
|
|
|
LIBOR+2.50 to 3.75%
|
|
(8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Secured Term Loan
|
|
$
|
110,000
|
|
|
$
|
110,000
|
|
|
LIBOR+5.00%
|
|
December 22, 2020
|
(9)
|
$
|
110,000
|
|
|
$
|
110,000
|
|
|
LIBOR+5.00%
|
|
December 22, 2020
|
(9)
|
Total
|
|
$
|
1,645,824
|
|
|
$
|
1,167,274
|
|
|
|
|
|
|
$
|
1,471,424
|
|
|
$
|
894,744
|
|
|
|
|
|
|
(1)
|
The maturity date of the master repurchase funding facility with Wells Fargo Bank, National Association (the “Wells Fargo Facility”) is subject to three 12-month extensions at our option provided that certain conditions are met and applicable extension fees are paid.
|
(2)
|
The maturity date of the master repurchase facility with Citibank, N.A. (the “Citibank Facility”) is subject to two 12-month extensions at our option provided that certain conditions are met and applicable extension fees are paid.
|
(3)
|
Individual advances on loans under the Bridge Loan Warehousing Credit and Security Agreement with Bank of America, N.A. (the “BAML Facility”) generally have a two-year maturity, subject to a 12-month extension at our option provided that certain conditions are met and applicable extension fees are paid. In May 2019, our borrowing period for new individual loans under the BAML Facility expired and its term was not extended. As such, the total commitment amount under the BAML Facility as of March 31, 2020 represents the outstanding balance under the facility at the time the borrowing period expired, which was permitted to remain outstanding until September 5, 2019, per the original terms of the BAML Facility. In September 2019, we amended the BAML Facility to extend the maturity date for the outstanding balance to December 4, 2019. In addition, in December 2019, we amended the BAML Facility to extend the maturity date for the outstanding balance to March 3, 2020. In addition, effective February 2020, the Company amended the BAML Facility to extend the maturity date for the outstanding balance to July 1, 2020.
|
(4)
|
In March 2020, we exercised a 12-month extension option on the secured revolving funding facility with City National Bank (the “CNB Facility”). The CNB Facility is subject to one additional 12-month extension at our option provided that certain conditions are met and applicable extension fees are paid. In June 2019, we amended the CNB Facility to, among other things, (1) add an accordion feature that provides for, subject to approval by City National Bank in its sole discretion, an increase in the commitment amount from $50.0 million to $75.0 million for up to a period of 120 days once per calendar year and (2) decrease the interest rate on advances to a per annum rate equal to the sum of, at our option, either (a) LIBOR for a one, two, three, six or, if available to all lenders, 12-month interest period plus 2.65% or (b) a base rate (which is the highest of a prime rate, the federal funds rate plus 0.50%, or one-month LIBOR plus 1.00%) plus 1.00%; provided that in no event shall the interest rate be less than 2.65%.
|
(5)
|
The maturity date of the revolving master repurchase facility with Metropolitan Life Insurance Company (the “MetLife Facility”) is subject to two 12-month extensions at our option provided that certain conditions are met and applicable extension fees are paid.
|
(6)
|
The maturity date of the master repurchase and securities contract with U.S. Bank National Association (the “U.S. Bank Facility”) is subject to two 12-month extensions at our option provided that certain conditions are met and applicable extension fees are paid.
|
(7)
|
The maturity date of the master repurchase and securities contract with Morgan Stanley (the “Morgan Stanley Facility”) is subject to two 12-month extensions at our option provided that certain conditions are met and applicable extension fees are paid.
|
(8)
|
Certain of our consolidated subsidiaries are party to three separate note agreements and a secured borrowing agreement on a transferred loan (collectively, the “Notes Payable and Secured Borrowings”) with the lenders referred to therein, consisting of (1) a $32.4 million note that has an initial maturity date of March 5, 2024, subject to one 12-month extension at our option provided that certain conditions are met and applicable extension fees are paid, (2) a $28.3 million note that has a maturity date of June 10, 2024, (3) a $23.5 million note that has an initial maturity date of September 5, 2022, subject to two 12-month extensions at our option provided that certain conditions are met and applicable extension fees are paid and (4) a $24.4 million secured borrowing that has an initial maturity date of May 5, 2023, subject to one 12-month extension at the transferee’s option.
|
(9)
|
The maturity date of the Credit and Guaranty Agreement with the lenders referred to therein and Cortland Capital Market Services LLC, as administrative agent and collateral agent for the lenders (the “Secured Term Loan”), is subject to one 12-month extension at our option provided that certain conditions are met.
|
Change in 30-Day LIBOR
|
|
Increase/(Decrease)
in Net Income (Loss)
|
Up 100 basis points
|
|
$(9.9)
|
Up 50 basis points
|
|
$(6.1)
|
Down 50 basis points
|
|
$6.3
|
Down to 0 basis points
|
|
$13.3
|
Exhibit Number
|
|
Exhibit Description
|
|
3.1*
|
|
Articles of Amendment and Restatement of Ares Commercial Real Estate Corporation. (1)
|
|
3.2*
|
|
Amended and Restated Bylaws of Ares Commercial Real Estate Corporation. (2)
|
|
10.1*
|
|
Form of Restricted Stock Unit Award Agreement (3)
|
|
|
Ninety Day Extension of Warehouse Period for Warehouse Advance for Mortgage Loan for Crowntree Lakes, Orlando, FL, effective as of February 3, 2020, by and among ACRC Lender B LLC, as Borrower, Ares Commercial Real Estate Corporation, as Guarantor, and Bank of America, N.A., as Lender.
|
||
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
||
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
||
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
*
|
Previously filed
|
(1)
|
Incorporated by reference to Exhibit 3.1 to the Company’s Form 10-K (File No. 001-35517), filed on March 1, 2016.
|
(2)
|
Incorporated by reference to Exhibit 3.2 to the Company’s Form S-8 (File No. 333-181077), filed on May 1, 2012.
|
(3)
|
Incorporated by reference to Exhibit 10.1 to the Company's Form 8-K (File No. 001-35517), filed on January 2, 2020.
|
|
|
ARES COMMERCIAL REAL ESTATE CORPORATION
|
|
|
|
|
|
|
|
|
|
Date:
|
May 8, 2020
|
By:
|
/s/ Bryan Donohoe
|
|
|
|
Bryan Donohoe
|
|
|
|
Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
Date:
|
May 8, 2020
|
By:
|
/s/ Tae-Sik Yoon
|
|
|
|
Tae-Sik Yoon
|
|
|
|
Chief Financial Officer and Treasurer
(Principal Financial and Accounting Officer)
|
ACRC Lender B LLC
c/o Ares Management
245 Park Avenue, 42nd Floor
New York, NY 10167
Attention: Real Estate Legal Department and Capital Markets
|
Ares Commercial Real Estate Corporation
c/o Ares Management
2000 Avenue of the Stars, 12th Floor
Los Angeles, CA 90067
Attention: Chief Accounting Officer
|
ACRC Lender B LLC
c/o Ares Management
2000 Avenue of the Stars, 12th Floor
Los Angeles, CA 90067
Attention: Chief Accounting Officer
|
Ares Commercial Real Estate Corporation
c/o Ares Management
245 Park Avenue, 42nd Floor
New York, NY 10167
Attention: Real Estate Capital Markets &
Legal Department
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Ares Commercial Real Estate Corporation;
|
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.
|
/s/ Bryan Donohoe
|
|
Bryan Donohoe
Chief Executive Officer
|
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Ares Commercial Real Estate Corporation;
|
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.
|
/s/ Tae-Sik Yoon
|
|
Tae-Sik Yoon
Chief Financial Officer and Treasurer
|
|
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.
|
/s/ Bryan Donohoe
|
|
Bryan Donohoe
Chief Executive Officer
|
|
|
|
/s/ Tae-Sik Yoon
|
|
Tae-Sik Yoon
Chief Financial Officer and Treasurer
|
|