|
|
|
|
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
80-0925494
(IRS Employer
Identification No.)
|
|
|
|
345 Park Avenue, New York
(Address of principal executive offices)
|
|
10154
(Zip Code)
|
|
Class A common stock, $0.001 par value
(Title of Each Class)
|
|
New York Stock Exchange
(Name of Each Exchange on Which Registered)
|
Large accelerated filer o
|
|
Accelerated filer ý
|
|
|
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company o
|
Class
|
|
Outstanding at February 23, 2017
|
Class A Common Stock, $0.001 par value
|
|
72,291,533
|
Class B Common Stock, $0.001 par value
|
|
38,434,658
|
|
Index
|
|
|
|
Page
|
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
•
|
risks discussed under the heading “Risk Factors” in this Annual Report, as well as our combined consolidated financial statements, related notes, and the other financial information appearing elsewhere in this Annual Report and our other filings with the United States Securities and Exchange Commission (“SEC”);
|
•
|
changes in general economic conditions, in our industry and in the commercial finance and the real estate markets;
|
•
|
changes to our business and investment strategy;
|
•
|
our ability to obtain and maintain financing arrangements;
|
•
|
the financing and advance rates for our assets;
|
•
|
our actual and expected leverage;
|
•
|
the adequacy of collateral securing our loan portfolio and a decline in the fair value of our assets;
|
•
|
interest rate mismatches between our assets and our borrowings used to fund such investments;
|
•
|
changes in interest rates and the market value of our assets;
|
•
|
changes in prepayment rates on our assets;
|
•
|
the effects of hedging instruments and the degree to which our hedging strategies may or may not protect us from interest rate and credit risk volatility;
|
•
|
the increased rate of default or decreased recovery rates on our assets;
|
•
|
the adequacy of our policies, procedures and systems for managing risk effectively;
|
•
|
a potential downgrade in the credit ratings assigned to our investments;
|
•
|
the impact of and changes in governmental regulations, tax laws and rates, accounting guidance and similar matters;
|
•
|
our ability to maintain our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and our ability and the ability of our subsidiaries to operate in compliance with REIT requirements;
|
•
|
our ability and the ability of our subsidiaries to maintain our and their exemptions from registration under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
•
|
potential liability relating to environmental matters that impact the value of properties we may acquire or the properties underlying our investments;
|
•
|
the inability of insurance covering real estate underlying our loans and investments to cover all losses;
|
•
|
the availability of investment opportunities in mortgage-related and real estate-related instruments and other securities;
|
•
|
fraud by potential borrowers;
|
•
|
the availability of qualified personnel;
|
•
|
the degree and nature of our competition;
|
•
|
the market trends in our industry, interest rates, real estate values, the debt securities markets or the general economy; and
|
•
|
the prepayment of the mortgages and other loans underlying our mortgage-backed and other asset-backed securities.
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||
Loans
|
|
|
|
|
|
|
|
|
|
||||
Conduit first mortgage loans
|
$
|
357,882
|
|
|
6.4
|
%
|
|
$
|
571,764
|
|
|
9.7
|
%
|
Balance sheet first mortgage loans
|
1,828,961
|
|
|
32.8
|
%
|
|
1,453,120
|
|
|
24.6
|
%
|
||
Other commercial real estate-related loans
|
167,134
|
|
|
3.0
|
%
|
|
285,525
|
|
|
4.8
|
%
|
||
Total loans
|
2,353,977
|
|
|
42.2
|
%
|
|
2,310,409
|
|
|
39.1
|
%
|
||
Securities
|
|
|
|
|
|
|
|
|
|
|
|||
CMBS investments
|
2,043,566
|
|
|
36.6
|
%
|
|
2,335,930
|
|
|
39.7
|
%
|
||
U.S. Agency Securities investments
|
57,381
|
|
|
1.1
|
%
|
|
71,287
|
|
|
1.2
|
%
|
||
Total securities
|
2,100,947
|
|
|
37.7
|
%
|
|
2,407,217
|
|
|
40.9
|
%
|
||
Real Estate
|
|
|
|
|
|
|
|
|
|
|
|||
Real estate and related lease intangibles, net
|
822,338
|
|
|
14.7
|
%
|
|
834,779
|
|
|
14.2
|
%
|
||
Total real estate
|
822,338
|
|
|
14.7
|
%
|
|
834,779
|
|
|
14.2
|
%
|
||
Other Investments
|
|
|
|
|
|
|
|
|
|
|
|||
Investments in unconsolidated joint ventures
|
34,025
|
|
|
0.6
|
%
|
|
33,797
|
|
|
0.6
|
%
|
||
FHLB stock
|
77,915
|
|
|
1.4
|
%
|
|
77,915
|
|
|
1.3
|
%
|
||
Total other investments
|
111,940
|
|
|
2.0
|
%
|
|
111,712
|
|
|
1.9
|
%
|
||
Total investments
|
5,389,202
|
|
|
96.6
|
%
|
|
5,664,117
|
|
|
96.1
|
%
|
||
Cash, cash equivalents and cash collateral held by broker
|
64,017
|
|
|
1.1
|
%
|
|
139,770
|
|
|
2.4
|
%
|
||
Other assets
|
125,118
|
|
|
2.3
|
%
|
|
91,325
|
|
|
1.5
|
%
|
||
Total assets
|
$
|
5,578,337
|
|
|
100.0
|
%
|
|
$
|
5,895,212
|
|
|
100.0
|
%
|
•
|
coordinating cash processing and cash management for collections and distributions through lock box accounts that are set up to trap all cash flow from a property;
|
•
|
monitoring tax and insurance administration to ensure timely payments to appropriate authorities and maintenance or placement of applicable insurance coverages;
|
•
|
assisting with escrow analysis to maintain appropriate balances in required accounts;
|
•
|
monitoring UCC administration for continued compliance with lien laws in various jurisdictions;
|
•
|
assisting with reserve and draw management from pre-funded accounts including monitoring draw requests for legitimacy and budget accuracy;
|
•
|
coordinating and conducting site inspections and surveillance activities including periodic analysis of financial statements;
|
•
|
reviewing rent rolls and operating statements;
|
•
|
reviewing available information for any material variances; and
|
•
|
completing and updating asset summary reviews and providing active portfolio management reporting to ensure that borrowers remain compliant with the terms of their loans and remain on target for established budgets and business plans.
|
•
|
we may not have exclusive control over the investment or the joint venture, which may prevent us from taking actions that are in our best interest;
|
•
|
joint venture agreements often restrict the transfer of a partner’s interest or may otherwise restrict our ability to sell the interest when we desire and/or on advantageous terms;
|
•
|
any future joint venture agreements may contain buy-sell provisions pursuant to which one partner may initiate procedures requiring the other partner to choose between buying the other partner’s interest or selling its interest to that partner;
|
•
|
we may not be in a position to exercise sole decision-making authority regarding the investment or joint venture, which could create the potential risk of creating impasses on decisions, such as with respect to acquisitions or dispositions;
|
•
|
a partner may, at any time, have economic or business interests or goals that are, or that may become, inconsistent with our business interests or goals;
|
•
|
a partner may be in a position to take action contrary to our instructions, requests, policies or objectives, including our policy with respect to maintaining our qualification as a REIT and our exclusion from registration under the Investment Company Act;
|
•
|
a partner may fail to fund its share of required capital contributions or may become bankrupt, which may mean that we and any other remaining partners generally would remain liable for the joint venture’s liabilities;
|
•
|
our relationships with our partners are contractual in nature and may be terminated or dissolved under the terms of the applicable joint venture agreements and, in such event, we may not continue to own or operate the interests or investments underlying such relationship or may need to purchase such interests or investments at a premium to the market price to continue ownership;
|
•
|
disputes between us and a partner may result in litigation or arbitration that could increase our expenses and prevent our officers and directors from focusing their time and efforts on our business and could result in subjecting the investments owned by the joint venture to additional risk; or
|
•
|
we may, in certain circumstances, be liable for the actions of a partner, and the activities of a partner could adversely affect our ability to continue to qualify as a REIT or maintain our exclusion from registration under the Investment Company Act, even though we do not control the joint venture.
|
•
|
volatility and adverse changes in international, national and local economic and market conditions, including contractions in market liquidity for mortgage loans and mortgage-related assets;
|
•
|
changes in interest rates and in the availability, costs and terms of financing;
|
•
|
changes in generally accepted accounting principles;
|
•
|
changes in governmental laws and regulations, fiscal policies and zoning and other ordinances and costs of compliance with laws and regulations;
|
•
|
downturns in the markets for mortgage-backed securities and other asset-backed and structured products; and
|
•
|
civil unrest, terrorism, acts of war, nuclear or radiological disasters and natural disasters, including earthquakes, hurricanes, tornadoes, tsunamis and floods, which may result in uninsured and underinsured losses.
|
•
|
the ongoing need for capital improvements, particularly in older structures;
|
•
|
changes in operating expenses;
|
•
|
changes in general or local market conditions;
|
•
|
changes in tenant mix and performance, the occupancy or rental rates of the property or, for a property that requires new leasing activity, a failure to lease the property in accordance with the projected leasing schedule;
|
•
|
competition from comparable property types or properties;
|
•
|
unskilled or inexperienced property management;
|
•
|
limited availability of mortgage funds or fluctuations in interest rates which may render the sale and refinancing of a property difficult;
|
•
|
development projects that experience cost overruns or otherwise fail to perform as projected including, without limitation, failure to complete planned renovations, repairs, or construction;
|
•
|
unanticipated increases in real estate taxes and other operating expenses;
|
•
|
challenges to the borrower’s claim of title to the real property;
|
•
|
environmental considerations;
|
•
|
zoning laws;
|
•
|
other governmental rules and policies;
|
•
|
unanticipated structural defects or costliness of maintaining the property;
|
•
|
uninsured losses, such as possible acts of terrorism;
|
•
|
a decline in the operational performance of a facility on the real property (such facilities may include multifamily rental facilities, office properties, retail facilities, hospitality facilities, healthcare-related facilities, industrial facilities, warehouse facilities, restaurants, mobile home facilities, recreational or resort facilities, arenas or stadiums, religious facilities, parking lot facilities or other facilities); and
|
•
|
severe weather-related damage to the property and/or its operation.
|
•
|
interest rate hedging can be expensive, particularly during periods of rising and volatile interest rates;
|
•
|
available interest rate hedges may not correspond directly with the interest rate risk for which protection is sought;
|
•
|
due to a credit loss or other factors, the duration of the hedge may not match the duration of the related liability;
|
•
|
applicable law may require mandatory clearing of certain interest rate hedges we may wish to use, which may raise costs;
|
•
|
the credit quality of the hedging counterparty owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign its side of the hedging transaction; and
|
•
|
the hedging counterparty owing money in the hedging transaction may default on its obligation to pay.
|
•
|
the profitability of the assets we hold or acquire;
|
•
|
the allocation of assets between our REIT-qualified and non-REIT-qualified subsidiaries.
|
•
|
our ability to make profitable investments and to realize profit therefrom;
|
•
|
margin calls or other expenses that may reduce our cash flow; and
|
•
|
defaults in our asset portfolio or decreases in the value of our portfolio.
|
•
|
part of the income and gain recognized by certain qualified employee pension trusts with respect to our common stock may be treated as unrelated business taxable income if shares of our Class A common stock are predominantly held by qualified employee pension trusts, and we are required to rely on a special look-through rule for purposes of meeting one of the REIT ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as unrelated business taxable income;
|
•
|
part of the income and gain recognized by a tax-exempt investor with respect to our Class A common stock would constitute unrelated business taxable income if the investor incurs debt in order to acquire the common stock;
|
•
|
part or all of the income or gain recognized with respect to our Class A common stock by social clubs, voluntary employee benefit associations, supplemental unemployment benefit trusts and qualified group legal services plans which are exempt from U.S. federal income taxation under the Code may be treated as unrelated business taxable income; and
|
•
|
to the extent that we are (or a part of us, or a disregarded subsidiary of ours, is) a “taxable mortgage pool,” or if we hold residual interests in a REMIC, a portion of the distributions paid to a tax-exempt shareholder that is allocable to excess inclusion income may be treated as unrelated business taxable income.
|
Location
|
|
Acquisition date
|
|
Acquisition price/basis
|
|
Year built/reno.
|
|
Lease expiration (1)
|
|
Approx. square footage
|
|
Carrying value of asset
|
|
Mortgage loan outstanding (2)
|
|
Asset net of mortgage loan outstanding
|
|
Annual rental income (3)
|
|
Ownership Percentage (4)
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net Lease
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Springfield, IL
|
|
11/16/16
|
|
$
|
1,322
|
|
|
2016
|
|
6/30/31
|
|
9,026
|
|
|
$
|
1,402
|
|
|
$
|
—
|
|
|
$
|
1,402
|
|
|
$
|
96
|
|
|
100.0
|
%
|
|
Fayetteville, NC
|
|
11/15/16
|
|
6,971
|
|
|
2008
|
|
10/31/34
|
|
14,820
|
|
|
6,941
|
|
|
—
|
|
|
6,941
|
|
|
450
|
|
|
100.0
|
%
|
|
|||||
Dryden Township, MI
|
|
10/26/16
|
|
1,190
|
|
|
2016
|
|
8/31/31
|
|
9,100
|
|
|
1,273
|
|
|
—
|
|
|
1,273
|
|
|
87
|
|
|
100.0
|
%
|
|
|||||
Lamar, MO
|
|
07/22/16
|
|
1,176
|
|
|
2016
|
|
5/31/31
|
|
9,100
|
|
|
1,224
|
|
|
—
|
|
|
1,224
|
|
|
86
|
|
|
100.0
|
%
|
|
|||||
Union, MO
|
|
07/01/16
|
|
1,227
|
|
|
2016
|
|
5/31/31
|
|
9,100
|
|
|
1,324
|
|
|
—
|
|
|
1,324
|
|
|
90
|
|
|
100.0
|
%
|
|
|||||
Pawnee, IL
|
|
07/01/16
|
|
1,201
|
|
|
2016
|
|
5/31/31
|
|
9,002
|
|
|
1,214
|
|
|
—
|
|
|
1,214
|
|
|
88
|
|
|
100.0
|
%
|
|
|||||
Decatur, IL
|
|
06/30/16
|
|
1,365
|
|
|
2016
|
|
5/31/31
|
|
9,002
|
|
|
1,457
|
|
|
—
|
|
|
1,457
|
|
|
100
|
|
|
100.0
|
%
|
|
|||||
Cape Girardeau, MO
|
|
06/30/16
|
|
1,281
|
|
|
2016
|
|
5/31/31
|
|
9,100
|
|
|
1,358
|
|
|
1,016
|
|
|
342
|
|
|
94
|
|
|
100.0
|
%
|
|
Location
|
|
Acquisition date
|
|
Acquisition price/basis
|
|
Year built/reno.
|
|
Lease expiration (1)
|
|
Approx. square footage
|
|
Carrying value of asset
|
|
Mortgage loan outstanding (2)
|
|
Asset net of mortgage loan outstanding
|
|
Annual rental income (3)
|
|
Ownership Percentage (4)
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Linn, MO
|
|
06/30/16
|
|
1,122
|
|
|
2016
|
|
5/31/31
|
|
9,002
|
|
|
1,175
|
|
|
—
|
|
|
1,175
|
|
|
82
|
|
|
100.0
|
%
|
|
|||||
Rantoul, IL
|
|
06/21/16
|
|
1,204
|
|
|
2016
|
|
4/30/31
|
|
9,100
|
|
|
1,283
|
|
|
—
|
|
|
1,283
|
|
|
88
|
|
|
100.0
|
%
|
|
|||||
Flora Vista, NM
|
|
06/06/16
|
|
1,305
|
|
|
2016
|
|
4/30/31
|
|
9,002
|
|
|
1,312
|
|
|
—
|
|
|
1,312
|
|
|
95
|
|
|
100.0
|
%
|
|
|||||
Champaign, IL
|
|
06/03/16
|
|
1,324
|
|
|
2016
|
|
4/30/31
|
|
9,002
|
|
|
1,412
|
|
|
—
|
|
|
1,412
|
|
|
97
|
|
|
100.0
|
%
|
|
|||||
Mountain Grove, MO
|
|
06/03/16
|
|
1,279
|
|
|
2016
|
|
4/30/31
|
|
10,566
|
|
|
1,380
|
|
|
—
|
|
|
1,380
|
|
|
93
|
|
|
100.0
|
%
|
|
|||||
Decatur, IL
|
|
06/03/16
|
|
1,181
|
|
|
2016
|
|
4/30/31
|
|
9,002
|
|
|
1,257
|
|
|
945
|
|
|
312
|
|
|
86
|
|
|
100.0
|
%
|
|
|||||
San Antonio, TX
|
|
05/06/16
|
|
1,096
|
|
|
2015
|
|
3/31/31
|
|
9,100
|
|
|
1,131
|
|
|
886
|
|
|
245
|
|
|
80
|
|
|
100.0
|
%
|
|
|||||
Borger, TX
|
|
05/06/16
|
|
978
|
|
|
2016
|
|
3/31/31
|
|
9,100
|
|
|
1,028
|
|
|
782
|
|
|
246
|
|
|
71
|
|
|
100.0
|
%
|
|
|||||
St.Charles, MN
|
|
04/26/16
|
|
1,198
|
|
|
2016
|
|
3/31/31
|
|
9,026
|
|
|
1,242
|
|
|
959
|
|
|
283
|
|
|
87
|
|
|
100.0
|
%
|
|
|||||
Philo, IL
|
|
04/26/16
|
|
1,156
|
|
|
2016
|
|
3/31/31
|
|
9,026
|
|
|
1,217
|
|
|
922
|
|
|
295
|
|
|
84
|
|
|
100.0
|
%
|
|
|||||
Dimmitt, TX
|
|
04/26/16
|
|
1,319
|
|
|
2016
|
|
3/31/31
|
|
10,566
|
|
|
1,372
|
|
|
1,045
|
|
|
327
|
|
|
96
|
|
|
100.0
|
%
|
|
|||||
Radford, VA
|
|
12/23/15
|
|
1,564
|
|
|
2015
|
|
9/30/30
|
|
8,360
|
|
|
1,521
|
|
|
1,139
|
|
|
382
|
|
|
104
|
|
|
100.0
|
%
|
|
|||||
Albion, PA
|
|
12/23/15
|
|
1,525
|
|
|
2015
|
|
9/30/30
|
|
8,184
|
|
|
1,462
|
|
|
1,137
|
|
|
325
|
|
|
101
|
|
|
100.0
|
%
|
|
|||||
Rural Retreat, VA
|
|
12/23/15
|
|
1,399
|
|
|
2015
|
|
9/30/30
|
|
8,305
|
|
|
1,362
|
|
|
1,049
|
|
|
313
|
|
|
93
|
|
|
100.0
|
%
|
|
|||||
Mount Vernon, AL
|
|
12/23/15
|
|
1,224
|
|
|
2015
|
|
6/30/30
|
|
8,323
|
|
|
1,201
|
|
|
954
|
|
|
247
|
|
|
84
|
|
|
100.0
|
%
|
|
|||||
Malone, NY
|
|
12/16/15
|
|
1,474
|
|
|
2015
|
|
6/30/30
|
|
8,320
|
|
|
1,432
|
|
|
1,089
|
|
|
343
|
|
|
99
|
|
|
100.0
|
%
|
|
|||||
Mercedes, TX
|
|
12/16/15
|
|
1,263
|
|
|
2015
|
|
11/30/30
|
|
9,100
|
|
|
1,233
|
|
|
840
|
|
|
393
|
|
|
86
|
|
|
100.0
|
%
|
|
|||||
Gordonville, MO
|
|
11/10/15
|
|
1,207
|
|
|
2015
|
|
9/30/30
|
|
9,026
|
|
|
1,174
|
|
|
775
|
|
|
399
|
|
|
80
|
|
|
100.0
|
%
|
|
|||||
Rice, MN
|
|
10/28/15
|
|
1,242
|
|
|
2015
|
|
9/30/30
|
|
9,002
|
|
|
1,193
|
|
|
821
|
|
|
372
|
|
|
85
|
|
|
100.0
|
%
|
|
|||||
Bixby, OK
|
|
10/27/15
|
|
12,151
|
|
|
2012
|
|
12/31/32
|
|
75,996
|
|
|
11,809
|
|
|
7,993
|
|
|
3,816
|
|
|
769
|
|
|
100.0
|
%
|
|
|||||
Farmington, IL
|
|
10/23/15
|
|
1,408
|
|
|
2015
|
|
8/31/30
|
|
9,100
|
|
|
1,363
|
|
|
900
|
|
|
463
|
|
|
93
|
|
|
100.0
|
%
|
|
|||||
Grove, OK
|
|
10/20/15
|
|
5,583
|
|
|
2012
|
|
8/31/32
|
|
31,500
|
|
|
5,379
|
|
|
3,643
|
|
|
1,736
|
|
|
364
|
|
|
100.0
|
%
|
|
|||||
Jenks, OK
|
|
10/19/15
|
|
13,418
|
|
|
2009
|
|
9/24/33
|
|
80,932
|
|
|
13,007
|
|
|
8,845
|
|
|
4,162
|
|
|
912
|
|
|
100.0
|
%
|
|
|||||
Bloomington, IL
|
|
10/14/15
|
|
1,294
|
|
|
2015
|
|
8/31/30
|
|
9,026
|
|
|
1,254
|
|
|
821
|
|
|
433
|
|
|
85
|
|
|
100.0
|
%
|
|
|||||
Montrose, MN
|
|
10/14/15
|
|
1,193
|
|
|
2015
|
|
8/31/30
|
|
9,100
|
|
|
1,143
|
|
|
789
|
|
|
354
|
|
|
83
|
|
|
100.0
|
%
|
|
|||||
Lincoln County , MO
|
|
10/14/15
|
|
1,137
|
|
|
2015
|
|
8/31/30
|
|
9,002
|
|
|
1,102
|
|
|
742
|
|
|
360
|
|
|
76
|
|
|
100.0
|
%
|
|
|||||
Wilmington, IL
|
|
10/07/15
|
|
1,399
|
|
|
2015
|
|
8/31/30
|
|
9,002
|
|
|
1,354
|
|
|
907
|
|
|
447
|
|
|
93
|
|
|
100.0
|
%
|
|
|||||
Danville, IL
|
|
10/07/15
|
|
1,160
|
|
|
2015
|
|
8/31/30
|
|
9,100
|
|
|
1,127
|
|
|
742
|
|
|
385
|
|
|
76
|
|
|
100.0
|
%
|
|
|||||
Moultrie, GA
|
|
09/22/15
|
|
1,305
|
|
|
2014
|
|
6/30/29
|
|
8,225
|
|
|
1,249
|
|
|
934
|
|
|
315
|
|
|
85
|
|
|
100.0
|
%
|
|
|||||
Rose Hill, NC
|
|
09/22/15
|
|
1,420
|
|
|
2014
|
|
6/30/29
|
|
8,320
|
|
|
1,366
|
|
|
1,004
|
|
|
362
|
|
|
93
|
|
|
100.0
|
%
|
|
|||||
Rockingham, NC
|
|
09/22/15
|
|
1,158
|
|
|
2014
|
|
6/30/29
|
|
8,320
|
|
|
1,109
|
|
|
825
|
|
|
284
|
|
|
76
|
|
|
100.0
|
%
|
|
|||||
Biscoe, NC
|
|
09/22/15
|
|
1,216
|
|
|
2014
|
|
6/30/29
|
|
8,320
|
|
|
1,167
|
|
|
863
|
|
|
304
|
|
|
80
|
|
|
100.0
|
%
|
|
|||||
De Soto, IL
|
|
09/08/15
|
|
1,111
|
|
|
2015
|
|
7/31/30
|
|
9,100
|
|
|
1,070
|
|
|
707
|
|
|
363
|
|
|
76
|
|
|
100.0
|
%
|
|
|||||
Kerrville, TX
|
|
08/28/15
|
|
1,236
|
|
|
2015
|
|
7/31/30
|
|
9,100
|
|
|
1,184
|
|
|
769
|
|
|
415
|
|
|
84
|
|
|
100.0
|
%
|
|
|||||
Floresville, TX
|
|
08/28/15
|
|
1,312
|
|
|
2015
|
|
7/31/30
|
|
9,100
|
|
|
1,260
|
|
|
815
|
|
|
445
|
|
|
89
|
|
|
100.0
|
%
|
|
|||||
Minot, ND
|
|
08/19/15
|
|
6,946
|
|
|
2012
|
|
1/31/34
|
|
55,440
|
|
|
6,739
|
|
|
4,703
|
|
|
2,036
|
|
|
419
|
|
|
100.0
|
%
|
|
|||||
Lebanon, MI
|
|
08/14/15
|
|
1,261
|
|
|
2015
|
|
7/31/30
|
|
9,050
|
|
|
1,224
|
|
|
821
|
|
|
403
|
|
|
85
|
|
|
100.0
|
%
|
|
|||||
Effingham County, IL
|
|
08/10/15
|
|
1,252
|
|
|
2015
|
|
6/30/30
|
|
9,002
|
|
|
1,208
|
|
|
821
|
|
|
387
|
|
|
85
|
|
|
100.0
|
%
|
|
|||||
Ponce, PR
|
|
08/03/15
|
|
9,345
|
|
|
2012
|
|
8/31/37
|
|
15,660
|
|
|
9,023
|
|
|
6,528
|
|
|
2,495
|
|
|
560
|
|
|
100.0
|
%
|
|
|||||
Tremont, IL
|
|
06/25/15
|
|
1,192
|
|
|
2015
|
|
5/31/30
|
|
9,026
|
|
|
1,143
|
|
|
792
|
|
|
351
|
|
|
82
|
|
|
100.0
|
%
|
|
|||||
Pleasanton, TX
|
|
06/24/15
|
|
1,377
|
|
|
2015
|
|
5/31/30
|
|
9,026
|
|
|
1,320
|
|
|
869
|
|
|
451
|
|
|
93
|
|
|
100.0
|
%
|
|
|||||
Peoria, IL
|
|
06/24/15
|
|
1,293
|
|
|
2015
|
|
5/31/30
|
|
9,002
|
|
|
1,239
|
|
|
859
|
|
|
380
|
|
|
87
|
|
|
100.0
|
%
|
|
|||||
Bridgeport, IL
|
|
06/24/15
|
|
1,241
|
|
|
2015
|
|
5/31/30
|
|
9,100
|
|
|
1,191
|
|
|
825
|
|
|
366
|
|
|
84
|
|
|
100.0
|
%
|
|
|||||
Warren, MN
|
|
06/24/15
|
|
1,090
|
|
|
2015
|
|
4/30/30
|
|
9,100
|
|
|
1,032
|
|
|
697
|
|
|
335
|
|
|
75
|
|
|
100.0
|
%
|
|
|||||
Canyon Lake, TX
|
|
06/18/15
|
|
1,443
|
|
|
2015
|
|
3/31/30
|
|
9,100
|
|
|
1,383
|
|
|
911
|
|
|
472
|
|
|
98
|
|
|
100.0
|
%
|
|
|||||
Wheeler, TX
|
|
06/18/15
|
|
1,127
|
|
|
2015
|
|
3/31/30
|
|
9,002
|
|
|
1,071
|
|
|
720
|
|
|
351
|
|
|
76
|
|
|
100.0
|
%
|
|
|||||
Aurora, MN
|
|
06/18/15
|
|
993
|
|
|
2015
|
|
3/31/30
|
|
9,100
|
|
|
951
|
|
|
631
|
|
|
320
|
|
|
68
|
|
|
100.0
|
%
|
|
|||||
Red Oak, IA
|
|
05/07/15
|
|
1,208
|
|
|
2014
|
|
10/31/29
|
|
9,026
|
|
|
1,145
|
|
|
778
|
|
|
367
|
|
|
84
|
|
|
100.0
|
%
|
|
|||||
Zapata, TX
|
|
05/07/15
|
|
1,204
|
|
|
2015
|
|
3/31/30
|
|
9,100
|
|
|
1,126
|
|
|
746
|
|
|
380
|
|
|
82
|
|
|
100.0
|
%
|
|
|||||
St. Francis, MN
|
|
03/26/15
|
|
1,180
|
|
|
2014
|
|
1/31/30
|
|
9,002
|
|
|
1,099
|
|
|
732
|
|
|
367
|
|
|
79
|
|
|
100.0
|
%
|
|
|||||
Yorktown, TX
|
|
03/25/15
|
|
1,301
|
|
|
2015
|
|
2/28/30
|
|
10,566
|
|
|
1,214
|
|
|
784
|
|
|
430
|
|
|
86
|
|
|
100.0
|
%
|
|
|||||
Battle Lake, MN
|
|
03/25/15
|
|
1,168
|
|
|
2014
|
|
2/28/30
|
|
9,100
|
|
|
1,084
|
|
|
719
|
|
|
365
|
|
|
78
|
|
|
100.0
|
%
|
|
|||||
Paynesville, MN
|
|
03/05/15
|
|
1,254
|
|
|
2015
|
|
11/30/26
|
|
9,100
|
|
|
1,182
|
|
|
803
|
|
|
379
|
|
|
89
|
|
|
100.0
|
%
|
|
|||||
Wheaton, MO
|
|
03/05/15
|
|
970
|
|
|
2015
|
|
11/30/29
|
|
9,100
|
|
|
909
|
|
|
653
|
|
|
256
|
|
|
69
|
|
|
100.0
|
%
|
|
Location
|
|
Acquisition date
|
|
Acquisition price/basis
|
|
Year built/reno.
|
|
Lease expiration (1)
|
|
Approx. square footage
|
|
Carrying value of asset
|
|
Mortgage loan outstanding (2)
|
|
Asset net of mortgage loan outstanding
|
|
Annual rental income (3)
|
|
Ownership Percentage (4)
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Rotterdam, NY
|
|
03/03/15
|
|
12,619
|
|
|
1996
|
|
8/31/32
|
|
115,660
|
|
|
11,459
|
|
|
8,890
|
|
|
2,569
|
|
|
940
|
|
|
100.0
|
%
|
|
|||||
Hilliard, OH
|
|
03/02/15
|
|
6,384
|
|
|
2007
|
|
8/31/32
|
|
14,820
|
|
|
6,052
|
|
|
4,593
|
|
|
1,459
|
|
|
399
|
|
|
100.0
|
%
|
|
|||||
Niles, OH
|
|
03/02/15
|
|
5,200
|
|
|
2007
|
|
11/30/32
|
|
14,820
|
|
|
4,924
|
|
|
3,732
|
|
|
1,192
|
|
|
325
|
|
|
100.0
|
%
|
|
|||||
Youngstown, OH
|
|
02/20/15
|
|
5,400
|
|
|
2005
|
|
9/30/30
|
|
14,820
|
|
|
5,095
|
|
|
3,844
|
|
|
1,251
|
|
|
336
|
|
|
100.0
|
%
|
|
|||||
Kings Mountain, NC
|
|
01/29/15
|
|
24,167
|
|
|
1995
|
|
9/30/30
|
|
467,781
|
|
|
27,065
|
|
|
18,731
|
|
|
8,334
|
|
|
1,475
|
|
|
100.0
|
%
|
|
|||||
Iberia, MO
|
|
01/23/15
|
|
1,328
|
|
|
2015
|
|
12/31/29
|
|
10,542
|
|
|
1,244
|
|
|
899
|
|
|
345
|
|
|
94
|
|
|
100.0
|
%
|
|
|||||
Pine Island, MN
|
|
01/23/15
|
|
1,142
|
|
|
2014
|
|
4/30/27
|
|
9,100
|
|
|
1,061
|
|
|
773
|
|
|
288
|
|
|
81
|
|
|
100.0
|
%
|
|
|||||
Isle, MN
|
|
01/23/15
|
|
1,077
|
|
|
2014
|
|
1/31/30
|
|
9,100
|
|
|
1,000
|
|
|
727
|
|
|
273
|
|
|
77
|
|
|
100.0
|
%
|
|
|||||
Jacksonville, NC
|
|
01/22/15
|
|
8,632
|
|
|
2014
|
|
12/31/29
|
|
55,000
|
|
|
8,189
|
|
|
5,705
|
|
|
2,484
|
|
|
517
|
|
|
100.0
|
%
|
|
|||||
Evansville, IN
|
|
11/26/14
|
|
9,000
|
|
|
2014
|
|
12/31/35
|
|
71,680
|
|
|
8,453
|
|
|
6,456
|
|
|
1,997
|
|
|
540
|
|
|
100.0
|
%
|
|
|||||
Woodland Park, CO
|
|
11/14/14
|
|
3,969
|
|
|
2014
|
|
8/31/29
|
|
22,141
|
|
|
3,674
|
|
|
2,810
|
|
|
864
|
|
|
258
|
|
|
100.0
|
%
|
|
|||||
Bellport, NY
|
|
11/13/14
|
|
18,100
|
|
|
2014
|
|
8/16/34
|
|
87,788
|
|
|
16,948
|
|
|
12,874
|
|
|
4,074
|
|
|
1,119
|
|
|
100.0
|
%
|
|
|||||
Ankeny, IA
|
|
11/04/14
|
|
16,510
|
|
|
2013
|
|
10/30/34
|
|
94,872
|
|
|
15,513
|
|
|
11,743
|
|
|
3,770
|
|
|
991
|
|
|
100.0
|
%
|
|
|||||
Springfield, MO
|
|
11/04/14
|
|
11,675
|
|
|
2011
|
|
10/30/34
|
|
88,793
|
|
|
11,156
|
|
|
8,392
|
|
|
2,764
|
|
|
701
|
|
|
100.0
|
%
|
|
|||||
Cedar Rapids, IA
|
|
11/04/14
|
|
11,000
|
|
|
2012
|
|
10/30/34
|
|
79,389
|
|
|
10,138
|
|
|
7,824
|
|
|
2,314
|
|
|
660
|
|
|
100.0
|
%
|
|
|||||
Fairfield, IA
|
|
11/04/14
|
|
10,695
|
|
|
2011
|
|
10/30/34
|
|
69,280
|
|
|
9,965
|
|
|
7,610
|
|
|
2,355
|
|
|
642
|
|
|
100.0
|
%
|
|
|||||
Owatonna, MN
|
|
11/04/14
|
|
9,970
|
|
|
2010
|
|
10/30/34
|
|
70,825
|
|
|
9,373
|
|
|
7,151
|
|
|
2,222
|
|
|
598
|
|
|
100.0
|
%
|
|
|||||
Muscatine, IA
|
|
11/04/14
|
|
7,150
|
|
|
2013
|
|
10/30/34
|
|
78,218
|
|
|
8,294
|
|
|
5,128
|
|
|
3,166
|
|
|
429
|
|
|
100.0
|
%
|
|
|||||
Sheldon, IA
|
|
11/04/14
|
|
4,300
|
|
|
2011
|
|
10/30/34
|
|
35,385
|
|
|
4,089
|
|
|
3,084
|
|
|
1,005
|
|
|
258
|
|
|
100.0
|
%
|
|
|||||
Memphis, TN
|
|
10/24/14
|
|
5,310
|
|
|
1962
|
|
12/31/29
|
|
68,761
|
|
|
4,973
|
|
|
3,930
|
|
|
1,043
|
|
|
358
|
|
|
100.0
|
%
|
|
|||||
Bennett, CO
|
|
10/02/14
|
|
3,522
|
|
|
2014
|
|
8/31/29
|
|
21,930
|
|
|
3,242
|
|
|
2,494
|
|
|
748
|
|
|
229
|
|
|
100.0
|
%
|
|
|||||
Conyers, GA
|
|
08/28/14
|
|
32,530
|
|
|
2014
|
|
4/30/29
|
|
499,668
|
|
|
30,185
|
|
|
22,847
|
|
|
7,338
|
|
|
1,937
|
|
|
100.0
|
%
|
|
|||||
O'Fallon, IL
|
|
08/08/14
|
|
8,000
|
|
|
1984
|
|
1/31/28
|
|
141,436
|
|
|
7,721
|
|
|
5,689
|
|
|
2,032
|
|
|
460
|
|
|
100.0
|
%
|
|
|||||
El Centro, CA
|
|
08/08/14
|
|
4,277
|
|
|
2014
|
|
6/30/29
|
|
19,168
|
|
|
3,983
|
|
|
2,985
|
|
|
998
|
|
|
278
|
|
|
100.0
|
%
|
|
|||||
Durant, OK
|
|
01/28/13
|
|
4,991
|
|
|
2007
|
|
2/28/33
|
|
14,550
|
|
|
4,478
|
|
|
3,229
|
|
|
1,249
|
|
|
323
|
|
|
100.0
|
%
|
|
|||||
Gallatin, TN
|
|
12/28/12
|
|
5,062
|
|
|
2007
|
|
6/30/82
|
|
14,820
|
|
|
4,597
|
|
|
3,301
|
|
|
1,296
|
|
|
329
|
|
|
100.0
|
%
|
|
|||||
Mt. Airy, NC
|
|
12/27/12
|
|
4,492
|
|
|
2007
|
|
6/30/82
|
|
14,820
|
|
|
4,172
|
|
|
2,931
|
|
|
1,241
|
|
|
292
|
|
|
100.0
|
%
|
|
|||||
Aiken, SC
|
|
12/21/12
|
|
5,926
|
|
|
2008
|
|
2/28/83
|
|
14,550
|
|
|
5,359
|
|
|
3,860
|
|
|
1,499
|
|
|
384
|
|
|
100.0
|
%
|
|
|||||
Johnson City, TN
|
|
12/21/12
|
|
5,262
|
|
|
2007
|
|
9/30/82
|
|
14,550
|
|
|
4,691
|
|
|
3,431
|
|
|
1,260
|
|
|
341
|
|
|
100.0
|
%
|
|
|||||
Palmview, TX
|
|
12/19/12
|
|
6,820
|
|
|
2012
|
|
8/31/87
|
|
14,820
|
|
|
6,165
|
|
|
4,582
|
|
|
1,583
|
|
|
437
|
|
|
100.0
|
%
|
|
|||||
Ooltewah, TN
|
|
12/18/12
|
|
5,703
|
|
|
2008
|
|
1/31/83
|
|
14,550
|
|
|
5,091
|
|
|
3,837
|
|
|
1,254
|
|
|
365
|
|
|
100.0
|
%
|
|
|||||
Abingdon, VA
|
|
12/18/12
|
|
4,688
|
|
|
2006
|
|
6/30/81
|
|
15,371
|
|
|
4,498
|
|
|
3,081
|
|
|
1,417
|
|
|
300
|
|
|
100.0
|
%
|
|
|||||
Wichita, KS
|
|
12/14/12
|
|
7,200
|
|
|
2012
|
|
10/15/62
|
|
73,322
|
|
|
6,213
|
|
|
4,801
|
|
|
1,412
|
|
|
536
|
|
|
100.0
|
%
|
|
|||||
North Dartmouth, MA
|
|
09/21/12
|
|
29,965
|
|
|
1989
|
|
7/31/57
|
|
103,680
|
|
|
24,739
|
|
|
19,046
|
|
|
5,693
|
|
|
2,152
|
|
|
100.0
|
%
|
|
|||||
Vineland, NJ
|
|
09/21/12
|
|
22,507
|
|
|
2003
|
|
7/31/57
|
|
115,368
|
|
|
18,851
|
|
|
13,971
|
|
|
4,880
|
|
|
1,616
|
|
|
100.0
|
%
|
|
|||||
Saratoga Springs, NY
|
|
09/21/12
|
|
20,222
|
|
|
1994
|
|
7/31/57
|
|
116,620
|
|
|
16,787
|
|
|
12,553
|
|
|
4,234
|
|
|
1,452
|
|
|
100.0
|
%
|
|
|||||
Waldorf, MD
|
|
09/21/12
|
|
18,803
|
|
|
1999
|
|
7/31/57
|
|
115,660
|
|
|
16,569
|
|
|
11,672
|
|
|
4,897
|
|
|
1,350
|
|
|
100.0
|
%
|
|
|||||
Mooresville, NC
|
|
09/21/12
|
|
17,644
|
|
|
2000
|
|
7/31/57
|
|
108,528
|
|
|
14,570
|
|
|
10,952
|
|
|
3,618
|
|
|
1,267
|
|
|
100.0
|
%
|
|
|||||
Sennett, NY
|
|
09/21/12
|
|
7,476
|
|
|
1996
|
|
7/31/57
|
|
68,160
|
|
|
6,116
|
|
|
4,752
|
|
|
1,364
|
|
|
611
|
|
|
100.0
|
%
|
|
|||||
DeLeon Springs, FL
|
|
08/13/12
|
|
1,242
|
|
|
2011
|
|
1/31/27
|
|
9,100
|
|
|
1,026
|
|
|
821
|
|
|
205
|
|
|
98
|
|
|
100.0
|
%
|
|
|||||
Orange City, FL
|
|
05/23/12
|
|
1,317
|
|
|
2011
|
|
3/31/27
|
|
9,026
|
|
|
1,087
|
|
|
797
|
|
|
290
|
|
|
103
|
|
|
100.0
|
%
|
|
|||||
Satsuma, FL
|
|
04/19/12
|
|
1,092
|
|
|
2011
|
|
11/30/26
|
|
9,026
|
|
|
868
|
|
|
717
|
|
|
151
|
|
|
86
|
|
|
100.0
|
%
|
|
|||||
Greenwood, AR
|
|
04/12/12
|
|
5,147
|
|
|
2009
|
|
7/31/84
|
|
13,650
|
|
|
4,537
|
|
|
3,424
|
|
|
1,113
|
|
|
332
|
|
|
100.0
|
%
|
|
|||||
Snellville, GA
|
|
04/04/12
|
|
8,000
|
|
|
2011
|
|
4/30/32
|
|
67,375
|
|
|
6,764
|
|
|
5,322
|
|
|
1,442
|
|
|
596
|
|
|
100.0
|
%
|
|
|||||
Columbia, SC
|
|
04/04/12
|
|
7,800
|
|
|
2001
|
|
4/30/32
|
|
71,744
|
|
|
6,756
|
|
|
5,177
|
|
|
1,579
|
|
|
581
|
|
|
100.0
|
%
|
|
|||||
Millbrook, AL
|
|
03/28/12
|
|
6,941
|
|
|
2008
|
|
1/31/83
|
|
14,820
|
|
|
6,046
|
|
|
4,616
|
|
|
1,430
|
|
|
448
|
|
|
100.0
|
%
|
|
|||||
Pittsfield, MA
|
|
02/17/12
|
|
14,700
|
|
|
2011
|
|
10/31/61
|
|
85,188
|
|
|
12,569
|
|
|
11,135
|
|
|
1,434
|
|
|
1,065
|
|
|
100.0
|
%
|
|
|||||
Spartanburg, SC
|
|
01/14/11
|
|
3,870
|
|
|
2007
|
|
8/31/82
|
|
14,820
|
|
|
3,483
|
|
|
2,701
|
|
|
782
|
|
|
291
|
|
|
100.0
|
%
|
|
|||||
Tupelo, MS
|
|
08/13/10
|
|
5,128
|
|
|
2007
|
|
11/30/92
|
|
14,691
|
|
|
4,322
|
|
|
3,090
|
|
|
1,232
|
|
|
400
|
|
|
100.0
|
%
|
|
|||||
Lilburn, GA
|
|
08/12/10
|
|
5,791
|
|
|
2007
|
|
4/30/82
|
|
14,752
|
|
|
4,859
|
|
|
3,474
|
|
|
1,385
|
|
|
443
|
|
|
100.0
|
%
|
|
|||||
Douglasville, GA
|
|
08/12/10
|
|
5,409
|
|
|
2008
|
|
10/31/83
|
|
13,434
|
|
|
4,673
|
|
|
3,264
|
|
|
1,409
|
|
|
417
|
|
|
100.0
|
%
|
|
|||||
Elkton, MD
|
|
07/27/10
|
|
4,872
|
|
|
2008
|
|
9/30/82
|
|
13,706
|
|
|
4,092
|
|
|
2,928
|
|
|
1,164
|
|
|
380
|
|
|
100.0
|
%
|
|
|||||
Lexington, SC
|
|
06/28/10
|
|
4,732
|
|
|
2009
|
|
9/30/83
|
|
14,820
|
|
|
4,066
|
|
|
2,901
|
|
|
1,165
|
|
|
362
|
|
|
100.0
|
%
|
|
|||||
Total Net Lease
|
|
588,898
|
|
|
|
|
|
|
4,125,705
|
|
|
543,646
|
|
|
385,327
|
|
|
158,319
|
|
|
39,354
|
|
|
|
|
Location
|
|
Acquisition date
|
|
Acquisition price/basis
|
|
Year built/reno.
|
|
Lease expiration (1)
|
|
Approx. square footage
|
|
Carrying value of asset
|
|
Mortgage loan outstanding (2)
|
|
Asset net of mortgage loan outstanding
|
|
Annual rental income (3)
|
|
Ownership Percentage (4)
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Peoria, IL
|
|
10/21/16
|
|
2,760
|
|
|
1926
|
|
7/31/30
|
|
252,940
|
|
|
2,853
|
|
|
—
|
|
|
2,853
|
|
|
1,921
|
|
|
100.0
|
%
|
|
|||||
Ewing, NJ
|
|
08/04/16
|
|
30,640
|
|
|
2009
|
|
7/31/30
|
|
110,765
|
|
|
30,755
|
|
|
21,856
|
|
|
8,899
|
|
|
3,217
|
|
|
100.0
|
%
|
|
|||||
Carmel, NY
|
|
10/14/15
|
|
6,706
|
|
|
1985
|
|
1/31/39
|
|
50,121
|
|
|
6,837
|
|
|
—
|
|
|
6,837
|
|
|
619
|
|
|
100.0
|
%
|
|
|||||
Wayne, NJ
|
|
06/24/15
|
|
9,700
|
|
|
1980
|
|
7/31/27
|
|
56,387
|
|
|
9,062
|
|
|
6,670
|
|
|
2,392
|
|
|
1,100
|
|
|
100.0
|
%
|
|
|||||
Grand Rapids, MI
|
|
06/18/15
|
|
9,731
|
|
|
1963
|
|
6/30/24
|
|
97,167
|
|
|
9,145
|
|
|
7,239
|
|
|
1,906
|
|
|
825
|
|
|
97.0
|
%
|
(5)
|
|||||
Grand Rapids, MI
|
|
06/18/15
|
|
6,300
|
|
|
1992
|
|
6/30/24
|
|
160,000
|
|
|
5,786
|
|
|
4,928
|
|
|
858
|
|
|
539
|
|
|
97.0
|
%
|
(5)
|
|||||
St. Paul, MN
|
|
09/22/14
|
|
62,540
|
|
|
1900
|
|
10/1/21
|
|
760,318
|
|
|
54,667
|
|
|
48,446
|
|
|
6,221
|
|
|
12,280
|
|
|
97.0
|
%
|
(5)(6)
|
|||||
Richmond, VA
|
|
08/14/14
|
|
19,850
|
|
|
1986
|
|
4/30/21
|
|
195,881
|
|
|
17,108
|
|
|
15,803
|
|
|
1,305
|
|
|
2,689
|
|
|
77.5
|
%
|
(5)
|
|||||
Richmond, VA
|
|
06/07/13
|
|
118,405
|
|
|
1984
|
|
4/30/21
|
|
994,040
|
|
|
92,899
|
|
|
88,090
|
|
|
4,809
|
|
|
11,032
|
|
|
77.5
|
%
|
(5)
|
|||||
Oakland County, MI
|
|
02/01/13
|
|
18,000
|
|
|
1989
|
|
12/31/21
|
|
240,900
|
|
|
10,411
|
|
|
11,747
|
|
|
(1,336
|
)
|
|
3,140
|
|
|
90.0
|
%
|
(5)
|
|||||
Total Other
|
|
284,632
|
|
|
|
|
|
|
2,918,519
|
|
|
239,523
|
|
|
204,779
|
|
|
34,744
|
|
|
37,362
|
|
|
|
|
||||||||
Condominium
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Miami, FL
|
|
11/21/13
|
|
80,000
|
|
|
2010
|
|
|
|
101,361
|
|
|
22,447
|
|
|
—
|
|
|
22,447
|
|
|
2,182
|
|
|
100.0
|
%
|
(7)
|
|||||
Las Vegas, NV
|
|
12/20/12
|
|
119,000
|
|
|
2006
|
|
|
|
54,276
|
|
|
16,722
|
|
|
—
|
|
|
16,722
|
|
|
788
|
|
|
98.8
|
%
|
(5)(8)
|
|||||
Total Condominium
|
|
199,000
|
|
|
|
|
|
|
155,637
|
|
|
39,169
|
|
|
—
|
|
|
39,169
|
|
|
2,970
|
|
|
|
|
||||||||
Total
|
|
|
|
$
|
1,072,530
|
|
|
|
|
|
|
7,199,861
|
|
|
$
|
822,338
|
|
|
$
|
590,106
|
|
|
$
|
232,232
|
|
|
$
|
79,686
|
|
|
|
|
|
(1)
|
Lease expirations reflect the earliest date the lease is cancellable without penalty, although actual terms may be longer.
|
(2)
|
Non-recourse.
|
(3)
|
Annual rental income represents twelve months of contractual rental income, excluding concessions, due under leases outstanding for the year ended December 31, 2016. Operating lease income on the combined consolidated statements of income represents rental income earned and recorded on a straight line basis over the term of the lease.
|
(4)
|
Properties were consolidated as of acquisition date.
|
(5)
|
See Note 12 for further information regarding noncontrolling interests.
|
(6)
|
Includes real estate acquired for parking purposes on April 21, 2016 with an acquisition price of $0.2 million and a carrying value of $0.4 million as of December 31, 2016.
|
(7)
|
We own a portfolio of residential condominium units, some of which are subject to residential leases. We intend to sell these units. The residential leases are generally short term in nature and are not included in the table above given our intention to sell the units.
|
(8)
|
We own, through a majority-owned joint venture with an operating partner, a portfolio of residential condominium units, some of which are subject to residential leases. The joint venture intends to sell these units. The residential leases are generally short term in nature and are not included in the table above given the joint venture’s intention to sell the units.
|
Period
|
|
High
|
|
Low
|
|
Close
|
||||||
|
|
|
|
|
|
|
||||||
2016
|
|
|
|
|
|
|
||||||
First Quarter
|
|
$
|
12.88
|
|
|
$
|
8.64
|
|
|
$
|
12.45
|
|
Second Quarter
|
|
13.01
|
|
|
11.29
|
|
|
12.20
|
|
|||
Third Quarter
|
|
13.87
|
|
|
11.57
|
|
|
13.24
|
|
|||
Fourth Quarter
|
|
15.53
|
|
|
12.14
|
|
|
13.72
|
|
|||
|
|
|
|
|
|
|
||||||
2015
|
|
|
|
|
|
|
||||||
First Quarter
|
|
$
|
20.00
|
|
|
$
|
17.61
|
|
|
$
|
18.51
|
|
Second Quarter
|
|
18.64
|
|
|
16.61
|
|
|
17.35
|
|
|||
Third Quarter
|
|
17.59
|
|
|
14.21
|
|
|
14.32
|
|
|||
Fourth Quarter
|
|
15.27
|
|
|
11.59
|
|
|
12.42
|
|
Declaration Date
|
|
Dividend per Share
|
|
||
|
|
|
|
||
March 1, 2016
|
|
$
|
0.275
|
|
|
June 1, 2016
|
|
0.275
|
|
|
|
September 1, 2016
|
|
0.275
|
|
|
|
December 2, 2016
|
|
0.460
|
|
(1)
|
|
Total
|
|
$
|
1.285
|
|
|
|
|
|
|
||
March 12, 2015
|
|
$
|
0.250
|
|
|
June 8, 2015
|
|
0.250
|
|
|
|
September 1, 2015
|
|
0.275
|
|
|
|
December 1, 2015
|
|
1.450
|
|
(2)
|
|
Total
|
|
$
|
2.225
|
|
|
|
Period
|
|
Total Number of Shares Purchased(1)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(2)
|
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
|
||||||
|
|
|
|
|
|
|
|
|
||||||
January 1, 2016 - January 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
49,006
|
|
February 1, 2016 - February 29, 2016
|
|
149,388
|
|
|
10.56
|
|
|
149,388
|
|
|
47,428
|
|
||
March 1, 2016 - March 31, 2016
|
|
274,929
|
|
|
11.18
|
|
|
274,929
|
|
|
44,353
|
|
||
April 1, 2016 - April 30, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
May 1, 2016 - May 31, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
June 1, 2016 - June 30, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
July 1, 2016 - July 31, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
August 1, 2016 - August 31, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
September 1, 2016 - September 30, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
October 1, 2016 - October 31, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
November 1, 2016 - November 30, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
December 1, 2016 - December 31, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,353
|
|
||
Total
|
|
424,317
|
|
|
$
|
10.96
|
|
|
424,317
|
|
|
$
|
44,353
|
|
|
|
|
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights
|
|
Weighted-Average Exercise Price of Outstanding Options, Warrants and Rights
|
|
Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans (excluding securities reflected in column (a))
|
||||
Plan Category
|
|
(a)
|
|
(b)
|
|
(c)
|
||||
|
|
|
|
|
|
|
||||
Equity compensation plans approved by shareholders
|
|
982,135
|
|
|
$
|
15.03
|
|
|
3,641,035
|
|
Equity compensation plans not approved by shareholders
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Total
|
|
982,135
|
|
|
$
|
15.03
|
|
|
3,641,035
|
|
|
Ladder Capital Corp
|
|
Commercial Mortgage REIT Index
|
|
S&P 500 Index
|
||||||
|
|
|
|
|
|
||||||
February 6, 2014
|
$
|
100.00
|
|
|
$
|
100.00
|
|
|
$
|
100.00
|
|
December 31, 2014
|
$
|
115.42
|
|
|
$
|
97.61
|
|
|
$
|
116.10
|
|
December 31, 2015
|
$
|
73.10
|
|
|
$
|
82.54
|
|
|
$
|
115.25
|
|
December 31, 2016
|
$
|
80.75
|
|
|
$
|
84.21
|
|
|
$
|
126.24
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
|
$
|
236,372
|
|
|
$
|
241,539
|
|
|
$
|
187,325
|
|
|
$
|
121,578
|
|
|
$
|
136,198
|
|
Interest expense
|
|
120,827
|
|
|
113,303
|
|
|
77,574
|
|
|
48,745
|
|
|
36,440
|
|
|||||
Net interest income
|
|
115,545
|
|
|
128,236
|
|
|
109,751
|
|
|
72,833
|
|
|
99,758
|
|
|||||
Provision for loan losses
|
|
(300
|
)
|
|
(600
|
)
|
|
(600
|
)
|
|
(600
|
)
|
|
(449
|
)
|
|||||
Net interest income after provision for loan losses
|
|
115,245
|
|
|
127,636
|
|
|
109,151
|
|
|
72,233
|
|
|
99,309
|
|
|||||
Total other income
|
|
163,312
|
|
|
201,221
|
|
|
189,166
|
|
|
241,705
|
|
|
148,994
|
|
|||||
Total costs and expenses
|
|
158,517
|
|
|
168,166
|
|
|
174,086
|
|
|
121,475
|
|
|
76,265
|
|
|||||
Income before taxes
|
|
120,040
|
|
|
160,691
|
|
|
124,231
|
|
|
192,463
|
|
|
172,038
|
|
|||||
Tax expense
|
|
6,320
|
|
|
14,557
|
|
|
26,605
|
|
|
3,730
|
|
|
2,584
|
|
|||||
Net income
|
|
113,720
|
|
|
146,134
|
|
|
97,626
|
|
|
188,733
|
|
|
169,454
|
|
|||||
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures
|
|
138
|
|
|
(1,568
|
)
|
|
370
|
|
|
1,098
|
|
|
49
|
|
|||||
Net income of combined Class A Common shareholders and predecessor unit holders
|
|
$
|
113,858
|
|
|
$
|
144,566
|
|
|
$
|
97,996
|
|
|
$
|
189,831
|
|
|
$
|
169,503
|
|
Net (income) loss attributed to predecessor unit holders
|
|
—
|
|
|
—
|
|
|
12,628
|
|
|
|
|
|
|||||||
Net (income) loss attributed to noncontrolling interest in operating partnership
|
|
(47,131
|
)
|
|
(70,745
|
)
|
|
(66,437
|
)
|
|
|
|
|
|||||||
Net income attributed to Class A common shareholders
|
|
$
|
66,727
|
|
|
$
|
73,821
|
|
|
$
|
44,187
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
1.08
|
|
|
$
|
1.43
|
|
|
$
|
0.90
|
|
|
|
|
|
||||
Diluted
|
|
$
|
1.06
|
|
|
$
|
1.42
|
|
|
$
|
0.86
|
|
|
|
|
|
||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
61,998,089
|
|
|
51,702,188
|
|
|
49,296,417
|
|
|
|
|
|
|||||||
Diluted
|
|
107,638,788
|
|
|
51,870,808
|
|
|
97,583,310
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dividends per share of Class A common stock
|
|
$
|
1.285
|
|
|
2.225
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
|
$
|
409,147
|
|
|
$
|
40,588
|
|
|
$
|
208,672
|
|
|
$
|
475,082
|
|
|
$
|
(116,007
|
)
|
Investing activities
|
|
(25,414
|
)
|
|
(29,847
|
)
|
|
(2,369,464
|
)
|
|
(1,081,868
|
)
|
|
288,106
|
|
|||||
Financing activities
|
|
(448,077
|
)
|
|
22,000
|
|
|
2,158,268
|
|
|
640,349
|
|
|
(211,272
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance Sheet Data (at end of period):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
44,615
|
|
|
$
|
108,959
|
|
|
$
|
76,218
|
|
|
$
|
78,742
|
|
|
$
|
45,179
|
|
Mortgage loan receivables
|
|
2,353,977
|
|
|
2,310,409
|
|
|
1,939,008
|
|
|
979,568
|
|
|
949,651
|
|
|||||
Real estate securities
|
|
2,100,947
|
|
|
2,407,217
|
|
|
2,815,566
|
|
|
1,657,246
|
|
|
1,125,562
|
|
|||||
Real estate and related lease intangibles, net
|
|
822,338
|
|
|
834,779
|
|
|
768,986
|
|
|
624,219
|
|
|
380,022
|
|
|||||
Total assets
|
|
5,578,337
|
|
|
5,895,212
|
|
|
5,814,235
|
|
|
3,482,216
|
|
|
2,620,351
|
|
|||||
Total debt outstanding
|
|
3,942,138
|
|
|
4,274,723
|
|
|
4,182,954
|
|
|
2,208,041
|
|
|
1,478,913
|
|
|||||
Total liabilities
|
|
4,068,783
|
|
|
4,403,804
|
|
|
4,309,028
|
|
|
2,296,983
|
|
|
1,522,081
|
|
|||||
Total shareholders’ equity (partners’ capital)
|
|
971,390
|
|
|
828,215
|
|
|
785,432
|
|
|
1,176,397
|
|
|
1,097,688
|
|
|||||
Total noncontrolling interest in operating partnership
|
|
533,246
|
|
|
657,380
|
|
|
711,674
|
|
|
—
|
|
|
—
|
|
|||||
Total noncontrolling interest in consolidated joint ventures
|
|
4,918
|
|
|
5,813
|
|
|
8,101
|
|
|
8,837
|
|
|
582
|
|
|||||
Total equity (capital)
|
|
1,509,555
|
|
|
1,491,408
|
|
|
1,505,207
|
|
|
1,185,234
|
|
|
1,098,270
|
|
•
|
a decrease in total other income (loss) of $37.9 million, primarily as a result of a decrease of $45.1 million in sales of loans, net, a $19.8 million decrease in profits on sale of real estate and a decrease of $16.3 million in realized gains on securities, partially offset by a $37.5 million increase in net results from derivative transactions and a $6.2 million increase in fee income; and
|
•
|
a decrease in total costs and expenses of $9.6 million compared to the prior year, primarily as a result of a $5.9 million decrease in real estate operating expenses and a $4.5 million decrease in operating expenses.
|
•
|
a decrease in net interest income of $12.7 million, primarily as a result of an increase in lower yielding mortgage loans receivable, available for sale, a decrease in higher yielding subordinated debt and mezzanine debt and a decrease in the weighted average coupon on mortgage loans receivable, available for sale portfolio year-over-year; and
|
•
|
a decrease in income tax expense (benefit) of $8.2 million compared to the prior year, primarily as a result of decreased income in our TRSs and certain other one-time adjustments.
|
•
|
a decrease in income tax expense (benefit) of $12.0 million. Our predecessor/operating partnership is taxed as a partnership but is subject to certain state and local income taxes. Subsequent to our IPO, the Company was subject to U.S. federal and state income taxes on its share of the income of the operating partnership. The Company’s election to be taxed as a REIT was effective as of January 1, 2015 and we expect to only pay taxes on the portion of our income earned in our taxable REIT subsidiary and some state and local taxes.
|
•
|
a decrease in total costs and expenses of $5.9 million compared to the prior year, primarily as a result of reduced incentive compensation expense due to reduced total net interest income after provision for loan losses and total other income (“Net Revenues”) and loan/investment production, partially offset by higher depreciation and amortization expense associated with 2015 real estate acquisitions and the full year impact of 2014 real estate acquisitions. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Reconciliation of Non-GAAP Financial Measures” for a definition of Net Revenues and a reconciliation to total net interest income after provision for loan losses and total other income;
|
•
|
an increase in net interest income of $18.5 million, primarily as a result of higher average balance sheet first mortgage loan and other commercial real estate-related loan receivable and securities balances partially offset by higher interest expense as a result of higher outstanding financing obligations as well as the decrease in the average yield on the securities portfolio year-over-year;
|
•
|
an increase in total other income of $12.1 million, primarily as a result of a $55.9 million increase in net results from derivative transactions, a $23.9 million increase in operating lease income, a $10.6 million increase in profits on sale of real estate, net, partially offset by a decrease of $74.2 million in profits on sales of loans, a decrease of $3.3 million in unrealized gain (loss) on Agency interest-only securities and a decrease of $3.0 million in realized gains on securities;
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
|
|
|
||||
Committed loan facilities
|
$
|
567,163
|
|
|
$
|
704,149
|
|
Committed securities facility
|
228,317
|
|
|
161,887
|
|
||
Uncommitted securities facilities
|
311,705
|
|
|
394,719
|
|
||
Total repurchase agreements
|
1,107,185
|
|
|
1,260,755
|
|
||
Revolving credit facility
|
25,000
|
|
|
—
|
|
||
Mortgage loan financing
|
590,106
|
|
|
544,663
|
|
||
Borrowings from the FHLB
|
1,660,000
|
|
|
1,856,700
|
|
||
Senior unsecured notes
|
559,847
|
|
|
612,605
|
|
||
Total debt obligations
|
$
|
3,942,138
|
|
|
$
|
4,274,723
|
|
|
|
Total
|
|
Collateralized Borrowings Under Repurchase Agreements (1)
|
|
Other Collateralized Borrowings (2)
|
||||||||||||||||||||||||||||||
Quarter Ended
|
|
Quarter-end balance
|
|
Average quarterly balance
|
|
Maximum balance of any month-end
|
|
Quarter-end balance
|
|
Average quarterly balance
|
|
Maximum balance of any month-end
|
|
Quarter-end balance
|
|
Average quarterly balance
|
|
Maximum balance of any month-end
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
December 31, 2013
|
|
$
|
609,835
|
|
|
$
|
307,437
|
|
|
$
|
609,835
|
|
|
$
|
609,835
|
|
|
$
|
307,437
|
|
|
$
|
609,835
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
March 31, 2014
|
|
370,970
|
|
|
549,085
|
|
|
782,147
|
|
|
370,970
|
|
|
549,085
|
|
|
782,147
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
June 30, 2014
|
|
685,693
|
|
|
1,056,118
|
|
|
1,258,258
|
|
|
685,693
|
|
|
1,056,118
|
|
|
1,258,258
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
September 30, 2014
|
|
761,627
|
|
|
836,330
|
|
|
895,904
|
|
|
761,627
|
|
|
831,330
|
|
|
880,904
|
|
|
—
|
|
|
5,000
|
|
|
15,000
|
|
|||||||||
December 31, 2014
|
|
1,489,416
|
|
|
1,394,674
|
|
|
1,603,206
|
|
|
1,431,666
|
|
|
1,340,924
|
|
|
1,545,456
|
|
|
57,750
|
|
|
53,750
|
|
|
57,750
|
|
|||||||||
March 31, 2015
|
|
1,456,163
|
|
|
1,481,913
|
|
|
1,506,723
|
|
|
1,409,413
|
|
|
1,427,496
|
|
|
1,447,973
|
|
|
46,750
|
|
|
54,417
|
|
|
58,750
|
|
|||||||||
June 30, 2015
|
|
1,178,130
|
|
|
1,308,066
|
|
|
1,492,066
|
|
|
1,056,380
|
|
|
1,216,316
|
|
|
1,370,316
|
|
|
121,750
|
|
|
91,750
|
|
|
121,750
|
|
|||||||||
September 30, 2015
|
|
1,241,326
|
|
|
1,420,356
|
|
|
1,653,179
|
|
|
1,191,326
|
|
|
1,347,523
|
|
|
1,556,429
|
|
|
50,000
|
|
|
72,833
|
|
|
96,750
|
|
|||||||||
December 31, 2015
|
|
1,260,755
|
|
|
1,296,608
|
|
|
1,344,330
|
|
|
1,260,755
|
|
|
1,283,008
|
|
|
1,323,930
|
|
|
—
|
|
|
13,600
|
|
|
20,400
|
|
|||||||||
March 31, 2016
|
|
1,104,339
|
|
|
1,162,008
|
|
|
1,240,778
|
|
|
1,104,339
|
|
|
1,162,008
|
|
|
1,240,778
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
June 30, 2016
|
|
1,139,615
|
|
|
1,108,263
|
|
|
1,139,615
|
|
|
1,139,615
|
|
|
1,108,263
|
|
|
1,139,615
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
September 30, 2016
|
|
1,458,327
|
|
|
1,393,122
|
|
|
1,468,013
|
|
|
1,458,327
|
|
|
1,393,122
|
|
|
1,468,013
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
December 31, 2016
|
|
1,107,185
|
|
|
1,397,061
|
|
|
1,555,941
|
|
|
1,107,185
|
|
|
1,397,061
|
|
|
1,555,941
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1)
|
Collateralized borrowings under repurchase agreements include all securities and loan financing under repurchase agreements.
|
(2)
|
Other collateralized borrowings include borrowings under credit agreement and borrowings under credit and security agreement.
|
1)
|
New advances (including any existing advances that are extended during the Transition Period) will have maturity dates on or before February 19, 2021; and
|
2)
|
The FHLB will make new advances to Tuebor subject to a requirement that Tuebor’s total outstanding advances do not exceed 40% of Tuebor’s total assets. As of December 31, 2016, the Company is in compliance with this requirement.
|
|
|
Shares
|
|
Amount(1)
|
|||
|
|
|
|
|
|||
Authorizations remaining as of December 31, 2015
|
|
|
|
$
|
49,006
|
|
|
Additional authorizations
|
|
|
|
—
|
|
||
Repurchases paid
|
|
424,317
|
|
|
(4,653
|
)
|
|
Repurchases unsettled
|
|
|
|
—
|
|
||
Authorizations remaining as of December 31, 2016
|
|
|
|
$
|
44,353
|
|
|
|
|
Shares
|
|
Amount(1)
|
|||
|
|
|
|
|
|||
Authorizations remaining as of December 31, 2014
|
|
|
|
$
|
50,000
|
|
|
Additional authorizations
|
|
|
|
—
|
|
||
Repurchases paid
|
|
84,203
|
|
|
(994
|
)
|
|
Repurchases unsettled
|
|
|
|
—
|
|
||
Authorizations remaining as of December 31, 2015
|
|
|
|
$
|
49,006
|
|
|
Declaration Date
|
|
Dividend per Share
|
|
||
|
|
|
|
||
March 1, 2016
|
|
$
|
0.275
|
|
|
June 1, 2016
|
|
0.275
|
|
|
|
September 1, 2016
|
|
0.275
|
|
|
|
December 2, 2016
|
|
0.460
|
|
(1)
|
|
Total
|
|
$
|
1.285
|
|
|
|
|
|
|
||
March 12, 2015
|
|
$
|
0.250
|
|
|
June 8, 2015
|
|
0.250
|
|
|
|
September 1, 2015
|
|
0.275
|
|
|
|
December 1, 2015
|
|
1.450
|
|
(2)
|
|
Total
|
|
$
|
2.225
|
|
|
|
|
Contractual Obligations
|
||||||||||||||||||
|
Less than 1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
More than 5 Years
|
|
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Secured financings
|
$
|
1,437,030
|
|
(1)
|
$
|
814,239
|
|
|
$
|
185,042
|
|
|
$
|
915,409
|
|
|
$
|
3,351,720
|
|
Unsecured revolving credit facility
|
25,000
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
25,000
|
|
|||||
Senior unsecured notes
|
297,671
|
|
|
—
|
|
|
266,201
|
|
|
—
|
|
|
563,872
|
|
|||||
Interest payable(2)
|
71,105
|
|
|
91,962
|
|
|
89,507
|
|
|
63,325
|
|
|
315,899
|
|
|||||
Other funding obligations(3)
|
147,679
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,679
|
|
|||||
Payments pursuant to tax receivable agreement
|
168
|
|
|
336
|
|
|
336
|
|
|
1,680
|
|
|
2,520
|
|
|||||
Operating lease obligations
|
1,249
|
|
|
2,386
|
|
|
2,360
|
|
|
99
|
|
|
6,094
|
|
|||||
Total
|
$
|
1,979,902
|
|
|
$
|
908,923
|
|
|
$
|
543,446
|
|
|
$
|
980,513
|
|
|
$
|
4,412,784
|
|
|
•
|
Mortgage Loans Receivable Held for Investment
|
•
|
Real Estate Securities
|
•
|
Real Estate
|
•
|
Allocation of Purchase Price for Acquired Real Estate
|
•
|
Impairment of Property Held for Use
|
•
|
Investments in Unconsolidated Joint Ventures
|
•
|
Capitalization of Interest
|
•
|
Valuation of Financial Instruments
|
•
|
Derivative Instruments
|
•
|
Deferred Tax Asset and Amount Due Pursuant to Tax Receivable Agreement
|
•
|
Stock Based Compensation Plan
|
|
|
Year Ended December 31,
|
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Income (loss) before taxes
|
$
|
120,040
|
|
|
$
|
160,691
|
|
|
$
|
124,231
|
|
|
|
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures and operating partnership (GAAP) (1)
|
109
|
|
|
(1,568
|
)
|
|
370
|
|
|
||||
Our share of real estate depreciation, amortization and gain adjustments (2)
|
33,828
|
|
|
28,704
|
|
|
21,997
|
|
|
||||
Adjustments for unrecognized derivative results (3)
|
(11,105
|
)
|
|
(10,213
|
)
|
|
51,308
|
|
|
||||
Unrealized (gain) loss on Agency IO securities
|
56
|
|
|
1,249
|
|
|
(2,144
|
)
|
|
||||
Premium (discount) on mortgage loan financing, net of amortization
|
(482
|
)
|
|
802
|
|
|
1,442
|
|
|
||||
Non-cash stock-based compensation
|
19,039
|
|
|
10,277
|
|
|
16,738
|
|
|
||||
One-time transactional adjustments
|
(3,272
|
)
|
(4)
|
1,509
|
|
(5)
|
5,380
|
|
(5)
|
||||
Core Earnings
|
$
|
158,213
|
|
|
$
|
191,451
|
|
|
$
|
219,322
|
|
|
|
(1)
|
Includes $29,036 of net income attributable to noncontrolling interest in consolidated joint ventures which are included in net (income) loss attributable to noncontrolling interest in operating partnership on the combined consolidated statements of income for the year ended December 31, 2016.
|
•
|
Core Earnings does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations and is not necessarily indicative of cash necessary to fund cash needs; and
|
•
|
other companies in our industry may calculate Core Earnings differently than we do, limiting its usefulness as a comparative measure.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
Number of loans
|
104
|
|
|
210
|
|
|
165
|
|
||||
Face amount of loans sold into securitizations
|
$
|
1,327,856
|
|
(1)
|
$
|
2,584,939
|
|
|
$
|
3,493,041
|
|
|
Number of securitizations
|
6
|
|
|
10
|
|
|
10
|
|
||||
|
|
|
|
|
|
|
||||||
Income from sales of securitized loans, net (2)
|
$
|
23,098
|
|
|
$
|
71,066
|
|
|
$
|
145,075
|
|
|
Hedge gain/(loss) related to loans securitized (3)
|
15,271
|
|
|
(6,475
|
)
|
|
(19,984
|
)
|
||||
Income from sales of securitized loans, net of hedging
|
$
|
38,369
|
|
|
$
|
64,591
|
|
|
$
|
125,091
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
Income from sales of loans (non-securitized), net
|
$
|
2,911
|
|
|
$
|
—
|
|
|
$
|
200
|
|
|
Income from sales of securitized loans, net
|
23,098
|
|
|
71,066
|
|
|
145,075
|
|
||||
Income from sales of loans, net
|
$
|
26,009
|
|
|
$
|
71,066
|
|
|
$
|
145,275
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
Hedge gain/(loss) related to lending and securities positions
|
$
|
(15,971
|
)
|
|
$
|
(32,462
|
)
|
|
$
|
(74,814
|
)
|
|
Hedge gain/(loss) related to loans (non-securitized)
|
(709
|
)
|
|
—
|
|
|
—
|
|
||||
Hedge gain/(loss) related to loans securitized
|
15,271
|
|
|
(6,475
|
)
|
|
(19,984
|
)
|
||||
Net results from derivative transactions
|
$
|
(1,409
|
)
|
|
$
|
(38,937
|
)
|
|
$
|
(94,798
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
Interest expense
|
$
|
(120,827
|
)
|
|
$
|
(113,303
|
)
|
|
$
|
(77,574
|
)
|
|
Net interest expense component of hedging activities (1)
|
(29,870
|
)
|
|
(26,820
|
)
|
|
(18,062
|
)
|
||||
Cost of funds
|
$
|
(150,697
|
)
|
|
$
|
(140,123
|
)
|
|
$
|
(95,636
|
)
|
|
|
|
|
|
|
|
|
||||||
Interest income
|
$
|
236,372
|
|
|
$
|
241,539
|
|
|
$
|
187,325
|
|
|
Cost of funds
|
(150,697
|
)
|
|
(140,123
|
)
|
|
(95,636
|
)
|
||||
Interest income, net of cost of funds
|
$
|
85,675
|
|
|
$
|
101,416
|
|
|
$
|
91,689
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
(1)
|
Net result from derivative transactions
|
$
|
(1,409
|
)
|
|
$
|
(38,937
|
)
|
|
$
|
(94,798
|
)
|
|
Plus: Hedging realized result
|
(17,356
|
)
|
|
22,330
|
|
|
25,428
|
|
|||
|
Plus: Hedging unrecognized result
|
(11,105
|
)
|
|
(10,213
|
)
|
|
51,308
|
|
|||
|
Net interest expense component of hedging activities
|
$
|
(29,870
|
)
|
|
$
|
(26,820
|
)
|
|
$
|
(18,062
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
Net interest income after provision for loan losses
|
$
|
115,245
|
|
|
$
|
127,636
|
|
|
$
|
109,151
|
|
|
Total other income (expense)
|
163,312
|
|
|
201,221
|
|
|
189,166
|
|
||||
Net Revenues
|
$
|
278,557
|
|
|
$
|
328,857
|
|
|
$
|
298,317
|
|
|
Projected change
in net income(1)
|
|
Projected change
in portfolio
value
|
||||
|
|
|
|
||||
Change in interest rate:
|
|
|
|
|
|
||
Decrease by 1.00%
|
$
|
(2,406
|
)
|
|
$
|
42,688
|
|
Increase by 1.00%
|
6,701
|
|
|
(42,047
|
)
|
|
(1)
|
Subject to limits for floors on our floating rate investments and indebtedness.
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
|
|
|
||||
Assets
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
44,615
|
|
|
$
|
108,959
|
|
Cash collateral held by broker
|
19,402
|
|
|
30,811
|
|
||
Mortgage loan receivables held for investment, net, at amortized cost
|
1,996,095
|
|
|
1,738,645
|
|
||
Mortgage loan receivables held for sale
|
357,882
|
|
|
571,764
|
|
||
Real estate securities, available-for-sale
|
2,100,947
|
|
|
2,407,217
|
|
||
Real estate and related lease intangibles, net
|
822,338
|
|
|
834,779
|
|
||
Investments in unconsolidated joint ventures
|
34,025
|
|
|
33,797
|
|
||
FHLB stock
|
77,915
|
|
|
77,915
|
|
||
Derivative instruments
|
5,018
|
|
|
2,821
|
|
||
Due from brokers
|
10
|
|
|
—
|
|
||
Accrued interest receivable
|
24,439
|
|
|
22,776
|
|
||
Other assets
|
95,651
|
|
|
65,728
|
|
||
Total assets
|
$
|
5,578,337
|
|
|
$
|
5,895,212
|
|
Liabilities and Equity
|
|
|
|
|
|
||
Liabilities
|
|
|
|
|
|
||
Debt obligations, net
|
$
|
3,942,138
|
|
|
$
|
4,274,723
|
|
Due to brokers
|
394
|
|
|
—
|
|
||
Derivative instruments
|
3,446
|
|
|
5,504
|
|
||
Amount payable pursuant to tax receivable agreement
|
2,520
|
|
|
1,910
|
|
||
Dividends payable
|
24,682
|
|
|
17,456
|
|
||
Accrued expenses
|
66,597
|
|
|
78,142
|
|
||
Other liabilities
|
29,006
|
|
|
26,069
|
|
||
Total liabilities
|
4,068,783
|
|
|
4,403,804
|
|
||
Commitments and contingencies (Note 17)
|
—
|
|
|
—
|
|
||
Equity
|
|
|
|
|
|
||
Class A common stock, par value $0.001 per share, 600,000,000 shares authorized; 72,681,218 and 55,758,710 shares issued and 71,586,170 and 55,209,849 shares outstanding
|
72
|
|
|
55
|
|
||
Class B common stock, par value $0.001 per share, 100,000,000 shares authorized; 38,002,344 and 44,055,987 shares issued and outstanding
|
38
|
|
|
44
|
|
||
Additional paid-in capital
|
992,307
|
|
|
776,866
|
|
||
Treasury stock, 1,095,048 and 548,861 shares, at cost
|
(11,244
|
)
|
|
(5,812
|
)
|
||
Retained Earnings/(Dividends in Excess of Earnings)
|
(11,148
|
)
|
|
60,618
|
|
||
Accumulated other comprehensive income (loss)
|
1,365
|
|
|
(3,556
|
)
|
||
Total shareholders’ equity
|
971,390
|
|
|
828,215
|
|
||
Noncontrolling interest in operating partnership
|
533,246
|
|
|
657,380
|
|
||
Noncontrolling interest in consolidated joint ventures
|
4,918
|
|
|
5,813
|
|
||
Total equity
|
1,509,554
|
|
|
1,491,408
|
|
||
|
|
|
|
||||
Total liabilities and equity
|
$
|
5,578,337
|
|
|
$
|
5,895,212
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
Net interest income
|
|
|
|
|
|
|
|
||||
Interest income
|
$
|
236,372
|
|
|
$
|
241,539
|
|
|
187,325
|
|
|
Interest expense
|
120,827
|
|
|
113,303
|
|
|
77,574
|
|
|||
Net interest income
|
115,545
|
|
|
128,236
|
|
|
109,751
|
|
|||
Provision for loan losses
|
300
|
|
|
600
|
|
|
600
|
|
|||
Net interest income after provision for loan losses
|
115,245
|
|
|
127,636
|
|
|
109,151
|
|
|||
|
|
|
|
|
|
||||||
Other income
|
|
|
|
|
|
|
|
|
|||
Operating lease income
|
77,277
|
|
|
80,465
|
|
|
56,649
|
|
|||
Tenant recoveries
|
5,958
|
|
|
9,907
|
|
|
9,183
|
|
|||
Sale of loans, net
|
26,009
|
|
|
71,066
|
|
|
145,275
|
|
|||
Realized gain (loss) on securities
|
7,724
|
|
|
24,007
|
|
|
26,977
|
|
|||
Unrealized gain (loss) on Agency interest-only securities
|
(56
|
)
|
|
(1,249
|
)
|
|
2,144
|
|
|||
Realized gain on sale of real estate, net
|
20,636
|
|
|
40,386
|
|
|
29,760
|
|
|||
Fee and other income
|
21,365
|
|
|
15,205
|
|
|
11,704
|
|
|||
Net result from derivative transactions
|
(1,409
|
)
|
|
(38,937
|
)
|
|
(94,798
|
)
|
|||
Earnings (loss) from investment in unconsolidated joint ventures
|
426
|
|
|
371
|
|
|
1,990
|
|
|||
Gain on assignment of mortgage loan financing
|
—
|
|
|
—
|
|
|
432
|
|
|||
Gain (loss) on extinguishment of debt
|
5,382
|
|
|
—
|
|
|
(150
|
)
|
|||
Total other income
|
163,312
|
|
|
201,221
|
|
|
189,166
|
|
|||
Costs and expenses
|
|
|
|
|
|
|
|
|
|||
Salaries and employee benefits
|
64,270
|
|
|
61,612
|
|
|
82,144
|
|
|||
Operating expenses
|
20,552
|
|
|
25,103
|
|
|
25,398
|
|
|||
Real estate operating expenses
|
29,953
|
|
|
35,886
|
|
|
32,670
|
|
|||
Real estate acquisition costs
|
592
|
|
|
1,983
|
|
|
2,404
|
|
|||
Fee expense
|
3,703
|
|
|
4,521
|
|
|
3,023
|
|
|||
Depreciation and amortization
|
39,447
|
|
|
39,061
|
|
|
28,447
|
|
|||
Total costs and expenses
|
158,517
|
|
|
168,166
|
|
|
174,086
|
|
|||
Income (loss) before taxes
|
120,040
|
|
|
160,691
|
|
|
124,231
|
|
|||
Income tax expense (benefit)
|
6,320
|
|
|
14,557
|
|
|
26,605
|
|
|||
Net income (loss)
|
113,720
|
|
|
146,134
|
|
|
97,626
|
|
|||
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures
|
138
|
|
|
(1,568
|
)
|
|
370
|
|
|||
Pre-IPO net loss attributable to predecessor unitholders
|
—
|
|
|
—
|
|
|
12,628
|
|
|||
Net (income) loss attributable to noncontrolling interest in operating partnership
|
(47,131
|
)
|
|
(70,745
|
)
|
|
(66,437
|
)
|
|||
Net income (loss) attributable to Class A common shareholders
|
$
|
66,727
|
|
|
$
|
73,821
|
|
|
$
|
44,187
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
Earnings per share:
|
|
|
|
|
|
|
|
||||
Basic
|
$
|
1.08
|
|
|
$
|
1.43
|
|
|
$
|
0.90
|
|
Diluted
|
$
|
1.06
|
|
|
$
|
1.42
|
|
|
$
|
0.86
|
|
|
|
|
|
|
|
||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
||||
Basic
|
61,998,089
|
|
|
51,702,188
|
|
|
49,296,417
|
|
|||
Diluted
|
107,638,788
|
|
|
51,870,808
|
|
|
97,583,310
|
|
|||
|
|
|
|
|
|
||||||
Dividends per share of Class A common stock (Note 11)
|
$
|
1.285
|
|
|
$
|
2.225
|
|
|
$
|
—
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
113,720
|
|
|
$
|
146,134
|
|
|
$
|
97,626
|
|
|
|
|
|
|
|
||||||
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|||
Unrealized gain (loss) on securities, net of tax:
|
|
|
|
|
|
|
|
|
|||
Unrealized gain (loss) on real estate securities, available for sale (1)
|
20,947
|
|
|
(11,403
|
)
|
|
43,179
|
|
|||
Reclassification adjustment for (gains) included in net income (2)
|
(12,428
|
)
|
|
(25,142
|
)
|
|
(25,163
|
)
|
|||
|
|
|
|
|
|
||||||
Total other comprehensive income (loss)
|
8,519
|
|
|
(36,545
|
)
|
|
18,016
|
|
|||
|
|
|
|
|
|
||||||
Comprehensive income
|
122,239
|
|
|
109,589
|
|
|
115,642
|
|
|||
Comprehensive (income) loss attributable to noncontrolling interest in consolidated joint ventures
|
138
|
|
|
(1,568
|
)
|
|
370
|
|
|||
Comprehensive income of combined Class A common shareholders and Operating Partnership unitholders
|
$
|
122,377
|
|
|
$
|
108,021
|
|
|
$
|
116,012
|
|
Comprehensive (income) attributable to predecessor unitholders
|
—
|
|
|
—
|
|
|
(4,380
|
)
|
|||
Comprehensive (income) attributable to noncontrolling interest in operating partnership
|
(52,230
|
)
|
|
(54,247
|
)
|
|
(66,957
|
)
|
|||
Comprehensive income attributable to Class A common shareholders
|
$
|
70,147
|
|
|
$
|
53,774
|
|
|
$
|
44,675
|
|
|
(1)
|
Amounts are net of provision for (benefit from) income taxes of $0.5 million and $5.8 million for the years ended December 31, 2015 and 2014, respectively and none for the year ended December 31, 2016.
|
(2)
|
Amounts are net of (provision for) benefit from income taxes of $(0.5) million and $5.8 million for the years ended December 31, 2015 and 2014, respectively and none for the year ended December 31, 2016.
|
|
Shareholders’ Equity
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Class A Common Stock
|
|
Class B Common Stock
|
|
Additional Paid-
in-Capital |
|
Treasury Stock
|
|
Retained Earnings/(Dividends in Excess of Earnings)
|
|
Accumulated
Other Comprehensive Income (Loss) |
|
Noncontrolling Interests
|
|
Total Shareholders’
Equity/Partners Capital |
||||||||||||||||||||||||||
Shares
|
|
Par
|
|
Shares
|
|
Par
|
|
|
|
|
|
Operating
Partnership |
|
Consolidated
Joint Ventures |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance, December 31, 2015
|
55,210
|
|
|
$
|
55
|
|
|
44,056
|
|
|
$
|
44
|
|
|
$
|
776,866
|
|
|
$
|
(5,812
|
)
|
|
$
|
60,618
|
|
|
$
|
(3,556
|
)
|
|
$
|
657,380
|
|
|
$
|
5,813
|
|
|
$
|
1,491,408
|
|
Contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
—
|
|
|
250
|
|
|||||||||
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39,805
|
)
|
|
(757
|
)
|
|
(40,562
|
)
|
|||||||||
Equity based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,124
|
|
|
—
|
|
|
17,640
|
|
|||||||||
Grants of restricted stock
|
794
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Purchase of treasury stock
|
(424
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,652
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,652
|
)
|
|||||||||
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units
|
(73
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(780
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(786
|
)
|
|||||||||
Forfeitures
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(74,393
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(74,393
|
)
|
|||||||||
Stock dividends
|
5,606
|
|
|
6
|
|
|
4,469
|
|
|
4
|
|
|
64,090
|
|
|
—
|
|
|
(64,100
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Exchange of noncontrolling interest for common stock
|
10,521
|
|
|
10
|
|
|
(10,521
|
)
|
|
(10
|
)
|
|
144,629
|
|
|
—
|
|
|
—
|
|
|
1,202
|
|
|
(145,831
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Adjustment for deferred taxes/tax receivable agreement as a result of the exchange of Class B shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,590
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,590
|
)
|
|||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66,727
|
|
|
—
|
|
|
47,131
|
|
|
(138
|
)
|
|
113,720
|
|
|||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,420
|
|
|
5,099
|
|
|
—
|
|
|
8,519
|
|
|||||||||
Rebalancing of ownership percentage between Company and Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,797
|
|
|
—
|
|
|
—
|
|
|
299
|
|
|
(8,096
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Balance, December 31, 2016
|
71,586
|
|
|
$
|
72
|
|
|
38,003
|
|
|
$
|
38
|
|
|
$
|
992,307
|
|
|
$
|
(11,244
|
)
|
|
$
|
(11,148
|
)
|
|
$
|
1,365
|
|
|
$
|
533,246
|
|
|
$
|
4,918
|
|
|
$
|
1,509,554
|
|
|
Shareholders’ Equity
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Class A Common Stock
|
|
Class B Common Stock
|
|
Additional Paid-
in-Capital |
|
Treasury Stock
|
|
Retained
Earnings |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Noncontrolling Interests
|
|
Total Shareholders’
Equity/Partners Capital |
||||||||||||||||||||||||||
Shares
|
|
Par
|
|
Shares
|
|
Par
|
|
|
|
|
|
Operating
Partnership |
|
Consolidated
Joint Ventures |
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance, December 31, 2014
|
51,432
|
|
|
$
|
51
|
|
|
47,647
|
|
|
$
|
—
|
|
|
$
|
725,538
|
|
|
$
|
—
|
|
|
$
|
44,187
|
|
|
$
|
15,656
|
|
|
$
|
711,674
|
|
|
$
|
8,101
|
|
|
$
|
1,505,207
|
|
Contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74
|
|
|
74
|
|
|||||||||
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(68,673
|
)
|
|
(3,930
|
)
|
|
(72,603
|
)
|
|||||||||
Amendment of the par value of the Class B shares from no par value per share to $0.001 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
47
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Equity based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
417
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,371
|
|
|
—
|
|
|
13,788
|
|
|||||||||
Grants of restricted stock
|
700
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Purchase of treasury stock
|
(84
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(994
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(994
|
)
|
|||||||||
Re-issuance of treasury stock
|
26
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units
|
(262
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(4,818
|
)
|
|
—
|
|
|
—
|
|
|
(79
|
)
|
|
—
|
|
|
(4,897
|
)
|
|||||||||
Forfeitures
|
(188
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(57,390
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(57,390
|
)
|
|||||||||
Exchange of noncontrolling interest for common stock
|
3,586
|
|
|
3
|
|
|
(3,586
|
)
|
|
(3
|
)
|
|
53,011
|
|
|
—
|
|
|
—
|
|
|
645
|
|
|
(53,656
|
)
|
|
—
|
|
|
—
|
|
|||||||||
Adjustment for deferred taxes/tax receivable agreement as a result of the exchange of Class B shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,366
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,366
|
)
|
|||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73,821
|
|
|
—
|
|
|
70,745
|
|
|
1,568
|
|
|
146,134
|
|
|||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,046
|
)
|
|
(16,499
|
)
|
|
—
|
|
|
(36,545
|
)
|
|||||||||
Rebalancing of ownership percentage between Company and Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(733
|
)
|
|
—
|
|
|
—
|
|
|
189
|
|
|
544
|
|
|
—
|
|
|
—
|
|
|||||||||
Balance, December 31, 2015
|
55,210
|
|
|
$
|
55
|
|
|
44,056
|
|
|
$
|
44
|
|
|
$
|
776,866
|
|
|
$
|
(5,812
|
)
|
|
$
|
60,618
|
|
|
$
|
(3,556
|
)
|
|
$
|
657,380
|
|
|
$
|
5,813
|
|
|
$
|
1,491,408
|
|
|
Predecessor’s Partners’ Capital
|
|
Shareholders’ Equity
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Series A
Preferred Units |
|
Series B
Preferred Units |
|
Common
Units |
|
LP Units
|
|
Class A Common Stock
|
|
Class B Common Stock
|
|
Additional Paid-
in-Capital |
|
Retained
Earnings |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Noncontrolling Interests
|
|
Total Shareholders’
Equity/Partners Capital |
||||||||||||||||||||||||||||||||
|
|
|
|
Shares
|
|
Par
|
|
Shares
|
|
Par
|
|
|
|
|
Operating
Partnership |
|
Consolidated
Joint Ventures |
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance, December 31, 2013
|
$
|
825,985
|
|
|
$
|
290,847
|
|
|
$
|
59,565
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,837
|
|
|
$
|
1,185,234
|
|
Contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,841
|
|
|
1,841
|
|
||||||||||||
Distributions
|
—
|
|
|
(369
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47,926
|
)
|
|
(2,207
|
)
|
|
(50,502
|
)
|
||||||||||||
Equity based compensation
|
—
|
|
|
290
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
332
|
|
|
—
|
|
|
—
|
|
|
13,829
|
|
|
—
|
|
|
14,451
|
|
||||||||||||
Issuance of common stock (IPO)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,925
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
259,021
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
259,037
|
|
||||||||||||
Shares acquired to satisfy minimum required federal and state tax withholding on vesting restricted stock and units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(125
|
)
|
||||||||||||
Forfeitures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||||
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,523
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,523
|
)
|
||||||||||||
Reorganization transactions
|
(828,577
|
)
|
|
(291,680
|
)
|
|
(60,441
|
)
|
|
1,180,698
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||||
Exchange of capital for common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(483,602
|
)
|
|
33,673
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
468,694
|
|
|
—
|
|
|
14,874
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||||
Exchange of predecessor LP Units for common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(697,096
|
)
|
|
—
|
|
|
—
|
|
|
48,537
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
697,096
|
|
|
—
|
|
|
—
|
|
||||||||||||
Exchange of noncontrolling interest for common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
874
|
|
|
1
|
|
|
(874
|
)
|
|
—
|
|
|
12,502
|
|
|
—
|
|
|
324
|
|
|
(12,827
|
)
|
|
—
|
|
|
—
|
|
||||||||||||
Adjustment to tax receivable agreement as a result of the exchange of Class B shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
152
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
152
|
|
||||||||||||
Net income (loss)
|
(7,471
|
)
|
|
(2,631
|
)
|
|
(2,526
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,187
|
|
|
—
|
|
|
66,437
|
|
|
(370
|
)
|
|
97,626
|
|
||||||||||||
Other comprehensive income (loss)
|
10,063
|
|
|
3,543
|
|
|
3,402
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
488
|
|
|
520
|
|
|
—
|
|
|
18,016
|
|
||||||||||||
Rebalancing of ownership percentage between Company and Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,360
|
|
|
—
|
|
|
(30
|
)
|
|
(5,330
|
)
|
|
—
|
|
|
—
|
|
||||||||||||
Balance, December 31, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
51,432
|
|
|
$
|
51
|
|
|
47,647
|
|
|
$
|
—
|
|
|
$
|
725,538
|
|
|
$
|
44,187
|
|
|
$
|
15,656
|
|
|
$
|
711,674
|
|
|
$
|
8,101
|
|
|
$
|
1,505,207
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
||||
Net income (loss)
|
$
|
113,720
|
|
|
$
|
146,134
|
|
|
$
|
97,626
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|||||
(Gain) loss on extinguishment of debt
|
(5,382
|
)
|
|
—
|
|
|
150
|
|
|||
Depreciation and amortization
|
39,447
|
|
|
39,061
|
|
|
28,447
|
|
|||
Unrealized (gain) loss on derivative instruments
|
(4,224
|
)
|
|
(10,182
|
)
|
|
14,378
|
|
|||
Unrealized (gain) loss on Agency interest-only securities
|
56
|
|
|
1,249
|
|
|
(2,144
|
)
|
|||
Unrealized (gain) loss on investment in mutual fund
|
14
|
|
|
—
|
|
|
—
|
|
|||
Provision for loan losses
|
300
|
|
|
600
|
|
|
600
|
|
|||
Amortization of equity based compensation
|
17,640
|
|
|
13,788
|
|
|
14,451
|
|
|||
Amortization of deferred financing costs included in interest expense
|
7,459
|
|
|
5,757
|
|
|
5,802
|
|
|||
Amortization of premium on mortgage loan financing
|
(894
|
)
|
|
(902
|
)
|
|
(629
|
)
|
|||
Amortization of above- and below-market lease intangibles
|
(108
|
)
|
|
(249
|
)
|
|
652
|
|
|||
Amortization of premium/(accretion) of discount and other fees on loans
|
(8,941
|
)
|
|
(12,241
|
)
|
|
(6,918
|
)
|
|||
Amortization of premium/(accretion) of discount and other fees on securities
|
76,475
|
|
|
87,906
|
|
|
91,306
|
|
|||
Realized gain on sale of mortgage loan receivables held for sale
|
(26,009
|
)
|
|
(71,066
|
)
|
|
(145,275
|
)
|
|||
Realized gain on disposition of loan
|
—
|
|
|
(820
|
)
|
|
—
|
|
|||
Realized (gain) loss on real estate securities
|
(7,724
|
)
|
|
(24,007
|
)
|
|
(26,977
|
)
|
|||
Realized gain on sale of real estate, net
|
(20,636
|
)
|
|
(40,386
|
)
|
|
(29,760
|
)
|
|||
Realized gain on assignment of mortgage loan financing
|
—
|
|
|
—
|
|
|
(432
|
)
|
|||
Realized gain on sale of derivative instruments
|
24
|
|
|
—
|
|
|
—
|
|
|||
Origination of mortgage loan receivables held for sale
|
(1,128,651
|
)
|
|
(2,594,141
|
)
|
|
(3,345,372
|
)
|
|||
Purchases of mortgage loan receivables held for sale
|
(73,421
|
)
|
|
—
|
|
|
—
|
|
|||
Repayment of mortgage loan receivables held for sale
|
1,768
|
|
|
2,308
|
|
|
1,293
|
|
|||
Proceeds from sales of mortgage loan receivables held for sale
|
1,440,195
|
|
|
2,509,090
|
|
|
3,523,689
|
|
|||
Income from investments in unconsolidated joint ventures in excess of distributions received
|
(426
|
)
|
|
(371
|
)
|
|
(1,990
|
)
|
|||
Distributions from operations of investment in unconsolidated joint ventures
|
1,017
|
|
|
294
|
|
|
1,957
|
|
|||
Deferred tax asset
|
1,868
|
|
|
2,900
|
|
|
(7,175
|
)
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
||||
Accrued interest receivable
|
(1,662
|
)
|
|
621
|
|
|
(9,687
|
)
|
|||
Other assets
|
(3,673
|
)
|
|
(1,770
|
)
|
|
(17,446
|
)
|
|||
Accrued expenses and other liabilities
|
(9,085
|
)
|
|
(12,985
|
)
|
|
22,126
|
|
|||
Net cash provided by (used in) operating activities
|
409,147
|
|
|
40,588
|
|
|
208,672
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|||
Reduction (addition) of cash collateral held by broker for derivatives
|
7,616
|
|
|
16,918
|
|
|
(13,864
|
)
|
|||
Purchase of derivative instruments
|
(73
|
)
|
|
—
|
|
|
(7
|
)
|
|||
Sale of derivative instruments
|
39
|
|
|
—
|
|
|
—
|
|
|||
Purchases of real estate securities
|
(977,062
|
)
|
|
(725,888
|
)
|
|
(2,157,391
|
)
|
|||
Repayment of real estate securities
|
684,143
|
|
|
186,902
|
|
|
186,310
|
|
|||
Proceeds from sales of real estate securities
|
539,295
|
|
|
845,648
|
|
|
768,590
|
|
|||
Purchase of FHLB stock
|
—
|
|
|
(7,984
|
)
|
|
(22,890
|
)
|
|||
Sale of FHLB stock
|
—
|
|
|
2,409
|
|
|
—
|
|
|||
Origination of mortgage loan receivables held for investment
|
(919,023
|
)
|
|
(963,023
|
)
|
|
(1,201,968
|
)
|
|||
Repayment of mortgage loan receivables held for investment
|
649,914
|
|
|
752,452
|
|
|
214,511
|
|
|||
Reduction (addition) of cash collateral held by broker
|
3,793
|
|
|
(5,291
|
)
|
|
(53
|
)
|
|||
Addition (reduction) of deposits received for loan originations
|
960
|
|
|
(2,368
|
)
|
|
(91
|
)
|
|||
Escrow cash and title deposits included in other assets
|
(4,014
|
)
|
|
5,375
|
|
|
(9,621
|
)
|
|||
Capital contributions to investment in unconsolidated joint ventures
|
—
|
|
|
(31,085
|
)
|
|
—
|
|
|||
Distributions received from investments in unconsolidated joint ventures in excess of income
|
48
|
|
|
3,747
|
|
|
3,255
|
|
|||
Capitalization of interest on investment in unconsolidated joint ventures
|
(867
|
)
|
|
(341
|
)
|
|
—
|
|
|||
Capital contributions to investment in mutual fund
|
(10,001
|
)
|
|
—
|
|
|
—
|
|
|||
Purchases of real estate
|
(62,495
|
)
|
|
(197,501
|
)
|
|
(254,497
|
)
|
|||
Capital improvements of real estate
|
(10,640
|
)
|
|
(8,375
|
)
|
|
(5,192
|
)
|
|||
Proceeds from sale of real estate
|
72,953
|
|
(1)
|
98,558
|
|
|
123,444
|
|
|||
Net cash provided by (used in) investing activities
|
(25,414
|
)
|
|
(29,847
|
)
|
|
(2,369,464
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
Deferred financing costs paid
|
(5,927
|
)
|
|
(2,330
|
)
|
|
(9,863
|
)
|
|||
Proceeds from borrowings under debt obligations
|
12,359,830
|
|
|
16,280,023
|
|
|
16,885,636
|
|
|||
Repayment of borrowings under debt obligations
|
(12,689,064
|
)
|
|
(16,137,339
|
)
|
|
(14,907,233
|
)
|
|||
Cash dividends paid to Class A common shareholders
|
(67,166
|
)
|
|
(39,934
|
)
|
|
—
|
|
|||
Partners’ capital distributions
|
—
|
|
|
—
|
|
|
(369
|
)
|
|||
Capital contributed by noncontrolling interests in operating partnership
|
250
|
|
|
—
|
|
|
—
|
|
|||
Capital distributed to noncontrolling interests in operating partnership
|
(39,805
|
)
|
|
(68,673
|
)
|
|
(47,926
|
)
|
|||
Capital contributed by noncontrolling interests in consolidated joint ventures
|
—
|
|
|
74
|
|
|
1,841
|
|
|||
Capital distributed to noncontrolling interests in consolidated joint ventures
|
(757
|
)
|
|
(3,930
|
)
|
|
(2,207
|
)
|
|||
Payment of liability assumed in exchange for shares for the minimum withholding taxes on vesting restricted stock
|
(786
|
)
|
|
(4,897
|
)
|
|
(125
|
)
|
|||
Purchase of treasury stock
|
(4,652
|
)
|
|
(994
|
)
|
|
—
|
|
|||
Issuance of common stock
|
—
|
|
|
—
|
|
|
259,037
|
|
|||
Common stock offering costs
|
—
|
|
|
—
|
|
|
(20,523
|
)
|
|||
Net cash provided by (used in) financing activities
|
(448,077
|
)
|
|
22,000
|
|
|
2,158,268
|
|
|||
Net increase (decrease) in cash
|
(64,344
|
)
|
|
32,741
|
|
|
(2,524
|
)
|
|||
Cash and cash equivalents at beginning of period
|
108,959
|
|
|
76,218
|
|
|
78,742
|
|
|||
Cash and cash equivalents at end of period
|
$
|
44,615
|
|
|
$
|
108,959
|
|
|
$
|
76,218
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Supplemental information:
|
|
|
|
|
|
|
|
|
|||
Cash paid for interest, net of amounts capitalized
|
$
|
115,246
|
|
|
$
|
107,362
|
|
|
$
|
63,171
|
|
Cash paid for income taxes
|
8,775
|
|
|
7,306
|
|
|
45,981
|
|
|||
|
|
|
|
|
|
||||||
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|||
Securities and derivatives purchased, not settled
|
(394
|
)
|
|
—
|
|
|
—
|
|
|||
Securities sold, not settled
|
—
|
|
|
4
|
|
|
3
|
|
|||
Origination of mortgage loans receivable held for investment
|
50,378
|
|
|
—
|
|
|
—
|
|
|||
Repayment of mortgage loans receivable held for investment
|
(70,678
|
)
|
|
—
|
|
|
—
|
|
|||
Settlement of mortgage loan receivable held for investment by real estate
|
—
|
|
|
4,620
|
|
|
—
|
|
|||
Like-kind exchange of real estate:
|
|
|
|
|
|
||||||
Acquisitions
|
—
|
|
|
15,249
|
|
|
—
|
|
|||
Dispositions
|
—
|
|
|
(62,093
|
)
|
|
—
|
|
|||
Receivable from qualified intermediary - other assets
|
—
|
|
|
6,483
|
|
|
—
|
|
|||
Real estate acquired in settlement of mortgage loan receivable held for investment
|
—
|
|
|
6,700
|
|
|
—
|
|
|||
Net settlement of sale of real estate, subject to debt - real estate
|
—
|
|
|
(11,310
|
)
|
|
—
|
|
|||
Net settlement of sale of real estate, subject to debt - debt obligations
|
—
|
|
|
51,060
|
|
|
—
|
|
|||
Exchange of noncontrolling interest for common stock
|
145,841
|
|
|
53,659
|
|
|
—
|
|
|||
Change in deferred tax asset related to exchanges of noncontrolling interest for common stock
|
980
|
|
|
(320
|
)
|
|
1,014
|
|
|||
Dividends declared, not paid
|
23,364
|
|
|
17,456
|
|
|
—
|
|
|||
Stock dividends
|
64,100
|
|
|
—
|
|
|
—
|
|
•
|
Ladder Capital Corp became the general partner of LCFH and, through LCFH and its subsidiaries, operates the Ladder Capital business. Accordingly, Ladder Capital Corp had a 51.0% economic interest in LCFH (which has since increased), and Ladder Capital Corp has a majority voting interest and controls the management of LCFH;
|
•
|
50,597,205 shares of Ladder Capital Corp’s Class A common stock were outstanding (comprised of 15,237,500 shares issued to the investors in the IPO, 33,672,192 shares issued to the Exchanging Existing Owners and 1,687,513 shares issued to certain directors, officers, and employees in connection with the IPO), and 48,537,414 shares of Ladder Capital Corp’s Class B common stock were outstanding. Class B common stock has no economic interest but rather voting interest in the Company. At the time of the IPO, 99,134,619 LP Units of LCFH were outstanding, of which 50,597,205 LP Units were held by Ladder Capital Corp and its subsidiaries and 48,537,414 units were held by the Continuing LCFH Limited Partners; and
|
•
|
LP Units became exchangeable on a one-for-one basis for shares of Ladder Capital Corp Class A common stock. In connection with an exchange, a corresponding number of shares of Ladder Capital Corp Class B common stock were required to be provided and canceled. LP units and Ladder Capital Corp Class B common stock could not be legally separated. However, the exchange of LP Units for shares of Ladder Capital Corp Class A common stock would not affect the exchanging owners’ voting power since the votes represented by the canceled shares of Ladder Capital Corp Class B common stock would be replaced with the votes represented by the shares of Class A common stock for which such LP Units were exchanged.
|
•
|
all assets and liabilities of LCFH were allocated on LCFH’s internal books and records to either Series REIT or Series TRS of LCFH;
|
•
|
the Company serves as general partner of LCFH and of Series REIT of LCFH;
|
•
|
LC TRS I LLC (“LC TRS I”), a Delaware limited liability company wholly-owned by Series REIT of LCFH, serves as the general partner of Series TRS of LCFH;
|
•
|
each outstanding LP Unit was exchanged for one Series REIT limited partnership unit (“Series REIT LP Unit”), which is entitled to receive profits and losses derived from REIT assets and liabilities, and one Series TRS limited partnership unit (“Series TRS LP Unit”), which is entitled to receive profits and losses derived from TRS assets and liabilities (Series REIT LP Units and Series TRS LP Units are collectively referred to as “Series Units”);
|
•
|
as a result, Ladder Capital Corp owned, directly and indirectly, an aggregate of 51.9% of Series REIT of LCFH, and, through such ownership, the right to receive 51.9% of the profits and distributions of Series TRS;
|
•
|
the limited partners of LCFH owned the remaining 48.1% of each of Series REIT and Series TRS of LCFH;
|
•
|
Series REIT of LCFH, in turn, owns, directly or indirectly, 100% of the REIT series of each of its serialized subsidiaries as well as certain wholly-owned REIT subsidiaries;
|
•
|
Series TRS of LCFH owns, directly or indirectly, 100% of the TRS series of each of its serialized subsidiaries, as well as certain wholly-owned TRSs;
|
•
|
Series TRS LP Units are exchangeable for an equal number of shares (“TRS Shares”) of LC TRS I (a “TRS Exchange”);
|
•
|
in order to effect the exchange of Series Units for shares of Class A common stock of the Company on a one-for-one basis (the “Class A Exchange”), holders are required to surrender (i) one share of the Company’s Class B common stock, (ii) one Series REIT LP Unit, and (iii) either one Series TRS LP Unit or one TRS Share; and
|
•
|
Series REIT and Series TRS have separate boards, officers, books and records, bank accounts, and tax identification numbers.
|
•
|
valuation of real estate securities;
|
•
|
allocation of purchase price for acquired real estate;
|
•
|
impairment, and useful lives, of real estate;
|
•
|
useful lives of intangible assets;
|
•
|
valuation of derivative instruments;
|
•
|
valuation of deferred tax asset;
|
•
|
amounts payable pursuant to the Tax Receivable Agreement;
|
•
|
determination of effective yield for recognition of interest income;
|
•
|
adequacy of provision for loan losses;
|
•
|
determination of other than temporary impairment of real estate securities and investments in unconsolidated joint ventures;
|
•
|
certain estimates and assumptions used in the accrual of incentive compensation and calculation of the fair value of equity compensation issued to employees;
|
•
|
determination of the effective tax rate for income tax provision; and
|
•
|
certain estimates and assumptions used in the allocation of revenue and expenses for our segment reporting.
|
•
|
Quoted prices in active markets for similar instruments,
|
•
|
Quoted prices in less active or inactive markets for identical or similar instruments,
|
•
|
Other observable inputs (such as interest rates, yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates), and
|
•
|
Market corroborated inputs (derived principally from or corroborated by observable market data).
|
•
|
Valuations based on third party indications (broker quotes, counterparty quotes or pricing services) which were, in turn, based significantly on unobservable inputs or were otherwise not supportable as Level 2 valuations, and
|
•
|
Valuations based on internal models with significant unobservable inputs.
|
|
Outstanding
Face Amount
|
|
Carrying
Value
|
|
Weighted
Average
Yield (1)
|
|
Remaining
Maturity
(years)
|
|||||
|
|
|
|
|
|
|
|
|||||
Mortgage loan receivables held for investment, at amortized cost
|
$
|
2,011,309
|
|
|
$
|
2,000,095
|
|
|
7.17
|
%
|
|
1.66
|
Provision for loan losses
|
N/A
|
|
|
(4,000
|
)
|
|
|
|
|
|||
Total mortgage loan receivables held for investment, at amortized cost
|
2,011,309
|
|
|
1,996,095
|
|
|
|
|
|
|||
Mortgage loan receivables held for sale
|
360,518
|
|
|
357,882
|
|
|
4.20
|
%
|
|
4.55
|
||
Total
|
$
|
2,371,827
|
|
|
$
|
2,353,977
|
|
|
6.73
|
%
|
|
2.10
|
|
|
Outstanding
Face Amount
|
|
Carrying
Value
|
|
Weighted
Average
Yield (1)
|
|
Remaining
Maturity
(years)
|
|||||
|
|
|
|
|
|
|
|
|||||
Mortgage loan receivables held for investment, at amortized cost
|
$
|
1,749,556
|
|
|
$
|
1,742,345
|
|
|
7.56
|
%
|
|
1.38
|
Provision for loan losses
|
N/A
|
|
|
(3,700
|
)
|
|
|
|
|
|||
Total mortgage loan receivables held for investment, at amortized cost
|
1,749,556
|
|
|
1,738,645
|
|
|
|
|
|
|||
Mortgage loan receivables held for sale
|
571,638
|
|
|
571,764
|
|
|
4.56
|
%
|
|
6.20
|
||
Total
|
2,321,194
|
|
|
2,310,409
|
|
|
6.83
|
%
|
|
2.58
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||||||
|
Outstanding
Face Amount
|
|
Carrying
Value
|
|
Outstanding
Face Amount
|
|
Carrying
Value
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Mortgage loan receivables held for investment, at amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
||||
First mortgage loans
|
$
|
1,843,006
|
|
|
$
|
1,832,626
|
|
|
$
|
1,462,228
|
|
|
$
|
1,456,212
|
|
Mezzanine loans
|
168,303
|
|
|
167,469
|
|
|
287,328
|
|
|
286,133
|
|
||||
Total mortgage loan receivables held for investment, at amortized cost
|
2,011,309
|
|
|
2,000,095
|
|
|
1,749,556
|
|
|
1,742,345
|
|
||||
Mortgage loan receivables held for sale
|
|
|
|
|
|
|
|
|
|
|
|
||||
First mortgage loans
|
360,518
|
|
|
357,882
|
|
|
571,638
|
|
|
571,764
|
|
||||
Total mortgage loan receivables held for sale
|
360,518
|
|
|
357,882
|
|
|
571,638
|
|
|
571,764
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Provision for loan losses
|
N/A
|
|
|
(4,000
|
)
|
|
N/A
|
|
|
(3,700
|
)
|
||||
Total
|
$
|
2,371,827
|
|
|
$
|
2,353,977
|
|
|
$
|
2,321,194
|
|
|
$
|
2,310,409
|
|
|
Mortgage loan
receivables held
for investment, at
amortized cost (1)
|
|
Mortgage loan
receivables held
for sale
|
||||
|
|
|
|
||||
Balance, December 31, 2015
|
$
|
1,738,645
|
|
|
$
|
571,764
|
|
Origination of mortgage loan receivables
|
969,401
|
|
(2)
|
1,128,651
|
|
||
Purchases of mortgage loan receivables
|
—
|
|
|
73,421
|
|
||
Repayment of mortgage loan receivables
|
(720,592
|
)
|
(3)
|
(1,768
|
)
|
||
Proceeds from sales of mortgage loan receivables(4)
|
—
|
|
|
(1,440,195
|
)
|
||
Realized gain on sale of mortgage loan receivables
|
—
|
|
|
26,009
|
|
||
Accretion/amortization of discount, premium and other fees
|
8,941
|
|
|
—
|
|
||
Loan loss provision
|
(300
|
)
|
|
—
|
|
||
Balance, December 31, 2016
|
$
|
1,996,095
|
|
|
$
|
357,882
|
|
|
Mortgage loan
receivables held for investment, at amortized cost (1) |
|
Mortgage loan
receivables held
for sale
|
||||
|
|
|
|
||||
Balance, December 31, 2014
|
$
|
1,521,053
|
|
|
$
|
417,955
|
|
Origination of mortgage loan receivables
|
963,023
|
|
|
2,594,141
|
|
||
Repayment of mortgage loan receivables
|
(752,452
|
)
|
|
(2,308
|
)
|
||
Proceeds from sales of mortgage loan receivables
|
—
|
|
|
(2,509,090
|
)
|
||
Non-cash disposition of loan via foreclosure
|
(4,620
|
)
|
|
—
|
|
||
Realized gain on sale of mortgage loan receivables
|
—
|
|
|
71,066
|
|
||
Accretion/amortization of discount, premium and other fees
|
12,241
|
|
|
—
|
|
||
Loan loss provision
|
(600
|
)
|
|
—
|
|
||
Balance, December 31, 2015
|
$
|
1,738,645
|
|
|
$
|
571,764
|
|
|
Mortgage loan
receivables held for investment, at amortized cost (1) |
|
Mortgage loan
receivables held
for sale
|
||||
|
|
|
|
||||
Balance, December 31, 2013
|
$
|
539,078
|
|
|
$
|
440,490
|
|
Origination of mortgage loan receivables
|
1,201,968
|
|
|
3,345,372
|
|
||
Repayment of mortgage loan receivables
|
(214,511
|
)
|
|
(1,293
|
)
|
||
Proceeds from sales of mortgage loan receivables
|
—
|
|
|
(3,523,689
|
)
|
||
Realized gain on sale of mortgage loan receivables
|
—
|
|
|
145,275
|
|
||
Transfer between held for investment and held for sale
|
(11,800
|
)
|
|
11,800
|
|
||
Accretion/amortization of discount, premium and other fees
|
6,918
|
|
|
—
|
|
||
Loan loss provision
|
(600
|
)
|
|
—
|
|
||
Balance, December 31, 2014
|
$
|
1,521,053
|
|
|
$
|
417,955
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
Provision for loan losses at beginning of period
|
$
|
3,700
|
|
|
$
|
3,100
|
|
|
$
|
2,500
|
|
Provision for loan losses
|
300
|
|
|
600
|
|
|
600
|
|
|||
Provision for loan losses at end of period
|
$
|
4,000
|
|
|
$
|
3,700
|
|
|
$
|
3,100
|
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
|
|
Weighted Average
|
|||||||||||||||||||||
Asset Type
|
|
Outstanding
Face Amount
|
|
Amortized
Cost Basis
|
|
Gains
|
|
Losses
|
|
Carrying
Value
|
|
# of
Securities
|
|
Rating (1)
|
|
Coupon %
|
|
Yield %
|
|
Remaining
Duration
(years)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
CMBS(2)
|
|
$
|
1,676,680
|
|
|
$
|
1,698,616
|
|
|
$
|
10,880
|
|
|
$
|
(8,101
|
)
|
|
$
|
1,701,395
|
|
|
131
|
|
|
AAA
|
|
3.26
|
%
|
|
2.81
|
%
|
|
3.55
|
CMBS interest-only(2)
|
|
8,160,458
|
|
(3)
|
343,438
|
|
|
1,273
|
|
|
(2,540
|
)
|
|
342,171
|
|
|
60
|
|
|
AAA
|
|
0.87
|
%
|
|
3.45
|
%
|
|
2.99
|
|||||
GNMA interest-only(4)
|
|
478,577
|
|
(3)
|
18,994
|
|
|
159
|
|
|
(2,332
|
)
|
|
16,821
|
|
|
17
|
|
|
AA+
|
|
0.73
|
%
|
|
4.19
|
%
|
|
4.44
|
|||||
Agency securities(2)
|
|
774
|
|
|
802
|
|
|
—
|
|
|
(22
|
)
|
|
780
|
|
|
2
|
|
|
AA+
|
|
2.90
|
%
|
|
1.29
|
%
|
|
3.27
|
|||||
GNMA permanent securities(2)
|
|
38,327
|
|
|
39,144
|
|
|
882
|
|
|
(246
|
)
|
|
39,780
|
|
|
9
|
|
|
AA+
|
|
4.09
|
%
|
|
3.80
|
%
|
|
10.30
|
|||||
Total
|
|
$
|
10,354,816
|
|
|
$
|
2,100,994
|
|
|
$
|
13,194
|
|
|
$
|
(13,241
|
)
|
|
$
|
2,100,947
|
|
|
219
|
|
|
|
|
1.27
|
%
|
|
2.94
|
%
|
|
3.60
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
|
|
Weighted Average
|
|||||||||||||||||||||
Asset Type
|
|
Outstanding
Face Amount
|
|
Amortized
Cost Basis
|
|
Gains
|
|
Losses
|
|
Carrying
Value
|
|
# of
Securities
|
|
Rating (1)
|
|
Coupon %
|
|
Yield %
|
|
Remaining
Duration
(years)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
CMBS(2)
|
|
$
|
1,972,492
|
|
|
$
|
1,994,928
|
|
|
$
|
4,643
|
|
|
$
|
(8,065
|
)
|
|
$
|
1,991,506
|
|
|
119
|
|
|
AAA
|
|
3.17
|
%
|
|
2.59
|
%
|
|
3.15
|
CMBS interest-only(2)
|
|
7,436,379
|
|
(3)
|
348,222
|
|
|
1,027
|
|
|
(4,826
|
)
|
|
344,423
|
|
|
48
|
|
|
AAA
|
|
1.02
|
%
|
|
3.81
|
%
|
|
3.34
|
|||||
GNMA interest-only(4)
|
|
632,175
|
|
(3)
|
28,311
|
|
|
44
|
|
|
(2,161
|
)
|
|
26,194
|
|
|
20
|
|
|
AA+
|
|
0.80
|
%
|
|
4.26
|
%
|
|
5.22
|
|||||
GNMA construction securities(2)
|
|
27,091
|
|
|
27,581
|
|
|
1,058
|
|
|
—
|
|
|
28,639
|
|
|
1
|
|
|
AA+
|
|
4.10
|
%
|
|
3.86
|
%
|
|
9.33
|
|||||
GNMA permanent securities(2)
|
|
16,249
|
|
|
16,685
|
|
|
164
|
|
|
(394
|
)
|
|
16,455
|
|
|
12
|
|
|
AA+
|
|
4.52
|
%
|
|
3.94
|
%
|
|
5.43
|
|||||
Total
|
|
$
|
10,084,386
|
|
|
$
|
2,415,727
|
|
|
$
|
6,936
|
|
|
$
|
(15,446
|
)
|
|
$
|
2,407,217
|
|
|
200
|
|
|
|
|
1.44
|
%
|
|
3.60
|
%
|
|
3.29
|
|
(1)
|
Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the highest rating is used. Ratings provided were determined by third-party rating agencies as of a particular date, may not be current and are subject to change (including the assignment of a “negative outlook” or “credit watch”) at any time.
|
(2)
|
CMBS, CMBS interest-only securities, Agency securities, GNMA construction securities, and GNMA permanent securities are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.
|
(3)
|
The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.
|
(4)
|
Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings. The Company’s Agency interest-only securities are considered to be hybrid financial instruments that contain embedded derivatives. As a result, the Company accounts for them as hybrid instruments in their entirety at fair value with changes in fair value recognized in unrealized gain (loss) on Agency interest-only securities in the combined consolidated statements of income in accordance with ASC 815.
|
Asset Type
|
|
Within 1 year
|
|
1-5 years
|
|
5-10 years
|
|
After 10 years
|
|
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CMBS(1)
|
|
$
|
132,730
|
|
|
$
|
1,156,026
|
|
|
$
|
412,639
|
|
|
$
|
—
|
|
|
$
|
1,701,395
|
|
CMBS interest-only(1)
|
|
11,188
|
|
|
330,983
|
|
|
—
|
|
|
—
|
|
|
342,171
|
|
|||||
GNMA interest-only(2)
|
|
—
|
|
|
15,914
|
|
|
724
|
|
|
183
|
|
|
16,821
|
|
|||||
Agency securities(1)
|
|
—
|
|
|
780
|
|
|
—
|
|
|
—
|
|
|
780
|
|
|||||
GNMA permanent securities(1)
|
|
—
|
|
|
4,488
|
|
|
27,675
|
|
|
7,617
|
|
|
39,780
|
|
|||||
Total
|
|
$
|
143,918
|
|
|
$
|
1,508,191
|
|
|
$
|
441,038
|
|
|
$
|
7,800
|
|
|
$
|
2,100,947
|
|
Asset Type
|
|
Within 1 year
|
|
1-5 years
|
|
5-10 years
|
|
After 10 years
|
|
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CMBS(1)
|
|
$
|
610,526
|
|
|
$
|
891,752
|
|
|
$
|
489,228
|
|
|
$
|
—
|
|
|
$
|
1,991,506
|
|
CMBS interest-only(1)
|
|
—
|
|
|
344,423
|
|
|
—
|
|
|
—
|
|
|
344,423
|
|
|||||
GNMA interest-only(2)
|
|
6
|
|
|
17,159
|
|
|
8,549
|
|
|
480
|
|
|
26,194
|
|
|||||
GNMA construction securities(1)
|
|
—
|
|
|
386
|
|
|
28,253
|
|
|
—
|
|
|
28,639
|
|
|||||
GNMA permanent securities(1)
|
|
2,220
|
|
|
6,661
|
|
|
7,574
|
|
|
—
|
|
|
16,455
|
|
|||||
Total
|
|
$
|
612,752
|
|
|
$
|
1,260,381
|
|
|
$
|
533,604
|
|
|
$
|
480
|
|
|
$
|
2,407,217
|
|
|
(1)
|
CMBS, CMBS interest-only securities, Agency securities, GNMA construction securities, and GNMA permanent securities are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.
|
(2)
|
Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings.
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
|
|
|
||||
Land
|
$
|
143,286
|
|
|
$
|
138,128
|
|
Building
|
646,372
|
|
|
640,206
|
|
||
In-place leases and other intangibles
|
154,687
|
|
|
139,501
|
|
||
Less: Accumulated depreciation and amortization
|
(122,007
|
)
|
|
(83,056
|
)
|
||
Real estate and related lease intangibles, net
|
$
|
822,338
|
|
|
$
|
834,779
|
|
|
|
|
|
||||
Below market lease intangibles, net (other liabilities)
|
$
|
(16,506
|
)
|
|
$
|
(17,021
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
Depreciation expense (1)
|
$
|
26,031
|
|
|
$
|
23,922
|
|
|
$
|
18,034
|
|
Amortization expense
|
13,302
|
|
|
15,031
|
|
|
10,238
|
|
|||
Total real estate depreciation and amortization expense
|
$
|
39,333
|
|
|
$
|
38,953
|
|
|
$
|
28,272
|
|
|
(1)
|
Depreciation expense on the combined consolidated statements of income also includes $0.1 million, $0.1 million and $0.2 million of depreciation on corporate fixed assets for the years ended December 31, 2016, 2015 and 2014, respectively.
|
Period Ending December 31,
|
|
Amount
|
||
|
|
|
||
2017
|
|
$
|
10,307
|
|
2018
|
|
8,219
|
|
|
2019
|
|
8,175
|
|
|
2020
|
|
8,175
|
|
|
2021
|
|
8,101
|
|
|
Thereafter
|
|
63,578
|
|
|
Total
|
|
$
|
106,555
|
|
Period Ending December 31,
|
|
Amount
|
||
|
|
|
||
2017
|
|
$
|
73,960
|
|
2018
|
|
68,757
|
|
|
2019
|
|
63,666
|
|
|
2020
|
|
61,789
|
|
|
2021
|
|
56,929
|
|
|
Thereafter
|
|
500,481
|
|
|
Total
|
|
$
|
825,582
|
|
Acquisition Date
|
|
Type
|
|
Primary Location(s)
|
|
Purchase Price
|
|
Ownership Interest (1)
|
||
|
|
|
|
|
|
|
|
|
||
April 2016
|
|
Land
|
|
St. Paul, MN
|
|
$
|
200
|
|
|
100.0%
|
April 2016
|
|
Net Lease
|
|
Dimmitt, TX
|
|
1,319
|
|
|
100.0%
|
|
April 2016
|
|
Net Lease
|
|
Philo, IL
|
|
1,156
|
|
|
100.0%
|
|
April 2016
|
|
Net Lease
|
|
St. Charles, MN
|
|
1,198
|
|
|
100.0%
|
|
May 2016
|
|
Net Lease
|
|
San Antonio, TX
|
|
1,096
|
|
|
100.0%
|
|
May 2016
|
|
Net Lease
|
|
Borger, TX
|
|
978
|
|
|
100.0%
|
|
June 2016
|
|
Net Lease
|
|
Champaign, IL
|
|
1,324
|
|
|
100.0%
|
|
June 2016
|
|
Net Lease
|
|
Decatur-Sunnyside, IL
|
|
1,181
|
|
|
100.0%
|
|
June 2016
|
|
Net Lease
|
|
Flora Vista, NM
|
|
1,305
|
|
|
100.0%
|
|
June 2016
|
|
Net Lease
|
|
Mountain Grove, MO
|
|
1,279
|
|
|
100.0%
|
|
June 2016
|
|
Net Lease
|
|
Rantoul, IL
|
|
1,204
|
|
|
100.0%
|
|
June 2016
|
|
Net Lease
|
|
Decatur-Pershing, IL
|
|
1,365
|
|
|
100.0%
|
|
June 2016
|
|
Net Lease
|
|
Cape Girardeau, MO
|
|
1,281
|
|
|
100.0%
|
|
June 2016
|
|
Net Lease
|
|
Linn, MO
|
|
1,122
|
|
|
100.0%
|
|
July 2016
|
|
Net Lease
|
|
Union, MO
|
|
1,227
|
|
|
100.0%
|
|
July 2016
|
|
Net Lease
|
|
Pawnee, IL
|
|
1,201
|
|
|
100.0%
|
|
July 2016
|
|
Net Lease
|
|
Lamar, MO
|
|
1,176
|
|
|
100.0%
|
|
August 2016
|
|
Other
|
|
Ewing, NJ
|
|
30,640
|
|
|
100.0%
|
|
October 2016
|
|
Other
|
|
Peoria, IL
|
|
2,760
|
|
|
100.0%
|
|
October 2016
|
|
Net Lease
|
|
Dryden Township, MI
|
|
1,190
|
|
|
100.0%
|
|
November 2016
|
|
Net Lease
|
|
Fayetteville, NC
|
|
6,971
|
|
|
100.0%
|
|
November 2016
|
|
Net Lease
|
|
Springfield, IL
|
|
1,322
|
|
|
100.0%
|
|
Total
|
|
|
|
$
|
62,495
|
|
|
|
|
|
|
Purchase Price Allocation
|
||
|
|
|
||
Land
|
|
$
|
9,242
|
|
Building
|
|
39,609
|
|
|
Intangibles
|
|
15,854
|
|
|
Below Market Lease Intangibles
|
|
(2,210
|
)
|
|
Total purchase price
|
|
$
|
62,495
|
|
Acquisition Date
|
|
Type
|
|
Primary Location(s)
|
|
Purchase Price
|
|
Ownership Interest (1)
|
||
|
|
|
|
|
|
|
|
|
||
January 2015
|
|
Net Lease
|
|
Jacksonville, NC
|
|
$
|
7,877
|
|
|
100.0%
|
January 2015
|
|
Net Lease
|
|
Iberia, MO
|
|
1,328
|
|
|
100.0%
|
|
January 2015
|
|
Net Lease
|
|
Isle, MN
|
|
1,078
|
|
|
100.0%
|
|
January 2015
|
|
Net Lease
|
|
Pine Island, MN
|
|
1,142
|
|
|
100.0%
|
|
January 2015
|
|
Net Lease
|
|
Kings Mountain, NC
|
|
21,241
|
|
|
100.0%
|
|
February 2015
|
|
Net Lease
|
|
Village of Menomonee Falls, WI
|
|
17,050
|
|
|
100.0%
|
|
February 2015
|
|
Net Lease
|
|
Rockland, MA
|
|
7,316
|
|
|
100.0%
|
|
February 2015
|
|
Net Lease
|
|
Crawfordsville, IA
|
|
6,000
|
|
|
100.0%
|
|
February 2015
|
|
Net Lease
|
|
Boardman Township, OH
|
|
5,400
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
Hilliard, OH
|
|
6,384
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
Weathersfield Township, OH
|
|
5,200
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
Rotterdam, NY
|
|
12,000
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
Wheaton, MO
|
|
970
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
Paynesville, MN
|
|
1,254
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
Loveland, CO
|
|
5,600
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
Battle Lake, MN
|
|
1,098
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
Yorktown, TX
|
|
1,207
|
|
|
100.0%
|
|
March 2015
|
|
Net Lease
|
|
St. Francis, MN
|
|
1,117
|
|
|
100.0%
|
|
May 2015
|
|
Net Lease
|
|
Red Oak, IA
|
|
1,185
|
|
|
100.0%
|
|
May 2015
|
|
Net Lease
|
|
Zapata, TX
|
|
1,150
|
|
|
100.0%
|
|
June 2015
|
|
Net Lease
|
|
Aurora, MN
|
|
952
|
|
|
100.0%
|
|
June 2015
|
|
Net Lease
|
|
Canyon Lake, TX
|
|
1,377
|
|
|
100.0%
|
|
June 2015
|
|
Net Lease
|
|
Wheeler, TX
|
|
1,075
|
|
|
100.0%
|
|
June 2015
|
|
Other
|
|
Grand Rapids, MI
|
|
9,300
|
|
|
97.0%
|
|
June 2015
|
|
Other
|
|
Grand Rapids, MI
|
|
6,300
|
|
|
97.0%
|
|
June 2015
|
|
Net Lease
|
|
Bridgeport, IL
|
|
1,186
|
|
|
100.0%
|
|
June 2015
|
|
Net Lease
|
|
Peoria, IL
|
|
1,226
|
|
|
100.0%
|
|
June 2015
|
|
Net Lease
|
|
Pleasanton, TX
|
|
1,316
|
|
|
100.0%
|
|
June 2015
|
|
Other
|
|
Wayne, NJ
|
|
9,700
|
|
|
100.0%
|
|
June 2015
|
|
Net Lease
|
|
Warren, MN
|
|
1,055
|
|
|
100.0%
|
Acquisition Date
|
|
Type
|
|
Primary Location(s)
|
|
Purchase Price
|
|
Ownership Interest (1)
|
||
|
|
|
|
|
|
|
|
|
||
June 2015
|
|
Net Lease
|
|
Tremont, IL
|
|
1,150
|
|
|
100.0%
|
|
August 2015
|
|
Net Lease
|
|
Ponce, Puerto Rico
|
|
8,900
|
|
|
100.0%
|
|
August 2015
|
|
Net Lease
|
|
Effingham County, IL
|
|
1,195
|
|
|
100.0%
|
|
August 2015
|
|
Net Lease
|
|
Lebanon, MI
|
|
1,200
|
|
|
100.0%
|
|
August 2015
|
|
Net Lease
|
|
Minot, ND
|
|
6,644
|
|
|
100.0%
|
|
August 2015
|
|
Net Lease
|
|
Floresville, TX
|
|
1,251
|
|
|
100.0%
|
|
August 2015
|
|
Net Lease
|
|
Kerrville, TX
|
|
1,174
|
|
|
97.0%
|
|
September 2015
|
|
Net Lease
|
|
De Soto, IL
|
|
1,066
|
|
|
97.0%
|
|
September 2015
|
|
Net Lease
|
|
Biscoe, NC
|
|
1,216
|
|
|
100.0%
|
|
September 2015
|
|
Net Lease
|
|
Moultrie, GA
|
|
1,305
|
|
|
100.0%
|
|
September 2015
|
|
Net Lease
|
|
Rose Hill, NC
|
|
1,420
|
|
|
100.0%
|
|
September 2015
|
|
Net Lease
|
|
Rockingham, NC
|
|
1,158
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Wilmington, IL
|
|
1,309
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Danville, IL
|
|
1,074
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Bloomington, IL
|
|
1,193
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Lincoln County , MO
|
|
1,072
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Montrose, MN
|
|
1,167
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Jenks, OK
|
|
12,160
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Grove, OK
|
|
5,030
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Farmington, IL
|
|
1,303
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Bixby, OK
|
|
10,978
|
|
|
100.0%
|
|
October 2015
|
|
Net Lease
|
|
Rice, MN
|
|
1,200
|
|
|
100.0%
|
|
November 2015
|
|
Net Lease
|
|
Gordonville, MO
|
|
1,125
|
|
|
100.0%
|
|
December 2015
|
|
Net Lease
|
|
Malone, NY
|
|
1,466
|
|
|
100.0%
|
|
December 2015
|
|
Net Lease
|
|
Mercedes, TX
|
|
1,204
|
|
|
100.0%
|
|
December 2015
|
|
Net Lease
|
|
Albion, PA
|
|
1,525
|
|
|
100.0%
|
|
December 2015
|
|
Net Lease
|
|
Radford, VA
|
|
1,564
|
|
|
100.0%
|
|
December 2015
|
|
Net Lease
|
|
Rural Retreat, VA
|
|
1,399
|
|
|
100.0%
|
|
December 2015
|
|
Net Lease
|
|
Mount Vernon, AL
|
|
1,224
|
|
|
100.0%
|
|
Total purchases of real estate
|
|
|
|
$
|
212,756
|
|
|
|
||
October 2015
|
|
Other
|
|
Carmel, NY
|
|
6,700
|
|
|
100.0%
|
|
Total real estate acquired via foreclosure
|
|
$
|
6,700
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||
Total real estate acquisitions
|
|
|
|
$
|
219,456
|
|
|
|
|
|
|
Purchase Price Allocation
|
||
|
|
|
||
Land
|
|
$
|
32,260
|
|
Building
|
|
166,556
|
|
|
Intangibles
|
|
32,084
|
|
|
Below Market Lease Intangibles
|
|
(11,444
|
)
|
|
Total purchase price
|
|
$
|
219,456
|
|
Acquisition Date
|
|
Type
|
|
Primary Location(s)
|
|
Purchase Price
|
|
Ownership Interest (1)
|
||
|
|
|
|
|
|
|
|
|
||
August 2014
|
|
Net Lease
|
|
O'Fallon, IL
|
|
$
|
8,000
|
|
|
100.0%
|
August 2014
|
|
Net Lease
|
|
El Centro, CA
|
|
4,277
|
|
|
100.0%
|
|
August 2014
|
|
Other
|
|
Richmond, VA
|
|
19,850
|
|
|
77.5%
|
|
August 2014
|
|
Net Lease
|
|
Conyers, GA
|
|
32,530
|
|
|
100.0%
|
|
September 2014
|
|
Other
|
|
St. Paul, MN
|
|
62,340
|
|
|
97.0%
|
|
October 2014
|
|
Net Lease
|
|
Bennett, CO
|
|
3,522
|
|
|
100.0%
|
|
October 2014
|
|
Net Lease
|
|
Memphis, TN
|
|
5,310
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Ankemy, IA
|
|
16,510
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Springfield, MO
|
|
11,675
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Sheldon, IA
|
|
4,300
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Cedar Rapids, IA
|
|
11,000
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Fairfield, IA
|
|
10,695
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Muscatine, IA
|
|
7,150
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Owatonna, MN
|
|
9,970
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Bellport, NY
|
|
18,100
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Woodland Park, CO
|
|
3,969
|
|
|
100.0%
|
|
November 2014
|
|
Net Lease
|
|
Evansville, IN
|
|
9,000
|
|
|
100.0%
|
|
December 2014
|
|
Net Lease
|
|
Plattsmouth, NE
|
|
7,979
|
|
|
100.0%
|
|
December 2014
|
|
Net Lease
|
|
Worthington, MN
|
|
8,320
|
|
|
100.0%
|
|
Total
|
|
|
|
$
|
254,497
|
|
|
|
|
|
|
Purchase Price Allocation
|
||
|
|
|
||
Land
|
|
$
|
41,908
|
|
Building
|
|
168,714
|
|
|
Intangibles
|
|
48,819
|
|
|
Below Market Lease Intangibles
|
|
(4,944
|
)
|
|
Total purchase price
|
|
$
|
254,497
|
|
Sales Date
|
|
Type
|
|
Primary Location(s)
|
|
Net Sales Proceeds
|
|
Net Book Value
|
|
Realized Gain/(Loss)
|
|
Properties
|
|
Units Sold
|
|
Units Remaining
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Mar 2016
|
|
Net Lease
|
|
Rockland, MA
|
|
7,922
|
|
|
7,210
|
|
|
712
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Sep 2016
|
|
Net Lease
|
|
Crawfordsville, IN
|
|
6,192
|
|
|
5,726
|
|
|
466
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Various
|
|
Condominium
|
|
Las Vegas, NV
|
|
34,049
|
|
|
18,907
|
|
|
15,142
|
|
|
—
|
|
|
73
|
|
|
59
|
|
|||
Various
|
|
Condominium
|
|
Miami, FL
|
|
18,307
|
|
|
13,991
|
|
|
4,316
|
|
|
—
|
|
|
65
|
|
|
88
|
|
|||
Totals
|
|
|
|
|
|
$
|
66,470
|
|
|
$
|
45,834
|
|
|
$
|
20,636
|
|
|
|
|
|
|
|
Sales Date
|
|
Type
|
|
Primary Location(s)
|
|
Net Sales Proceeds
|
|
Net Book Value
|
|
Realized Gain/(Loss)
|
|
Properties
|
|
Units Sold
|
|
Units Remaining
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
May 2015
|
|
Net Lease
|
|
Plattsmouth, NE
|
|
$
|
8,440
|
|
|
$
|
7,983
|
|
|
$
|
457
|
|
|
1
|
|
|
—
|
|
|
—
|
|
May 2015
|
|
Net Lease
|
|
Worthington, MN
|
|
8,793
|
|
|
8,321
|
|
|
472
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
May 2015
|
|
Net Lease
|
|
Loveland, CO
|
|
6,249
|
|
|
5,600
|
|
|
649
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Sep 2015
|
|
Net Lease
|
|
Village of Menomonee Falls, WI
|
|
17,856
|
|
(1)
|
16,827
|
|
|
1,029
|
|
(2)
|
1
|
|
|
—
|
|
|
—
|
|
|||
Nov 2015
|
|
Other
|
|
Minneapolis, MN
|
|
62,093
|
|
(3)
|
49,022
|
|
|
13,071
|
|
(4)
|
1
|
|
|
—
|
|
|
—
|
|
|||
Various
|
|
Condominium
|
|
Las Vegas, NV
|
|
38,779
|
|
|
22,310
|
|
|
16,469
|
|
|
—
|
|
|
88
|
|
|
132
|
|
|||
Various
|
|
Condominium
|
|
Miami, FL
|
|
29,924
|
|
|
22,942
|
|
|
6,982
|
|
|
—
|
|
|
99
|
|
|
153
|
|
|||
Totals
|
|
|
|
|
|
$
|
172,134
|
|
|
$
|
133,005
|
|
|
$
|
39,129
|
|
(5)
|
|
|
|
|
|
|
Sales Date
|
|
Type
|
|
Primary Location(s)
|
|
Net Sales Proceeds
|
|
Net Book Value
|
|
Realized Gain/(Loss)
|
|
Properties
|
|
Units Sold
|
|
Units Remaining
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
May 2014
|
|
Net Lease
|
|
Tilton, NH
|
|
$
|
8,432
|
|
|
$
|
6,743
|
|
|
$
|
1,689
|
|
|
1
|
|
|
—
|
|
|
—
|
|
Jun 2014
|
|
Other
|
|
Richmond, VA
|
|
16,754
|
|
|
15,643
|
|
|
1,111
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Sep 2014
|
|
Net Lease
|
|
Yulee, FL
|
|
1,436
|
|
|
1,246
|
|
|
190
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Sep 2014
|
|
Net Lease
|
|
Middleburg, FL
|
|
1,262
|
|
|
1,077
|
|
|
185
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Sep 2014
|
|
Net Lease
|
|
Jonesboro, AR
|
|
9,413
|
|
|
8,016
|
|
|
1,397
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Sep 2014
|
|
Net Lease
|
|
Mt. Juliet, TN
|
|
10,168
|
|
|
8,724
|
|
|
1,444
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
Various
|
|
Condominium
|
|
Las Vegas, NV
|
|
52,976
|
|
|
33,925
|
|
|
19,051
|
|
|
—
|
|
|
113
|
|
|
220
|
|
|||
Various
|
|
Condominium
|
|
Miami, FL
|
|
23,003
|
|
|
18,310
|
|
|
4,693
|
|
|
—
|
|
|
72
|
|
|
252
|
|
|||
Totals
|
|
|
|
|
|
$
|
123,444
|
|
|
$
|
93,684
|
|
|
$
|
29,760
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
||||||||||
|
Company
Historical
|
|
Acquisitions
|
|
Consolidated
Pro Forma
|
||||||
|
|
|
|
|
|
||||||
Operating lease income
|
$
|
77,277
|
|
|
$
|
2,473
|
|
|
$
|
79,750
|
|
Net income (loss)
|
113,720
|
|
|
2,080
|
|
|
115,800
|
|
|||
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures
|
138
|
|
|
—
|
|
|
138
|
|
|||
Net (income) loss attributable to noncontrolling interest in operating partnership
|
(47,131
|
)
|
|
(865
|
)
|
|
(47,996
|
)
|
|||
Net income attributable to Class A common shareholders
|
66,727
|
|
|
1,215
|
|
|
67,942
|
|
|
Year Ended December 31, 2015
|
||||||||||
|
Company
Historical
|
|
Acquisitions
|
|
Consolidated
Pro Forma
|
||||||
|
|
|
|
|
|
||||||
Operating lease income
|
$
|
80,465
|
|
|
$
|
10,966
|
|
|
$
|
91,431
|
|
Net income
|
146,134
|
|
|
7,363
|
|
|
153,497
|
|
|||
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures
|
(1,568
|
)
|
|
—
|
|
|
(1,568
|
)
|
|||
Net (income) loss attributable to noncontrolling interest in operating partnership
|
(70,745
|
)
|
|
(3,334
|
)
|
|
(74,079
|
)
|
|||
Net income attributable to Class A common shareholders
|
73,821
|
|
|
4,029
|
|
|
77,850
|
|
|
Year Ended December 31, 2014
|
||||||||||
|
Company
Historical
|
|
Acquisitions
|
|
Consolidated
Pro Forma
|
||||||
|
|
|
|
|
|
||||||
Operating lease income
|
$
|
56,649
|
|
|
$
|
34,446
|
|
|
$
|
91,095
|
|
Net income
|
97,626
|
|
|
10,518
|
|
|
108,144
|
|
|||
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures
|
370
|
|
|
257
|
|
|
627
|
|
|||
Net (income) loss attributable to predecessor unitholders
|
12,628
|
|
|
—
|
|
|
12,628
|
|
|||
Net (income) loss attributable to noncontrolling interest in operating partnership
|
(66,437
|
)
|
|
(4,922
|
)
|
|
(71,359
|
)
|
|||
Net income attributable to Class A common shareholders
|
44,187
|
|
|
5,852
|
|
|
50,039
|
|
Entity
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
|
|
|
|
||||
Ladder Capital Realty Income Partnership I LP
|
|
$
|
—
|
|
|
$
|
49
|
|
Grace Lake JV, LLC
|
|
3,719
|
|
|
2,891
|
|
||
24 Second Avenue Holdings LLC
|
|
30,306
|
|
|
30,857
|
|
||
Investment in unconsolidated joint ventures
|
|
$
|
34,025
|
|
|
$
|
33,797
|
|
|
|
Year Ended December 31,
|
||||||||||
Entity
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
Ladder Capital Realty Income Partnership I LP
|
|
$
|
892
|
|
|
$
|
116
|
|
|
$
|
1,090
|
|
Grace Lake JV, LLC
|
|
953
|
|
|
823
|
|
|
900
|
|
|||
24 Second Avenue Holdings LLC
|
|
(1,419
|
)
|
|
(568
|
)
|
|
—
|
|
|||
Earnings from investment in unconsolidated joint ventures
|
|
$
|
426
|
|
|
$
|
371
|
|
|
$
|
1,990
|
|
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
|
|
|
|
||||
Total assets
|
|
$
|
138,298
|
|
|
$
|
131,214
|
|
Total liabilities
|
|
94,964
|
|
|
88,973
|
|
||
Partners’/members’ capital
|
|
$
|
43,334
|
|
|
$
|
42,241
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
Total revenues
|
|
$
|
17,047
|
|
|
$
|
18,886
|
|
|
$
|
26,059
|
|
Total expenses
|
|
15,861
|
|
|
15,849
|
|
|
16,864
|
|
|||
Net income
|
|
$
|
1,186
|
|
|
$
|
3,037
|
|
|
$
|
9,195
|
|
Debt Obligations
|
|
Committed Financing
|
|
Debt Obligations Outstanding
|
|
Committed but Unfunded
|
|
Interest Rate at December 31, 2016(1)
|
|
Current Term Maturity
|
|
Remaining Extension Options
|
|
Eligible Collateral
|
|
Carrying Amount of Collateral
|
|
Fair Value of Collateral
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Committed Loan Repurchase Facility
|
|
$
|
600,000
|
|
|
$
|
183,604
|
|
|
$
|
416,396
|
|
|
2.45% - 3.27%
|
|
10/30/2018
|
|
(2)
|
|
(3)
|
|
$
|
292,628
|
|
|
$
|
293,618
|
|
|
Committed Loan Repurchase Facility
|
|
450,000
|
|
|
184,158
|
|
|
265,842
|
|
|
2.95% - 3.70%
|
|
5/24/2017
|
|
(4)
|
|
(3)
|
|
286,848
|
|
|
288,267
|
|
|
|||||
Committed Loan Repurchase Facility
|
|
400,000
|
|
|
100,979
|
|
|
299,021
|
|
|
2.95% - 3.99%
|
|
4/9/2017
|
|
(5)
|
|
(6)
|
|
235,878
|
|
|
236,696
|
|
|
|||||
Committed Loan Repurchase Facility
|
|
100,000
|
|
|
27,132
|
|
|
72,868
|
|
|
2.90% - 3.13%
|
|
6/28/2019
|
|
—
|
|
(3)
|
|
36,166
|
|
|
36,410
|
|
|
|||||
Committed Loan Repurchase Facility
|
|
100,000
|
|
|
71,290
|
|
|
28,710
|
|
|
2.93% - 3.68%
|
|
8/2/2019
|
|
(7)
|
|
(3)
|
|
110,271
|
|
|
110,897
|
|
|
|||||
Total Committed Loan Repurchase Facilities
|
|
1,650,000
|
|
|
567,163
|
|
|
1,082,837
|
|
|
|
|
|
|
|
|
|
|
961,791
|
|
|
965,888
|
|
|
|||||
Committed Securities Repurchase Facility
|
|
400,000
|
|
|
228,317
|
|
|
171,683
|
|
|
1.00% - 2.59%
|
|
7/1/2018
|
|
N/A
|
|
(8)
|
|
272,402
|
|
|
272,402
|
|
|
|||||
Uncommitted Securities Repurchase Facility
|
|
N/A (9)
|
|
311,705
|
|
|
N/A (9)
|
|
1.00% - 2.41%
|
|
1/2017 - 3/2017
|
|
N/A
|
|
(8)
|
|
368,638
|
|
|
368,638
|
|
|
|||||||
Total Repurchase Facilities
|
|
2,050,000
|
|
|
1,107,185
|
|
|
1,254,520
|
|
|
|
|
|
|
|
|
|
|
1,602,831
|
|
|
1,606,928
|
|
|
|||||
Revolving Credit Facility
|
|
143,000
|
|
|
25,000
|
|
|
118,000
|
|
|
3.16%
|
|
2/11/2017
|
|
(10)
|
|
N/A (11)
|
|
N/A (11)
|
|
N/A (11)
|
|
|||||||
Mortgage Loan Financing
|
|
590,106
|
|
|
590,106
|
|
|
—
|
|
|
4.25% - 6.75%
|
|
2018 - 2026
|
|
N/A
|
|
(12)
|
|
757,468
|
|
|
875,160
|
|
(13)
|
|||||
Borrowings from the FHLB
|
|
1,998,931
|
|
|
1,660,000
|
|
|
338,931
|
|
|
0.43% - 2.74%
|
|
2017 - 2024
|
|
N/A
|
|
(14)
|
|
2,162,779
|
|
|
2,167,017
|
|
|
|||||
Senior Unsecured Notes
|
|
563,872
|
|
|
559,847
|
|
(15)
|
—
|
|
|
5.875% - 7.375%
|
|
2017 - 2021
|
|
N/A
|
|
N/A (16)
|
|
N/A (16)
|
|
|
N/A (16)
|
|
|
|||||
Total Debt Obligations
|
|
$
|
5,345,909
|
|
|
$
|
3,942,138
|
|
|
$
|
1,711,451
|
|
|
|
|
|
|
|
|
|
|
$
|
4,523,078
|
|
|
$
|
4,649,105
|
|
|
|
(1)
|
December 31, 2016 LIBOR rates are used to calculate interest rates for floating rate debt.
|
(2)
|
Three additional 12-month periods at Company’s option. No new advances are permitted after the initial maturity date, or if the lender consents, October 30, 2019, the initial extended maturity date.
|
(3)
|
First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.
|
(4)
|
Three additional 12-month periods at Company’s option.
|
(5)
|
Two additional 364-day periods at Company’s option.
|
(6)
|
First mortgage and mezzanine commercial real estate loans. It does not include the real estate collateralizing such loans.
|
(7)
|
One additional 12-month extension period and two additional 6-month extension periods at Company’s option.
|
(8)
|
Commercial real estate securities. It does not include the real estate collateralizing such securities.
|
(9)
|
Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.
|
(10)
|
Two additional 12-month extension periods at Company’s option.
|
(11)
|
The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.
|
(12)
|
Real estate.
|
(13)
|
Using undepreciated carrying value of commercial real estate to approximate fair value.
|
(14)
|
First mortgage commercial real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.
|
(15)
|
Presented net of unamortized debt issuance costs of $4.0 million at December 31, 2016.
|
(16)
|
The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.
|
Debt Obligations
|
|
Committed Financing
|
|
Debt Obligations Outstanding
|
|
Committed but Unfunded
|
|
Interest Rate at December 31, 2015(1)
|
|
Current Term Maturity
|
|
Remaining Extension Options
|
|
Eligible Collateral
|
|
Carrying Amount of Collateral
|
|
Fair Value of Collateral
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Committed Loan Repurchase Facility
|
|
$
|
600,000
|
|
|
$
|
229,533
|
|
|
$
|
370,467
|
|
|
2.08% - 2.93%
|
|
10/30/2016
|
|
(2)
|
|
(3)
|
|
$
|
364,978
|
|
|
$
|
366,676
|
|
|
Committed Loan Repurchase Facility
|
|
400,000
|
|
|
204,262
|
|
|
195,738
|
|
|
2.44% - 4.33%
|
|
4/10/2016
|
|
(4)
|
|
(5)
|
|
299,714
|
|
|
342,307
|
|
(6)
|
|||||
Committed Loan Repurchase Facility
|
|
450,000
|
|
|
269,779
|
|
|
180,221
|
|
|
2.58% - 4.33%
|
|
5/24/2016
|
|
(2)
|
|
(3)
|
|
436,901
|
|
|
466,640
|
|
(7)
|
|||||
Committed Loan Repurchase Facility
|
|
35,000
|
|
|
575
|
|
|
34,425
|
|
|
3.02%
|
|
10/24/2016
|
|
(8)
|
|
(9)
|
|
—
|
|
|
794
|
|
(10)
|
|||||
Total Committed Loan Repurchase Facilities
|
|
1,485,000
|
|
|
704,149
|
|
|
780,851
|
|
|
|
|
|
|
|
|
|
|
1,101,593
|
|
|
1,176,417
|
|
|
|||||
Committed Securities Repurchase Facility
|
|
300,000
|
|
|
161,887
|
|
|
138,113
|
|
|
0.88% - 1.34%
|
|
10/31/2016
|
|
N/A
|
|
(11)
|
|
193,530
|
|
|
193,530
|
|
|
|||||
Uncommitted Securities Repurchase Facility
|
|
N/A (12)
|
|
394,719
|
|
|
N/A (6)
|
|
0.73% - 2.02%
|
|
1/2016
|
|
N/A
|
|
(11)
|
|
458,615
|
|
|
458,615
|
|
|
|||||||
Total Repurchase Facilities
|
|
1,785,000
|
|
|
1,260,755
|
|
|
918,964
|
|
|
|
|
|
|
|
|
|
|
1,753,738
|
|
|
1,828,562
|
|
|
|||||
Borrowings Under Credit Agreement
|
|
50,000
|
|
|
—
|
|
|
50,000
|
|
|
|
|
1/24/2016
|
|
N/A
|
|
(13)
|
|
—
|
|
|
—
|
|
|
|||||
Revolving Credit Facility
|
|
75,000
|
|
|
—
|
|
|
75,000
|
|
|
|
|
2/11/2017
|
|
(2)
|
|
N/A (14)
|
|
N/A (14)
|
|
N/A (14)
|
|
|||||||
Mortgage Loan Financing
|
|
544,663
|
|
|
544,663
|
|
|
—
|
|
|
4.25% - 6.75%
|
|
2018 - 2025
|
|
N/A
|
|
(15)
|
|
711,090
|
|
|
788,369
|
|
|
|||||
Borrowings from the FHLB
|
|
2,237,113
|
|
|
1,856,700
|
|
|
380,413
|
|
|
0.28% - 2.74%
|
|
2016 - 2024
|
|
N/A
|
|
(13)
|
|
2,317,534
|
|
|
2,323,765
|
|
|
|||||
Senior Unsecured Notes
|
|
619,555
|
|
|
612,605
|
|
(16)
|
—
|
|
|
5.875% - 7.375%
|
|
2017 -2021
|
|
N/A
|
|
N/A (17)
|
|
N/A (17)
|
|
|
N/A (17)
|
|
|
|||||
Total Debt Obligations
|
|
$
|
5,311,331
|
|
|
$
|
4,274,723
|
|
|
$
|
1,424,377
|
|
|
|
|
|
|
|
|
|
|
$
|
4,782,362
|
|
|
$
|
4,940,696
|
|
|
|
(1)
|
December 31, 2015 LIBOR rates are used to calculate interest rates for floating rate debt.
|
(2)
|
Two additional 12-month periods at Company’s option.
|
(3)
|
First mortgage commercial real estate loans. It does not include the real estate collateralizing such loans.
|
(4)
|
Two additional 364-day periods at Company’s option.
|
(5)
|
First mortgage and mezzanine commercial real estate loans. It does not include the real estate collateralizing such loans.
|
(6)
|
Includes $36.5 million of loans made to consolidated subsidiaries.
|
(7)
|
Includes $28.2 million of loans made to consolidated subsidiaries.
|
(8)
|
Two 6-month extension periods.
|
(9)
|
First mortgage commercial real estate loans held for sale. It does not include the real estate collateralizing such loans.
|
(10)
|
Includes $0.8 million of loans made to consolidated subsidiaries.
|
(11)
|
Investment grade commercial real estate securities. It does not include the real estate collateralizing such securities.
|
(12)
|
Represents uncommitted securities repurchase facilities for which there is no committed amount subject to future advances.
|
(13)
|
First mortgage and mezzanine commercial real estate loans and investment grade commercial real estate securities. It does not include the real estate collateralizing such loans and securities.
|
(14)
|
The obligations under the Revolving Credit Facility are guaranteed by the Company and certain of its subsidiaries and secured by equity pledges in certain Company subsidiaries.
|
(15)
|
Using undepreciated carrying value of commercial real estate to approximate fair value.
|
(16)
|
Presented net of unamortized debt issuance costs of $6.9 million at December 31, 2015.
|
(17)
|
The obligations under the senior unsecured notes are guaranteed by the Company and certain of its subsidiaries.
|
1.
|
New advances (including any existing advances that are extended during the Transition Period) will have maturity dates on or before February 19, 2021; and
|
2.
|
The FHLB will make new advances to Tuebor subject to a requirement that Tuebor’s total outstanding advances do not exceed 40% of Tuebor’s total assets.
|
Period ending December 31,
|
|
Borrowings by
Maturity (1)
|
||
|
|
|
|
|
2017
|
|
$
|
1,759,701
|
|
2018
|
|
734,469
|
|
|
2019
|
|
79,770
|
|
|
2020
|
|
113,802
|
|
|
2021
|
|
337,441
|
|
|
Thereafter
|
|
915,409
|
|
|
Subtotal
|
|
$
|
3,940,592
|
|
Debt issuance costs included in senior unsecured notes
|
|
(4,025
|
)
|
|
Premiums included in mortgage loan financing
|
|
5,571
|
|
|
Total
|
|
3,942,138
|
|
|
(1)
|
Contractual payments under current maturities, some of which are subject to extensions. The maturities listed above for 2017 include $1.5 billion relating to debt obligations that are subject to existing Company controlled extension options for one or more additional one-year periods or could be refinanced by other existing facilities as of December 31, 2016.
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||
|
Outstanding
Face Amount
|
|
Amortized
Cost Basis
|
|
Fair Value
|
|
Fair Value Method
|
|
Yield
%
|
|
Remaining
Maturity/Duration (years)
|
|||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
CMBS(1)
|
$
|
1,676,680
|
|
|
$
|
1,698,276
|
|
|
$
|
1,701,395
|
|
|
Internal model, third-party inputs
|
|
2.81
|
%
|
|
3.55
|
CMBS interest-only(1)
|
8,160,458
|
|
(2)
|
343,534
|
|
|
342,171
|
|
|
Internal model, third-party inputs
|
|
3.45
|
%
|
|
2.99
|
|||
GNMA interest-only(3)
|
478,577
|
|
(2)
|
18,994
|
|
|
16,821
|
|
|
Internal model, third-party inputs
|
|
4.19
|
%
|
|
4.44
|
|||
Agency securities(1)
|
774
|
|
|
802
|
|
|
780
|
|
|
Internal model, third-party inputs
|
|
1.29
|
%
|
|
3.27
|
|||
GNMA permanent securities(1)
|
38,327
|
|
|
39,145
|
|
|
39,780
|
|
|
Internal model, third-party inputs
|
|
3.80
|
%
|
|
10.30
|
|||
Mortgage loan receivables held for investment, at amortized cost
|
2,011,309
|
|
|
1,996,095
|
|
|
2,014,973
|
|
|
Discounted Cash Flow(4)
|
|
7.17
|
%
|
|
1.66
|
|||
Mortgage loan receivables held for sale
|
360,518
|
|
|
357,882
|
|
|
359,897
|
|
|
Internal model, third-party inputs(5)
|
|
4.20
|
%
|
|
4.55
|
|||
FHLB stock(6)
|
77,915
|
|
|
77,915
|
|
|
77,915
|
|
|
(6)
|
|
4.25
|
%
|
|
N/A
|
|||
Nonhedge derivatives(1)(7)
|
847,000
|
|
|
N/A
|
|
|
5,018
|
|
|
Counterparty quotations
|
|
N/A
|
|
|
0.25
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Repurchase agreements - short-term
|
629,430
|
|
|
629,430
|
|
|
629,430
|
|
|
Discounted Cash Flow(8)
|
|
2.10
|
%
|
|
0.18
|
|||
Repurchase agreements - long-term
|
477,756
|
|
|
477,756
|
|
|
477,756
|
|
|
Discounted Cash Flow(9)
|
|
2.00
|
%
|
|
1.70
|
|||
Revolving credit facility
|
25,000
|
|
|
25,000
|
|
|
25,000
|
|
|
Discounted Cash Flow(10)
|
|
3.16
|
%
|
|
0.12
|
|||
Mortgage loan financing
|
589,152
|
|
|
590,106
|
|
|
595,778
|
|
|
Discounted Cash Flow(9)
|
|
4.85
|
%
|
|
7.15
|
|||
Borrowings from the FHLB
|
1,660,000
|
|
|
1,660,000
|
|
|
1,662,178
|
|
|
Discounted Cash Flow
|
|
1.12
|
%
|
|
2.42
|
|||
Senior unsecured notes
|
563,872
|
|
|
559,847
|
|
|
550,562
|
|
|
Broker quotations, pricing services
|
|
6.67
|
%
|
|
2.81
|
|||
Nonhedge derivatives(1)(7)
|
100,400
|
|
|
N/A
|
|
|
3,446
|
|
|
Counterparty quotations
|
|
N/A
|
|
|
3.21
|
|
(1)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.
|
(2)
|
Represents notional outstanding balance of underlying collateral.
|
(3)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.
|
(4)
|
Fair value for floating rate mortgage loan receivables, held for investment is estimated to approximate the outstanding face amount given the short interest rate reset risk (30 days) and no significant change in credit risk. Fair value for fixed rate mortgage loan receivables, held for investment is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.
|
(5)
|
Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.
|
(6)
|
Fair value of the FHLB stock approximates outstanding face amount as the Company’s captive insurance subsidiary is restricted from trading the stock and can only put the stock back to the FHLB, at the FHLB’s discretion, at par.
|
(7)
|
The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.
|
(8)
|
Fair value for repurchase agreement liabilities is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.
|
(9)
|
For repurchase agreements - long term and mortgage loan financing, the carrying value approximates the fair value discounting the expected cash flows at current market rates. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.
|
(10)
|
Fair value for borrowings under the revolving credit facility is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions.
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||
|
Outstanding
Face Amount
|
|
Amortized
Cost Basis
|
|
Fair Value
|
|
Fair Value Method
|
|
Yield
%
|
|
Remaining
Maturity/Duration (years)
|
|||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
CMBS(1)
|
$
|
1,972,492
|
|
|
$
|
1,994,928
|
|
|
$
|
1,991,506
|
|
|
Internal model, third-party inputs
|
|
2.59
|
%
|
|
3.15
|
CMBS interest-only(1)
|
7,436,379
|
|
(2)
|
348,222
|
|
|
344,423
|
|
|
Internal model, third-party inputs
|
|
3.81
|
%
|
|
3.34
|
|||
GNMA interest-only(3)
|
632,175
|
|
(2)
|
28,311
|
|
|
26,194
|
|
|
Internal model, third-party inputs
|
|
4.26
|
%
|
|
5.22
|
|||
GNMA construction securities(1)
|
27,091
|
|
|
27,581
|
|
|
28,639
|
|
|
Internal model, third-party inputs
|
|
3.86
|
%
|
|
9.33
|
|||
GNMA permanent securities(1)
|
16,249
|
|
|
16,685
|
|
|
16,455
|
|
|
Internal model, third-party inputs
|
|
3.94
|
%
|
|
5.43
|
|||
Mortgage loan receivables held for investment, at amortized cost
|
1,749,556
|
|
|
1,738,645
|
|
|
1,756,774
|
|
|
Discounted Cash Flow(4)
|
|
7.56
|
%
|
|
1.38
|
|||
Mortgage loan receivables held for sale
|
571,638
|
|
|
571,764
|
|
|
582,277
|
|
|
Internal model, third-party inputs(5)
|
|
4.56
|
%
|
|
6.20
|
|||
FHLB stock(6)
|
77,915
|
|
|
77,915
|
|
|
77,915
|
|
|
(6)
|
|
3.50
|
%
|
|
N/A
|
|||
Nonhedge derivatives(1)(7)
|
868,700
|
|
|
N/A
|
|
|
2,821
|
|
|
Counterparty quotations
|
|
N/A
|
|
|
0.69
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Repurchase agreements - short-term
|
1,224,942
|
|
|
1,224,942
|
|
|
1,224,942
|
|
|
Discounted Cash Flow(8)
|
|
1.67
|
%
|
|
0.43
|
|||
Repurchase agreements - long-term
|
35,813
|
|
|
35,813
|
|
|
35,813
|
|
|
Discounted Cash Flow(9)
|
|
1.87
|
%
|
|
1.40
|
|||
Mortgage loan financing
|
540,764
|
|
|
544,663
|
|
|
557,841
|
|
|
Discounted Cash Flow(9)
|
|
4.86
|
%
|
|
7.93
|
|||
Borrowings from the FHLB
|
1,856,700
|
|
|
1,856,700
|
|
|
1,861,584
|
|
|
Discounted Cash Flow
|
|
0.84
|
%
|
|
1.42
|
|||
Senior unsecured notes
|
619,555
|
|
|
612,605
|
|
|
591,357
|
|
|
Broker quotations, pricing services
|
|
6.65
|
%
|
|
3.61
|
|||
Nonhedge derivatives(1)(7)
|
374,200
|
|
|
N/A
|
|
|
5,504
|
|
|
Counterparty quotations
|
|
N/A
|
|
|
3.42
|
|
(1)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.
|
(2)
|
Represents notional outstanding balance of underlying collateral.
|
(3)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.
|
(4)
|
Fair value for floating rate mortgage loan receivables, held for investment is estimated to approximate the outstanding face amount given the short interest rate reset risk (30 days) and no significant change in credit risk. Fair value for fixed rate mortgage loan receivables, held for investment is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.
|
(5)
|
Fair value for mortgage loan receivables, held for sale is measured using a hypothetical securitization model utilizing market data from recent securitization spreads and pricing.
|
(6)
|
Fair value of the FHLB stock approximates outstanding face amount as the Company’s captive insurance subsidiary is restricted from trading the stock and can only put the stock back to the FHLB, at the FHLB’s discretion, at par.
|
(7)
|
The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.
|
(8)
|
Fair value for repurchase agreement liabilities is estimated to approximate carrying amount primarily due to the short interest rate reset risk (30 days) of the financings and the high credit quality of the assets collateralizing these positions. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.
|
(9)
|
For the mortgage loan financing, the carrying value approximates the fair value discounting the expected cash flows at current market rates. If the collateral is determined to be impaired, the related financing would be revalued accordingly. There are no impairments on any positions.
|
Financial Instruments Reported at Fair Value on Combined Consolidated Statements of Financial Condition
|
|
Outstanding Face
Amount
|
|
Fair Value
|
||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CMBS(1)
|
|
$
|
1,676,680
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,701,395
|
|
|
$
|
1,701,395
|
|
CMBS interest-only(1)
|
|
8,160,458
|
|
(2)
|
—
|
|
|
—
|
|
|
342,171
|
|
|
342,171
|
|
|||||
GNMA interest-only(3)
|
|
478,577
|
|
(2)
|
—
|
|
|
—
|
|
|
16,821
|
|
|
16,821
|
|
|||||
Agency securities(1)
|
|
774
|
|
|
—
|
|
|
—
|
|
|
780
|
|
|
780
|
|
|||||
GNMA permanent securities(1)
|
|
38,327
|
|
|
—
|
|
|
—
|
|
|
39,780
|
|
|
39,780
|
|
|||||
Nonhedge derivatives(4)
|
|
847,000
|
|
|
—
|
|
|
5,018
|
|
|
—
|
|
|
5,018
|
|
|||||
|
|
|
|
$
|
—
|
|
|
$
|
5,018
|
|
|
$
|
2,100,947
|
|
|
$
|
2,105,965
|
|
||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonhedge derivatives(4)
|
|
100,400
|
|
|
$
|
—
|
|
|
$
|
3,446
|
|
|
$
|
—
|
|
|
$
|
3,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Instruments Not Reported at Fair Value on Combined Consolidated Statements of Financial Condition
|
|
Outstanding Face
Amount
|
|
Fair Value
|
||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mortgage loan receivable held for investment
|
|
$
|
2,011,309
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,014,973
|
|
|
$
|
2,014,973
|
|
Mortgage loan receivable held for sale
|
|
360,518
|
|
|
—
|
|
|
—
|
|
|
359,897
|
|
|
359,897
|
|
|||||
FHLB stock
|
|
77,915
|
|
|
—
|
|
|
—
|
|
|
77,915
|
|
|
77,915
|
|
|||||
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,452,785
|
|
|
$
|
2,452,785
|
|
||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|||||
Repurchase agreements - short-term
|
|
629,430
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
629,430
|
|
|
$
|
629,430
|
|
|
Repurchase agreements - long-term
|
|
477,756
|
|
|
—
|
|
|
—
|
|
|
477,756
|
|
|
477,756
|
|
|||||
Revolving credit facility
|
|
25,000
|
|
|
—
|
|
|
—
|
|
|
25,000
|
|
|
25,000
|
|
|||||
Mortgage loan financing
|
|
589,152
|
|
|
—
|
|
|
—
|
|
|
595,778
|
|
|
595,778
|
|
|||||
Borrowings from the FHLB
|
|
1,660,000
|
|
|
—
|
|
|
—
|
|
|
1,662,178
|
|
|
1,662,178
|
|
|||||
Senior unsecured notes
|
|
563,872
|
|
|
—
|
|
|
—
|
|
|
550,562
|
|
|
550,562
|
|
|||||
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,940,704
|
|
|
$
|
3,940,704
|
|
|
(1)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.
|
(2)
|
Represents notional outstanding balance of underlying collateral.
|
(3)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.
|
(4)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings. The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.
|
Financial Instruments Reported at Fair Value on Combined Consolidated Statements of Financial Condition
|
|
Outstanding Face
Amount
|
|
Fair Value
|
||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CMBS(1)
|
|
$
|
1,972,492
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,991,506
|
|
|
$
|
1,991,506
|
|
CMBS interest-only(1)
|
|
7,436,379
|
|
(3)
|
—
|
|
|
—
|
|
|
344,423
|
|
|
344,423
|
|
|||||
GNMA interest-only(2)
|
|
632,175
|
|
(3)
|
—
|
|
|
—
|
|
|
26,194
|
|
|
26,194
|
|
|||||
GNMA construction securities(1)
|
|
27,091
|
|
|
—
|
|
|
—
|
|
|
28,639
|
|
|
28,639
|
|
|||||
GNMA permanent securities(1)
|
|
16,249
|
|
|
—
|
|
|
—
|
|
|
16,455
|
|
|
16,455
|
|
|||||
Nonhedge derivatives(4)
|
|
868,700
|
|
|
—
|
|
|
2,821
|
|
|
—
|
|
|
2,821
|
|
|||||
|
|
|
|
$
|
—
|
|
|
$
|
2,821
|
|
|
$
|
2,407,217
|
|
|
$
|
2,410,038
|
|
||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonhedge derivatives(4)
|
|
374,200
|
|
|
—
|
|
|
5,504
|
|
|
—
|
|
|
5,504
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial Instruments Not Reported at Fair Value on Combined Consolidated Statements of Financial Condition
|
|
Outstanding Face
Amount
|
|
Fair Value
|
||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mortgage loan receivable held for investment
|
|
1,749,556
|
|
|
—
|
|
|
—
|
|
|
1,756,774
|
|
|
1,756,774
|
|
|||||
Mortgage loan receivable held for sale
|
|
571,638
|
|
|
—
|
|
|
—
|
|
|
582,277
|
|
|
582,277
|
|
|||||
FHLB stock
|
|
77,915
|
|
|
—
|
|
|
—
|
|
|
77,915
|
|
|
77,915
|
|
|||||
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,416,966
|
|
|
$
|
2,416,966
|
|
||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|||||
Repurchase agreements - short-term
|
|
1,224,942
|
|
|
—
|
|
|
|
|
|
1,224,942
|
|
|
1,224,942
|
|
|||||
Repurchase agreements - long-term
|
|
35,813
|
|
|
—
|
|
|
—
|
|
|
35,813
|
|
|
35,813
|
|
|||||
Mortgage loan financing
|
|
540,764
|
|
|
—
|
|
|
—
|
|
|
557,841
|
|
|
557,841
|
|
|||||
Borrowings from the FHLB
|
|
1,856,700
|
|
|
—
|
|
|
—
|
|
|
1,861,584
|
|
|
1,861,584
|
|
|||||
Senior unsecured notes
|
|
619,555
|
|
|
—
|
|
|
—
|
|
|
591,357
|
|
|
591,357
|
|
|||||
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,271,537
|
|
|
$
|
4,271,537
|
|
|
(1)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded as a component of other comprehensive income (loss) in equity.
|
(2)
|
Represents notional outstanding balance of underlying collateral.
|
(3)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings.
|
(4)
|
Measured at fair value on a recurring basis with the net unrealized gains or losses recorded in current period earnings. The outstanding face amount of the nonhedge derivatives represents the notional amount of the underlying contracts.
|
Level 3
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
||||
Balance at January 1,
|
|
$
|
2,407,217
|
|
|
$
|
2,683,745
|
|
Transfer from level 2
|
|
—
|
|
|
86,576
|
|
||
Purchases
|
|
977,456
|
|
|
720,010
|
|
||
Sales
|
|
(539,295
|
)
|
|
(839,868
|
)
|
||
Paydowns/maturities
|
|
(684,143
|
)
|
|
(160,612
|
)
|
||
Amortization of premium/discount
|
|
(76,475
|
)
|
|
(70,763
|
)
|
||
Unrealized gain/(loss)
|
|
8,463
|
|
|
(36,610
|
)
|
||
Realized gain/(loss) on sale
|
|
7,724
|
|
|
24,739
|
|
||
Balance at December 31,
|
|
$
|
2,100,947
|
|
|
$
|
2,407,217
|
|
Financial Instrument
|
|
Carrying Value
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Minimum
|
|
Weighted Average
|
|
Maximum
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CMBS (1)
|
|
$
|
1,701,395
|
|
|
Discounted cash flow
|
|
Yield (4)
|
|
1.35
|
%
|
|
2.87
|
%
|
|
9.18
|
%
|
|
|
|
|
|
|
Duration (years)(5)
|
|
0.04
|
|
|
3.55
|
|
|
9.01
|
|
||
CMBS interest-only (1)
|
|
342,171
|
|
(2)
|
Discounted cash flow
|
|
Yield (4)
|
|
2.84
|
%
|
|
4.04
|
%
|
|
4.8
|
%
|
|
|
|
|
|
|
|
Duration (years)(5)
|
|
0.00
|
|
|
2.99
|
|
|
4.37
|
|
||
|
|
|
|
|
|
Prepayment speed (CPY)(5)
|
|
100.00
|
|
|
100.00
|
|
|
100.00
|
|
||
GNMA interest-only (3)
|
|
16,821
|
|
(2)
|
Discounted cash flow
|
|
Yield (4)
|
|
0.87
|
%
|
|
7.22
|
%
|
|
48.64
|
%
|
|
|
|
|
|
|
|
Duration (years)(5)
|
|
1.69
|
|
|
4.44
|
|
|
20.66
|
|
||
|
|
|
|
|
|
Prepayment speed (CPJ)(5)
|
|
5.00
|
|
|
13.80
|
|
|
35.00
|
|
||
Agency securities (1)
|
|
780
|
|
|
Discounted cash flow
|
|
Yield (4)
|
|
1.4
|
%
|
|
2.17
|
%
|
|
2.63
|
%
|
|
|
|
|
|
|
|
Duration (years)(5)
|
|
2.61
|
|
|
3.27
|
|
|
4.39
|
|
||
GNMA permanent securities (1)
|
|
39,780
|
|
|
Discounted cash flow
|
|
Yield (4)
|
|
2.63
|
%
|
|
3.65
|
%
|
|
6.92
|
%
|
|
|
|
|
|
|
|
Duration (years)(5)
|
|
1.92
|
|
|
10.30
|
|
|
15.66
|
|
||
Total
|
|
$
|
2,100,947
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
CMBS, CMBS interest-only securities, Agency securities, GNMA construction securities, and GNMA permanent securities are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.
|
(2)
|
Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings.
|
(3)
|
The amounts presented represent the principal amount of the mortgage loans outstanding in the pool in which the interest-only securities participate.
|
(4)
|
Significant increase (decrease) in the unobservable input in isolation would result in significantly lower (higher) fair value measurement.
|
(5)
|
Significant increase (decrease) in the unobservable input in isolation would result in either a significantly lower or higher (lower or higher) fair value measurement depending on the structural features of the security in question.
|
Financial Instrument
|
|
Carrying Value
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Minimum
|
|
Weighted Average
|
|
Maximum
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CMBS (1)
|
|
$
|
1,991,506
|
|
|
Discounted cash flow
|
|
Yield (3)
|
|
—
|
%
|
|
2.19
|
%
|
|
9.21
|
%
|
|
|
|
|
|
|
Duration (years)(4)
|
|
0.00
|
|
|
4.06
|
|
|
7.91
|
|
||
CMBS interest-only (1)
|
|
344,423
|
|
(2)
|
Discounted cash flow
|
|
Yield (3)
|
|
0.09
|
%
|
|
4.13
|
%
|
|
4.51
|
%
|
|
|
|
|
|
|
|
Duration (years)(4)
|
|
1.90
|
|
|
3.30
|
|
|
4.24
|
|
||
|
|
|
|
|
|
Prepayment speed (CPY)(4)
|
|
100.00
|
|
|
100.00
|
|
|
100.00
|
|
||
GNMA interest-only (3)
|
|
26,194
|
|
(2)
|
Discounted cash flow
|
|
Yield (4)
|
|
—
|
%
|
|
9.21
|
%
|
|
10
|
%
|
|
|
|
|
|
|
|
Duration (years)(5)
|
|
0.32
|
|
|
2.41
|
|
|
5.18
|
|
||
|
|
|
|
|
|
Prepayment speed (CPJ)(5)
|
|
5.00
|
|
|
14.57
|
|
|
35.00
|
|
||
Agency securities (1)
|
|
28,639
|
|
|
Discounted cash flow
|
|
Yield (4)
|
|
0.58
|
%
|
|
3.47
|
%
|
|
3.51
|
%
|
|
|
|
|
|
|
|
Duration (years)(5)
|
|
0.00
|
|
|
10.34
|
|
|
10.48
|
|
||
GNMA permanent securities (1)
|
|
16,455
|
|
|
Discounted cash flow
|
|
Yield (4)
|
|
—
|
%
|
|
3.25
|
%
|
|
6.62
|
%
|
|
|
|
|
|
|
|
Duration (years)(5)
|
|
1.66
|
|
|
5.72
|
|
|
7.21
|
|
||
Total
|
|
$
|
2,407,217
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
CMBS, CMBS interest-only securities, GNMA construction securities, and GNMA permanent securities are classified as available-for-sale and reported at fair value with changes in fair value recorded in the current period in other comprehensive income.
|
(2)
|
Agency interest-only securities are recorded at fair value with changes in fair value recorded in current period earnings.
|
(3)
|
Significant increase (decrease) in the unobservable input in isolation would result in significantly lower (higher) fair value measurement.
|
(4)
|
Significant increase (decrease) in the unobservable input in isolation would result in either a significantly lower or higher (lower or higher) fair value measurement depending on the structural features of the security in question.
|
|
|
|
|
Fair Value
|
|
Remaining
Maturity
(years)
|
||||||||
Contract Type
|
|
Notional
|
|
Asset(1)
|
|
Liability(1)
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||
Futures
|
|
|
|
|
|
|
|
|
|
|
|
|||
5-year Swap
|
|
$
|
602,200
|
|
|
$
|
3,210
|
|
|
$
|
2
|
|
|
0.25
|
10-year Swap
|
|
226,700
|
|
|
1,674
|
|
|
266
|
|
|
0.25
|
|||
5-year U.S. Treasury Note
|
|
21,800
|
|
|
93
|
|
|
—
|
|
|
0.25
|
|||
10-year U.S. Treasury Note Ultra
|
|
3,200
|
|
|
38
|
|
|
—
|
|
|
0.25
|
|||
Total futures
|
|
853,900
|
|
|
5,015
|
|
|
268
|
|
|
|
|||
Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|||
3 Month LIBOR(2)
|
|
50,000
|
|
|
—
|
|
|
2,697
|
|
|
3.72
|
|||
Credit derivatives
|
|
|
|
|
|
|
|
|
|
|
|
|||
CMBX
|
|
10,000
|
|
|
3
|
|
|
—
|
|
|
5.08
|
|||
CDX
|
|
33,500
|
|
|
—
|
|
|
481
|
|
|
1.97
|
|||
Total credit derivatives
|
|
43,500
|
|
|
3
|
|
|
481
|
|
|
|
|||
Total derivatives
|
|
$
|
947,400
|
|
|
$
|
5,018
|
|
|
$
|
3,446
|
|
|
|
|
|
|
|
|
Fair Value
|
|
Remaining
Maturity
(years)
|
||||||||
Contract Type
|
|
Notional
|
|
Asset(1)
|
|
Liability(1)
|
|
|||||||
|
|
|
|
|
|
|
|
|
||||||
Futures
|
|
|
|
|
|
|
|
|
|
|
|
|||
5-year Swap
|
|
670,100
|
|
|
2,122
|
|
|
—
|
|
|
0.25
|
|||
10-year Swap
|
|
477,900
|
|
|
463
|
|
|
1,451
|
|
|
0.25
|
|||
5-year U.S. Treasury Note
|
|
800
|
|
|
3
|
|
|
—
|
|
|
0.25
|
|||
10-year U.S. Treasury Note
|
|
600
|
|
|
3
|
|
|
—
|
|
|
0.25
|
|||
Total futures
|
|
1,149,400
|
|
|
2,591
|
|
|
1,451
|
|
|
|
|||
Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|||
3 Month LIBOR(2)
|
|
50,000
|
|
|
—
|
|
|
3,686
|
|
|
4.72
|
|||
Credit Derivatives
|
|
|
|
|
|
|
|
|
|
|
|
|||
CMBX
|
|
10,000
|
|
|
230
|
|
|
—
|
|
|
5.59
|
|||
CDX
|
|
33,500
|
|
|
—
|
|
|
367
|
|
|
2.92
|
|||
Total credit derivatives
|
|
43,500
|
|
|
230
|
|
|
367
|
|
|
|
|||
Total derivatives
|
|
$
|
1,242,900
|
|
|
$
|
2,821
|
|
|
$
|
5,504
|
|
|
|
|
|
Year Ended December 31, 2016
|
||||||||||
|
Unrealized
Gain/(Loss)
|
|
Realized
Gain/(Loss)
|
|
Net Result
from
Derivative
Transactions
|
||||||
|
|
|
|
|
|
|
|
|
|||
Contract Type
|
|
|
|
|
|
||||||
Futures
|
$
|
3,608
|
|
|
$
|
(3,954
|
)
|
|
$
|
(346
|
)
|
Swaps
|
956
|
|
|
(1,264
|
)
|
|
(308
|
)
|
|||
Credit Derivatives
|
(340
|
)
|
|
(415
|
)
|
|
(755
|
)
|
|||
Total
|
$
|
4,224
|
|
|
$
|
(5,633
|
)
|
|
$
|
(1,409
|
)
|
|
Year Ended December 31, 2015
|
||||||||||
|
Unrealized
Gain/(Loss)
|
|
Realized
Gain/(Loss)
|
|
Net Result
from
Derivative
Transactions
|
||||||
|
|
|
|
|
|
|
|
|
|||
Contract Type
|
|
|
|
|
|
||||||
Futures
|
$
|
9,214
|
|
|
$
|
(46,816
|
)
|
|
$
|
(37,602
|
)
|
Swaps
|
661
|
|
|
(1,992
|
)
|
|
(1,331
|
)
|
|||
Credit Derivatives
|
307
|
|
|
(311
|
)
|
|
(4
|
)
|
|||
Total
|
$
|
10,182
|
|
|
$
|
(49,119
|
)
|
|
$
|
(38,937
|
)
|
|
Year Ended December 31, 2014
|
||||||||||
|
Unrealized
Gain/(Loss)
|
|
Realized
Gain/(Loss)
|
|
Net Result
from
Derivative
Transactions
|
||||||
|
|
|
|
|
|
|
|
|
|||
Contract Type
|
|
|
|
|
|
||||||
Caps
|
$
|
—
|
|
|
$
|
(7
|
)
|
|
$
|
(7
|
)
|
Futures
|
$
|
(16,065
|
)
|
|
$
|
(74,946
|
)
|
|
$
|
(91,011
|
)
|
Swaps
|
1,780
|
|
|
(5,161
|
)
|
|
(3,381
|
)
|
|||
Credit Derivatives
|
(86
|
)
|
|
(313
|
)
|
|
(399
|
)
|
|||
Total
|
$
|
(14,371
|
)
|
|
$
|
(80,427
|
)
|
|
$
|
(94,798
|
)
|
Description
|
|
Gross amounts of
recognized assets
|
|
Gross amounts
offset in the
balance sheet
|
|
Net amounts of
assets presented
in the balance
sheet
|
|
Gross amounts not offset in the
balance sheet
|
|
Net amount
|
||||||||||||||
|
|
|
|
Financial
instruments
|
|
Cash collateral
received/(posted)(1)
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
5,018
|
|
|
$
|
—
|
|
|
$
|
5,018
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,018
|
|
Total
|
|
$
|
5,018
|
|
|
$
|
—
|
|
|
$
|
5,018
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,018
|
|
|
|
Description
|
|
Gross amounts of
recognized assets
|
|
Gross amounts
offset in the
balance sheet
|
|
Net amounts of
assets presented
in the balance
sheet
|
|
Gross amounts not offset in the
balance sheet
|
|
Net amount
|
||||||||||||||
|
|
|
|
Financial
instruments
|
|
Cash collateral
received/(posted)(1)
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
2,821
|
|
|
$
|
—
|
|
|
$
|
2,821
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,821
|
|
Total
|
|
$
|
2,821
|
|
|
$
|
—
|
|
|
$
|
2,821
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,821
|
|
|
Description
|
|
Gross amounts of
recognized
liabilities
|
|
Gross amounts
offset in the
balance sheet
|
|
Net amounts of
liabilities
presented in the
balance sheet
|
|
Gross amounts not offset in the
balance sheet
|
|
Net amount
|
||||||||||||||
|
|
|
|
Financial
instruments
collateral
|
|
Cash collateral
posted/(received)(1)
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives
|
|
$
|
5,504
|
|
|
$
|
—
|
|
|
$
|
5,504
|
|
|
$
|
—
|
|
|
$
|
5,504
|
|
|
$
|
—
|
|
Repurchase agreements
|
|
1,260,755
|
|
|
—
|
|
|
1,260,755
|
|
|
1,260,755
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
1,266,259
|
|
|
$
|
—
|
|
|
$
|
1,266,259
|
|
|
$
|
1,260,755
|
|
|
$
|
5,504
|
|
|
$
|
—
|
|
|
|
|
Shares
|
|
Amount(1)
|
|||
|
|
|
|
|
|||
Authorizations remaining as of December 31, 2015
|
|
|
|
$
|
49,006
|
|
|
Additional authorizations
|
|
|
|
—
|
|
||
Repurchases paid
|
|
424,317
|
|
|
(4,653
|
)
|
|
Repurchases unsettled
|
|
|
|
—
|
|
||
Authorizations remaining as of December 31, 2016
|
|
|
|
$
|
44,353
|
|
|
|
|
Shares
|
|
Amount(1)
|
|||
|
|
|
|
|
|||
Authorizations remaining as of December 31, 2014
|
|
|
|
$
|
50,000
|
|
|
Additional authorizations
|
|
|
|
—
|
|
||
Repurchases paid
|
|
84,203
|
|
|
(994
|
)
|
|
Repurchases unsettled
|
|
|
|
—
|
|
||
Authorizations remaining as of December 31, 2015
|
|
|
|
$
|
49,006
|
|
|
Declaration Date
|
|
Dividend per Share
|
||
|
|
|
||
March 1, 2016
|
|
$
|
0.275
|
|
June 1, 2016
|
|
0.275
|
|
|
September 1, 2016
|
|
0.275
|
|
|
December 2, 2016
|
|
0.460
|
|
|
Total
|
|
$
|
1.285
|
|
|
|
|
||
March 12, 2015
|
|
$
|
0.250
|
|
June 8, 2015
|
|
0.250
|
|
|
September 1, 2015
|
|
0.275
|
|
|
December 1, 2015
|
|
1.450
|
|
|
Total
|
|
$
|
2.225
|
|
Record Date
|
|
Payment Date
|
|
Dividend per Share
|
|
Ordinary Dividends
|
|
Qualified Dividends
|
|
Capital Gain
|
|
Unrecaptured 1250 Gain
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
March 10, 2016
|
|
April 1, 2016
|
|
$
|
0.275
|
|
|
$
|
0.254
|
|
|
$
|
—
|
|
|
$
|
0.021
|
|
|
$
|
—
|
|
June 13, 2016
|
|
July 1, 2016
|
|
0.275
|
|
|
0.254
|
|
|
—
|
|
|
0.021
|
|
|
—
|
|
|||||
September 12, 2016
|
|
October 3, 2016
|
|
0.275
|
|
|
0.254
|
|
|
—
|
|
|
0.021
|
|
|
—
|
|
|||||
December 27, 2016
|
|
January 24, 2017
|
(1)
|
0.401
|
|
|
0.370
|
|
|
—
|
|
|
0.031
|
|
|
—
|
|
|||||
Total
|
|
|
|
$
|
1.226
|
|
|
$
|
1.132
|
|
|
$
|
—
|
|
|
$
|
0.094
|
|
|
$
|
—
|
|
|
Record Date
|
|
Payment Date
|
|
Dividend per Share
|
|
Ordinary Dividends
|
|
Qualified Dividends (1)
|
|
Capital Gain
|
|
Unrecaptured 1250 Gain (2)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
April 6, 2015
|
|
April 15, 2015
|
|
$
|
0.250
|
|
|
$
|
0.250
|
|
|
$
|
0.250
|
|
|
$
|
—
|
|
|
$
|
—
|
|
June 15, 2015
|
|
July 1, 2015
|
|
0.250
|
|
|
0.250
|
|
|
0.250
|
|
|
—
|
|
|
—
|
|
|||||
September 10, 2015
|
|
October 1, 2015
|
|
0.275
|
|
|
0.275
|
|
|
0.275
|
|
|
—
|
|
|
—
|
|
|||||
December 10, 2015
|
|
January 21, 2016
|
(3)
|
1.450
|
|
|
1.306
|
|
|
0.156
|
|
|
0.144
|
|
|
0.020
|
|
|||||
Total
|
|
|
|
$
|
2.225
|
|
|
$
|
2.081
|
|
|
$
|
0.931
|
|
|
$
|
0.144
|
|
|
$
|
0.020
|
|
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Accumulated Other Comprehensive Income of Noncontrolling Interests
|
|
Total Accumulated Other Comprehensive Income
|
||||||
|
|
|
|
|
|
|
||||||
December 31, 2015
|
|
$
|
(3,556
|
)
|
|
$
|
(2,839
|
)
|
|
$
|
(6,395
|
)
|
Other comprehensive income (loss)
|
|
3,420
|
|
|
5,099
|
|
|
8,519
|
|
|||
Exchange of noncontrolling interest for common stock
|
|
1,202
|
|
|
(1,202
|
)
|
|
—
|
|
|||
Rebalancing of ownership percentage between Company and Operating Partnership
|
|
299
|
|
|
(299
|
)
|
|
—
|
|
|||
December 31, 2016
|
|
$
|
1,365
|
|
|
$
|
759
|
|
|
$
|
2,124
|
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Accumulated Other Comprehensive Income of Noncontrolling Interests
|
|
Total Accumulated Other Comprehensive Income
|
||||||
|
|
|
|
|
|
|
||||||
December 31, 2014
|
|
$
|
15,656
|
|
|
$
|
14,494
|
|
|
$
|
30,150
|
|
Other comprehensive income (loss)
|
|
(20,046
|
)
|
|
(16,499
|
)
|
|
(36,545
|
)
|
|||
Exchange of noncontrolling interest for common stock
|
|
645
|
|
|
(645
|
)
|
|
—
|
|
|||
Rebalancing of ownership percentage between Company and Operating Partnership
|
|
189
|
|
|
(189
|
)
|
|
—
|
|
|||
December 31, 2015
|
|
$
|
(3,556
|
)
|
|
$
|
(2,839
|
)
|
|
$
|
(6,395
|
)
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Accumulated Other Comprehensive Income of Noncontrolling Interests
|
|
Total Accumulated Other Comprehensive Income
|
||||||
|
|
|
|
|
|
|
||||||
December 31, 2013
|
|
$
|
—
|
|
|
$
|
12,134
|
|
|
$
|
12,134
|
|
Other comprehensive income (loss)
|
|
488
|
|
|
17,528
|
|
|
18,016
|
|
|||
Exchange of capital for common stock
|
|
14,874
|
|
|
(14,874
|
)
|
|
—
|
|
|||
Exchange of noncontrolling interest for common stock
|
|
324
|
|
|
(324
|
)
|
|
—
|
|
|||
Rebalancing of ownership percentage between Company and Operating Partnership
|
|
(30
|
)
|
|
30
|
|
|
—
|
|
|||
December 31, 2014
|
|
$
|
15,656
|
|
|
$
|
14,494
|
|
|
$
|
30,150
|
|
•
|
First, to the holders of Series A and Series B participating preferred units pro rata based on the capital account of each such holder’s interests, until the Series A and Series B participating preferred unit holders have each received an amount equivalent to their respective capital accounts; then
|
•
|
Second, 20% to the common unit holders, and 80% to the holders of Series A participating preferred units, until the Series A participating preferred unit holders have each received an amount equivalent to $124 per unit; and
|
•
|
Thereafter, 20% to common unit holders, and 80% to the holders of Series A and Series B participating preferred units, pro rata based on the units held by each holder.
|
($ in thousands except share amounts)
|
|
For the Year Ended December 31, 2016
|
|
For the Year Ended December 31, 2015
|
|
For the Period February 11, 2014 through December 31, 2014
|
||||||
|
|
|
|
|
|
|
||||||
Basic Net income (loss) available for Class A common shareholders
|
|
$
|
66,727
|
|
|
$
|
73,821
|
|
|
$
|
44,187
|
|
Diluted Net income (loss) available for Class A common shareholders
|
|
$
|
114,156
|
|
|
$
|
73,821
|
|
|
$
|
84,228
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|||
Basic
|
|
61,998,089
|
|
|
51,702,188
|
|
|
49,296,417
|
|
|||
Diluted
|
|
107,638,788
|
|
|
51,870,808
|
|
|
97,583,310
|
|
(In thousands except share amounts)
|
|
For the Year Ended December 31, 2016
|
|
For the Year Ended December 31, 2015
|
|
For the Period February 11, 2014 through December 31, 2014
|
||||||
|
|
|
|
|
|
|
||||||
Basic Net Income (Loss) Per Share of Class A Common Stock
|
|
|
|
|
|
|
|
|
|
|||
Numerator:
|
|
|
|
|
|
|
|
|
|
|||
Net income (loss) attributable to Class A common shareholders
|
|
$
|
66,727
|
|
|
$
|
73,821
|
|
|
$
|
44,187
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|||
Weighted average number of shares of Class A common stock outstanding
|
|
61,998,089
|
|
|
51,702,188
|
|
|
49,296,417
|
|
|||
Basic net income (loss) per share of Class A common stock
|
|
$
|
1.08
|
|
|
$
|
1.43
|
|
|
$
|
0.90
|
|
|
|
|
|
|
|
|
||||||
Diluted Net Income (Loss) Per Share of Class A Common Stock
|
|
|
|
|
|
|
|
|
|
|||
Numerator:
|
|
|
|
|
|
|
|
|
|
|||
Net income (loss) attributable to Class A common shareholders
|
|
$
|
66,727
|
|
|
$
|
73,821
|
|
|
$
|
44,187
|
|
Add (deduct) - dilutive effect of:
|
|
|
|
|
|
|
|
|
|
|||
Amounts attributable to operating partnership’s share of Ladder Capital Corp net income (loss)
|
|
47,130
|
|
|
—
|
|
|
66,437
|
|
|||
Additional corporate tax (expense) benefit
|
|
299
|
|
|
—
|
|
|
(26,396
|
)
|
|||
Diluted net income (loss) attributable to Class A common shareholders
|
|
$
|
114,156
|
|
|
$
|
73,821
|
|
|
$
|
84,228
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|||
Basic weighted average number of shares of Class A common stock outstanding
|
|
61,998,089
|
|
|
51,702,188
|
|
|
49,296,417
|
|
|||
Add - dilutive effect of:
|
|
|
|
|
|
|
|
|
|
|||
Shares issuable relating to converted Class B common shareholders
|
|
45,118,668
|
|
|
—
|
|
|
48,145,875
|
|
|||
Incremental shares of unvested Class A restricted stock
|
|
522,031
|
|
|
168,620
|
|
|
141,018
|
|
|||
Diluted weighted average number of shares of Class A common stock outstanding
|
|
107,638,788
|
|
|
51,870,808
|
|
|
97,583,310
|
|
|||
Diluted net income (loss) per share of Class A common stock
|
|
$
|
1.06
|
|
|
$
|
1.42
|
|
|
$
|
0.86
|
|
1.
|
Compensation expense for restricted stock subject to time-based vesting criteria granted to Brian Harris will be expensed 1/3 each year, for three years, on an annual basis following such grant
|
2.
|
Compensation expense for restricted stock subject to time-based vesting criteria granted to directors (as described below) will be expensed 1/3 each year, for three years on an annual basis following such grant
|
3.
|
Compensation expense for restricted stock subject to time-based vesting criteria granted to officers other than Mr. Harris, and to certain employees will be expensed 1/3 each year, for three years on an annual basis following such grant.
|
1.
|
Compensation expense for restricted stock subject to time-based vesting criteria granted to Brian Harris will be expensed 1/2 each year, for two years, on an annual basis in advance of the Harris Retirement Eligibility Date, as defined below.
|
2.
|
Compensation expense for restricted stock subject to time-based vesting criteria granted to the Management Grantees other than Mr. Harris, will be expensed 1/3 each year, for three years on an annual basis following such grant.
|
1.
|
Compensation expense for restricted stock subject to time-based vesting criteria granted to Brian Harris will be expensed in full on February 11, 2017, the Harris Retirement Eligibility Date.
|
2.
|
Compensation expense for restricted stock subject to time-based vesting criteria granted to the Management Grantees other than Mr. Harris, will be expensed 1/3 each year, for three years on an annual basis following such grant.
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||
|
Number
of Shares/Options |
|
Weighted
Average
Fair Value
|
|
Number
of Shares |
|
Weighted
Average
Fair Value
|
|
Number
of Units
|
|
Weighted
Average
Fair Value
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Grants - Class A Common Stock (restricted)
|
793,598
|
|
|
$
|
9,118
|
|
|
726,327
|
|
|
$
|
13,353
|
|
|
1,687,513
|
|
|
$
|
28,637
|
|
Grants - Class A Common Stock (restricted) dividends
|
166,934
|
|
|
1,908
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Stock Options
|
380,949
|
|
|
1,356
|
|
|
670,256
|
|
|
1,441
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Amortization to compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Predecessor compensation expense
|
|
|
|
$
|
—
|
|
|
|
|
|
$
|
—
|
|
|
|
|
|
$
|
(290
|
)
|
LP Units compensation expense
|
|
|
|
—
|
|
|
|
|
|
(124
|
)
|
|
|
|
|
(2,052
|
)
|
|||
Ladder compensation expense
|
|
|
|
(17,640
|
)
|
|
|
|
|
(13,664
|
)
|
|
|
|
|
(12,109
|
)
|
|||
Total amortization to compensation expense
|
|
|
|
$
|
(17,640
|
)
|
|
|
|
|
$
|
(13,788
|
)
|
|
|
|
|
$
|
(14,451
|
)
|
|
Restricted Stock
|
|
Stock Options
|
|
LP Units(1)
|
|||
|
|
|
|
|
|
|||
Nonvested/Outstanding at December 31, 2015
|
1,334,369
|
|
|
601,186
|
|
|
504
|
|
Granted
|
960,532
|
|
|
380,949
|
|
|
—
|
|
Exercised
|
|
|
—
|
|
|
|
||
Vested
|
(770,568
|
)
|
|
|
|
(504
|
)
|
|
Forfeited
|
(48,467
|
)
|
|
—
|
|
|
—
|
|
Expired
|
|
|
—
|
|
|
|
||
Nonvested/Outstanding at December 31, 2016
|
1,475,866
|
|
|
982,135
|
|
|
—
|
|
|
|
|
|
|
|
|||
Exercisable at December 31, 2016
|
|
|
230,936
|
|
|
|
|
(1)
|
Converted to LP Units of LCFH on February 11, 2014 in connection with IPO and then converted to an equal number of Series REIT LP Units and Series TRS LP Units on December 31, 2014. LCFH LP Unitholders also received an equal number of shares of Class B Common stock of the Company in connection with the conversion. Refer to Note 1, Organization and Operations for further discussion of IPO and the Reorganization Transactions.
|
|
Year Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
||||||
Current expense (benefit)
|
|
|
|
|
|
|
|||||
U.S. Federal
|
$
|
(386
|
)
|
|
$
|
9,020
|
|
|
$
|
23,609
|
|
State and local
|
4,838
|
|
|
2,637
|
|
|
10,170
|
|
|||
Total current expense (benefit)
|
4,452
|
|
|
11,657
|
|
|
33,779
|
|
|||
Deferred expense (benefit)
|
|
|
|
|
|
|
|
||||
U.S. Federal
|
1,417
|
|
|
2,247
|
|
|
(4,357
|
)
|
|||
State and local
|
451
|
|
|
653
|
|
|
(2,817
|
)
|
|||
Total deferred expense (benefit)
|
1,868
|
|
|
2,900
|
|
|
(7,174
|
)
|
|||
Provision for income tax expense (benefit)
|
$
|
6,320
|
|
|
$
|
14,557
|
|
|
$
|
26,605
|
|
|
Year Ended December 31,
|
|||||||
|
2016
|
|
2015
|
|
2014
|
|||
|
|
|
|
|
|
|||
US statutory tax rate
|
35.00
|
%
|
|
35.00
|
%
|
|
35.00
|
%
|
REIT income not subject to corporate income tax
|
(34.38
|
)%
|
|
(32.37
|
)%
|
|
—
|
%
|
Increase due to state and local taxes
|
4.41
|
%
|
(1)
|
1.40
|
%
|
|
3.78
|
%
|
Deferred tax asset write-off upon conversion to REIT
|
—
|
%
|
|
1.44
|
%
|
|
—
|
%
|
Change in valuation allowance
|
0.42
|
%
|
|
3.29
|
%
|
|
—
|
%
|
Other
|
(0.19
|
)%
|
|
0.39
|
%
|
|
(17.37
|
)%
|
Effective income tax rate
|
5.26
|
%
|
|
9.15
|
%
|
|
21.41
|
%
|
|
(1)
|
The increase in state taxes shown above is primarily related to additional tax expense of $3.3 million pertaining to a New York State tax audit, further discussed below.
|
|
December 31, 2016
|
|
December 31, 2015
|
||||
|
|
|
|
||||
Deferred Tax Assets
|
|
|
|
|
|||
Basis difference in operating partnerships
|
$
|
2,023
|
|
|
$
|
3,998
|
|
Unrealized gains (losses)
|
99
|
|
|
971
|
|
||
Unrealized gains (losses) - derivatives
|
5,668
|
|
|
5,239
|
|
||
Valuation allowance
|
(5,668
|
)
|
|
(5,239
|
)
|
||
Total Deferred Tax Assets
|
$
|
2,122
|
|
|
$
|
4,969
|
|
Period Ending December 31,
|
|
Amount
|
||
|
|
|
|
|
2017
|
|
$
|
1,249
|
|
2018
|
|
1,206
|
|
|
2019
|
|
1,180
|
|
|
2020
|
|
1,180
|
|
|
2021
|
|
1,180
|
|
|
Thereafter
|
|
99
|
|
|
Total
|
|
$
|
6,094
|
|
|
Loans
|
|
Securities
|
|
Real
Estate(1)
|
|
Corporate/Other(2)
|
|
Company
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income
|
$
|
161,315
|
|
|
$
|
74,987
|
|
|
$
|
10
|
|
|
$
|
60
|
|
|
$
|
236,372
|
|
Interest expense
|
(25,531
|
)
|
|
(9,740
|
)
|
|
(25,333
|
)
|
|
(60,223
|
)
|
|
(120,827
|
)
|
|||||
Net interest income (expense)
|
135,784
|
|
|
65,247
|
|
|
(25,323
|
)
|
|
(60,163
|
)
|
|
115,545
|
|
|||||
Provision for loan losses
|
(300
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(300
|
)
|
|||||
Net interest income (expense) after provision for loan losses
|
135,484
|
|
|
65,247
|
|
|
(25,323
|
)
|
|
(60,163
|
)
|
|
115,245
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating lease income
|
—
|
|
|
—
|
|
|
77,277
|
|
|
—
|
|
|
77,277
|
|
|||||
Tenant recoveries
|
—
|
|
|
—
|
|
|
5,958
|
|
|
—
|
|
|
5,958
|
|
|||||
Sale of loans, net
|
26,009
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,009
|
|
|||||
Realized gain on securities
|
—
|
|
|
7,724
|
|
|
—
|
|
|
—
|
|
|
7,724
|
|
|||||
Unrealized gain (loss) on Agency interest-only securities
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
|||||
Realized gain (loss) on sale of real estate, net
|
—
|
|
|
—
|
|
|
20,636
|
|
|
—
|
|
|
20,636
|
|
|||||
Fee and other income
|
7,547
|
|
|
—
|
|
|
7,253
|
|
|
6,565
|
|
|
21,365
|
|
|||||
Net result from derivative transactions
|
8,371
|
|
|
(9,780
|
)
|
|
—
|
|
|
—
|
|
|
(1,409
|
)
|
|||||
Earnings from investment in unconsolidated joint ventures
|
—
|
|
|
—
|
|
|
(466
|
)
|
|
892
|
|
|
426
|
|
|||||
Gain (loss) on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
5,382
|
|
|
5,382
|
|
|||||
Total other income (expense)
|
41,927
|
|
|
(2,112
|
)
|
|
110,658
|
|
|
12,839
|
|
|
163,312
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and employee benefits
|
(11,000
|
)
|
|
—
|
|
|
—
|
|
|
(53,270
|
)
|
|
(64,270
|
)
|
|||||
Operating expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,552
|
)
|
|
(20,552
|
)
|
|||||
Real estate operating expenses
|
—
|
|
|
—
|
|
|
(29,953
|
)
|
|
—
|
|
|
(29,953
|
)
|
|||||
Real estate acquisition costs
|
—
|
|
|
—
|
|
|
(592
|
)
|
|
—
|
|
|
(592
|
)
|
|||||
Fee expense
|
(2,343
|
)
|
|
(166
|
)
|
|
(618
|
)
|
|
(576
|
)
|
|
(3,703
|
)
|
|||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
(39,354
|
)
|
|
(93
|
)
|
|
(39,447
|
)
|
|||||
Total costs and expenses
|
(13,343
|
)
|
|
(166
|
)
|
|
(70,517
|
)
|
|
(74,491
|
)
|
|
(158,517
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax (expense) benefit
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,320
|
)
|
|
(6,320
|
)
|
|||||
Segment profit (loss)
|
$
|
164,068
|
|
|
$
|
62,969
|
|
|
$
|
14,818
|
|
|
$
|
(128,135
|
)
|
|
$
|
113,720
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets as of December 31, 2016
|
$
|
2,353,977
|
|
|
$
|
2,100,947
|
|
|
$
|
856,363
|
|
|
$
|
267,050
|
|
|
$
|
5,578,337
|
|
|
Loans
|
|
Securities
|
|
Real
Estate(1)
|
|
Corporate/Other(2)
|
|
Company
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income
|
$
|
165,403
|
|
|
$
|
76,083
|
|
|
$
|
—
|
|
|
$
|
53
|
|
|
$
|
241,539
|
|
Interest expense
|
(24,039
|
)
|
|
(7,256
|
)
|
|
(23,873
|
)
|
|
(58,135
|
)
|
|
(113,303
|
)
|
|||||
Net interest income (expense)
|
141,364
|
|
|
68,827
|
|
|
(23,873
|
)
|
|
(58,082
|
)
|
|
128,236
|
|
|||||
Provision for loan losses
|
(600
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(600
|
)
|
|||||
Net interest income (expense) after provision for loan losses
|
140,764
|
|
|
68,827
|
|
|
(23,873
|
)
|
|
(58,082
|
)
|
|
127,636
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating lease income
|
—
|
|
|
—
|
|
|
80,465
|
|
|
—
|
|
|
80,465
|
|
|||||
Tenant recoveries
|
—
|
|
|
—
|
|
|
9,907
|
|
|
—
|
|
|
9,907
|
|
|||||
Sale of loans, net
|
71,066
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71,066
|
|
|||||
Realized gain on securities
|
—
|
|
|
24,007
|
|
|
—
|
|
|
—
|
|
|
24,007
|
|
|||||
Unrealized gain (loss) on Agency interest-only securities
|
—
|
|
|
(1,249
|
)
|
|
—
|
|
|
—
|
|
|
(1,249
|
)
|
|||||
Realized gain on sale of real estate, net
|
2,346
|
|
|
—
|
|
|
38,040
|
|
|
—
|
|
|
40,386
|
|
|||||
Fee and other income
|
5,999
|
|
|
230
|
|
|
5,989
|
|
|
2,987
|
|
|
15,205
|
|
|||||
Net result from derivative transactions
|
(12,609
|
)
|
|
(26,328
|
)
|
|
—
|
|
|
—
|
|
|
(38,937
|
)
|
|||||
Earnings from investment in unconsolidated joint ventures
|
—
|
|
|
—
|
|
|
255
|
|
|
116
|
|
|
371
|
|
|||||
Total other income
|
66,802
|
|
|
(3,340
|
)
|
|
134,656
|
|
|
3,103
|
|
|
201,221
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and employee benefits
|
(16,531
|
)
|
|
—
|
|
|
—
|
|
|
(45,081
|
)
|
|
(61,612
|
)
|
|||||
Operating expenses
|
381
|
|
|
—
|
|
|
—
|
|
|
(25,484
|
)
|
|
(25,103
|
)
|
|||||
Real estate operating expenses
|
—
|
|
|
—
|
|
|
(35,886
|
)
|
|
—
|
|
|
(35,886
|
)
|
|||||
Real estate acquisition costs
|
—
|
|
|
—
|
|
|
(1,982
|
)
|
|
(1
|
)
|
|
(1,983
|
)
|
|||||
Fee expense
|
(1,693
|
)
|
|
(40
|
)
|
|
(470
|
)
|
|
(2,318
|
)
|
|
(4,521
|
)
|
|||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
(38,953
|
)
|
|
(108
|
)
|
|
(39,061
|
)
|
|||||
Total costs and expenses
|
(17,843
|
)
|
|
(40
|
)
|
|
(77,291
|
)
|
|
(72,992
|
)
|
|
(168,166
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax (expense) benefit
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,557
|
)
|
|
(14,557
|
)
|
|||||
Segment profit (loss)
|
$
|
189,723
|
|
|
$
|
65,447
|
|
|
$
|
33,492
|
|
|
$
|
(142,528
|
)
|
|
$
|
146,134
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets as of December 31, 2015
|
$
|
2,310,409
|
|
|
$
|
2,407,217
|
|
|
$
|
868,528
|
|
|
$
|
309,058
|
|
|
$
|
5,895,212
|
|
|
Loans
|
|
Securities
|
|
Real
Estate(1)
|
|
Corporate/Other(2)
|
|
Company
Total
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income
|
$
|
113,943
|
|
|
$
|
73,331
|
|
|
$
|
—
|
|
|
$
|
51
|
|
|
$
|
187,325
|
|
Interest expense
|
(13,205
|
)
|
|
(6,588
|
)
|
|
(15,984
|
)
|
|
(41,797
|
)
|
|
(77,574
|
)
|
|||||
Net interest income (expense)
|
100,738
|
|
|
66,743
|
|
|
(15,984
|
)
|
|
(41,746
|
)
|
|
109,751
|
|
|||||
Provision for loan losses
|
(600
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(600
|
)
|
|||||
Net interest income (expense) after provision for loan losses
|
100,138
|
|
|
66,743
|
|
|
(15,984
|
)
|
|
(41,746
|
)
|
|
109,151
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating lease income
|
—
|
|
|
—
|
|
|
56,649
|
|
|
—
|
|
|
56,649
|
|
|||||
Tenant recoveries
|
—
|
|
|
—
|
|
|
9,183
|
|
|
—
|
|
|
9,183
|
|
|||||
Sale of loans, net
|
145,275
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
145,275
|
|
|||||
Gain on securities
|
—
|
|
|
26,977
|
|
|
—
|
|
|
—
|
|
|
26,977
|
|
|||||
Unrealized gain (loss) on Agency interest-only securities
|
—
|
|
|
2,144
|
|
|
—
|
|
|
—
|
|
|
2,144
|
|
|||||
Sale of real estate, net
|
1,525
|
|
|
—
|
|
|
28,235
|
|
|
—
|
|
|
29,760
|
|
|||||
Fee and other income
|
3,854
|
|
|
—
|
|
|
5,374
|
|
|
2,476
|
|
|
11,704
|
|
|||||
Net result from derivative transactions
|
(34,599
|
)
|
|
(60,199
|
)
|
|
—
|
|
|
—
|
|
|
(94,798
|
)
|
|||||
Earnings from investment in unconsolidated joint ventures
|
—
|
|
|
—
|
|
|
900
|
|
|
1,090
|
|
|
1,990
|
|
|||||
Gain on assignment of mortgage loan financing
|
—
|
|
|
—
|
|
|
432
|
|
|
—
|
|
|
432
|
|
|||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(150
|
)
|
|
(150
|
)
|
|||||
Total other income
|
116,055
|
|
|
(31,078
|
)
|
|
100,773
|
|
|
3,416
|
|
|
189,166
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and employee benefits
|
(22,400
|
)
|
|
—
|
|
|
—
|
|
|
(59,744
|
)
|
|
(82,144
|
)
|
|||||
Operating expenses
|
235
|
|
|
—
|
|
|
—
|
|
|
(25,633
|
)
|
|
(25,398
|
)
|
|||||
Real estate operating expenses
|
—
|
|
|
—
|
|
|
(32,670
|
)
|
|
—
|
|
|
(32,670
|
)
|
|||||
Real estate acquisition costs
|
—
|
|
|
—
|
|
|
(2,400
|
)
|
|
(4
|
)
|
|
(2,404
|
)
|
|||||
Fee expense
|
(2,172
|
)
|
|
(65
|
)
|
|
(83
|
)
|
|
(703
|
)
|
|
(3,023
|
)
|
|||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
(28,271
|
)
|
|
(176
|
)
|
|
(28,447
|
)
|
|||||
Total costs and expenses
|
(24,337
|
)
|
|
(65
|
)
|
|
(63,424
|
)
|
|
(86,260
|
)
|
|
(174,086
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax (expense) benefit
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,605
|
)
|
|
(26,605
|
)
|
|||||
Segment profit (loss)
|
$
|
191,856
|
|
|
$
|
35,600
|
|
|
$
|
21,365
|
|
|
$
|
(151,195
|
)
|
|
$
|
97,626
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets as of December 31, 2014
|
$
|
1,939,008
|
|
|
$
|
2,815,566
|
|
|
$
|
771,129
|
|
|
$
|
288,532
|
|
|
$
|
5,814,235
|
|
|
(1)
|
Includes the Company’s investment in unconsolidated joint ventures that held real estate of $34.0 million and $33.7 million as of December 31, 2016 and 2015, respectively
|
(2)
|
Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to combined consolidated Company totals. This caption also includes the Company’s investment in unconsolidated joint ventures and strategic investments that are not related to the other reportable segments above, including the Company’s investment in unconsolidated joint ventures of $48,771 as of December 31, 2015, the Company’s investment in FHLB stock of $77.9 million as of December 31, 2016 and 2015, the Company’s deferred tax asset of $2.1 million and $5.0 million as of December 31, 2016 and 2015, respectively and the Company’s senior unsecured notes of $559.8 million and $612.6 million as of December 31, 2016 and 2015, respectively.
|
|
|
Q4 2016(1)
|
|
Q3 2016
|
|
Q2 2016
|
|
Q1 2016(1)
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
$
|
60,721
|
|
|
$
|
60,284
|
|
|
$
|
55,766
|
|
|
$
|
59,601
|
|
Net interest income after provision for loan losses
|
|
28,517
|
|
|
29,599
|
|
|
27,214
|
|
|
29,915
|
|
||||
Other income (loss)
|
|
89,212
|
|
|
69,335
|
|
|
11,835
|
|
|
(7,070
|
)
|
||||
Costs and expenses
|
|
45,335
|
|
|
40,615
|
|
|
37,405
|
|
|
35,162
|
|
||||
Income (loss) before taxes
|
|
72,394
|
|
|
58,319
|
|
|
1,644
|
|
|
(12,317
|
)
|
||||
Income tax expense (benefit)
|
|
773
|
|
|
8,721
|
|
|
(2,301
|
)
|
|
(873
|
)
|
||||
Net income (loss)
|
|
71,621
|
|
|
49,598
|
|
|
3,945
|
|
|
(11,444
|
)
|
||||
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures
|
|
(298
|
)
|
|
439
|
|
|
(235
|
)
|
|
232
|
|
||||
Net (income) loss attributable to noncontrolling interest in operating partnership
|
|
(29,467
|
)
|
|
(22,429
|
)
|
|
(908
|
)
|
|
5,673
|
|
||||
Net income (loss) attributable to Class A common shareholders
|
|
$
|
41,856
|
|
|
$
|
27,608
|
|
|
$
|
2,802
|
|
|
$
|
(5,539
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.64
|
|
|
$
|
0.44
|
|
|
$
|
0.05
|
|
|
$
|
(0.09
|
)
|
Diluted
|
|
$
|
0.63
|
|
|
$
|
0.44
|
|
|
$
|
0.05
|
|
|
$
|
(0.09
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends per share of common stock
|
|
$
|
0.460
|
|
|
$
|
0.275
|
|
|
$
|
0.275
|
|
|
$
|
0.275
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Q4 2015
|
|
Q3 2015
|
|
Q2 2015
|
|
Q1 2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
$
|
62,903
|
|
|
$
|
63,013
|
|
|
$
|
59,239
|
|
|
$
|
56,384
|
|
Net interest income after provision for loan losses
|
|
33,297
|
|
|
33,328
|
|
|
31,602
|
|
|
29,409
|
|
||||
Other income
|
|
72,183
|
|
(2)
|
7,549
|
|
|
86,452
|
|
|
35,037
|
|
||||
Costs and expenses
|
|
38,347
|
|
|
42,260
|
|
|
44,180
|
|
|
43,379
|
|
||||
Income (loss) before taxes
|
|
67,133
|
|
|
(1,383
|
)
|
|
73,874
|
|
|
21,067
|
|
||||
Income tax expense (benefit)
|
|
10,457
|
|
|
(4,181
|
)
|
|
5,177
|
|
|
3,104
|
|
||||
Net income
|
|
56,676
|
|
|
2,798
|
|
|
68,697
|
|
|
17,963
|
|
||||
Net (income) loss attributable to noncontrolling interest in consolidated joint ventures
|
|
(2,146
|
)
|
|
85
|
|
|
684
|
|
|
(191
|
)
|
||||
Net (income) loss attributable to noncontrolling interest in operating partnership
|
|
(27,407
|
)
|
|
430
|
|
|
(35,171
|
)
|
|
(8,597
|
)
|
||||
Net income attributable to Class A common shareholders
|
|
$
|
27,123
|
|
|
$
|
3,313
|
|
|
$
|
34,210
|
|
|
$
|
9,175
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.51
|
|
|
$
|
0.06
|
|
|
$
|
0.68
|
|
|
$
|
0.18
|
|
Diluted
|
|
$
|
0.50
|
|
|
$
|
0.06
|
|
|
$
|
0.67
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends per share of common stock
|
|
$
|
1.450
|
|
|
$
|
0.275
|
|
|
$
|
0.250
|
|
|
$
|
0.250
|
|
|
(1)
|
See Note 2. Significant Accounting Policies, “Out-of-Period Adjustments” for out-of-period adjustments included in the three month periods ended March 31, 2016 and December 31, 2016.
|
(2)
|
Increase in the quarter ended December 31, 2015 was primarily the result of an increase in net result from derivative transactions and gain on sale of real estate, net, offset by decrease in gain on sale of loans.
|
|
|
|
|
Initial Cost to Company
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
Accumulated Depreciation and Amortization
|
|
Date Acquired
|
|
Year Built
|
|
Life on which Depreciation in Latest Statement of Income is Computed
|
||||||||||||||||||||||||||||||
Description
|
|
Encumbrances
|
|
Land
|
|
Building
|
|
Intangibles
|
|
|
Land
|
|
Building
|
|
Intangibles
|
|
Total
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Retail Property in Springfield, IL
|
|
$
|
—
|
|
|
$
|
391
|
|
|
$
|
784
|
|
|
$
|
147
|
|
|
$
|
—
|
|
|
$
|
391
|
|
|
$
|
784
|
|
|
$
|
231
|
|
|
$
|
1,406
|
|
|
$
|
(4
|
)
|
|
11/16/16
|
|
2016
|
|
15-40yrs
|
Retail Property in Fayetteville, NC
|
|
—
|
|
|
1,379
|
|
|
3,121
|
|
|
2,471
|
|
|
—
|
|
|
1,379
|
|
|
3,121
|
|
|
2,471
|
|
|
6,971
|
|
|
(30
|
)
|
|
11/15/16
|
|
2008
|
|
12-37yrs
|
||||||||||
Retail Property in Dryden Township, MI
|
|
—
|
|
|
177
|
|
|
893
|
|
|
120
|
|
|
—
|
|
|
177
|
|
|
893
|
|
|
209
|
|
|
1,279
|
|
|
(6
|
)
|
|
10/26/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Lamar, MO
|
|
—
|
|
|
164
|
|
|
903
|
|
|
109
|
|
|
—
|
|
|
164
|
|
|
903
|
|
|
171
|
|
|
1,238
|
|
|
(14
|
)
|
|
07/22/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Union, MO
|
|
—
|
|
|
267
|
|
|
867
|
|
|
93
|
|
|
—
|
|
|
267
|
|
|
867
|
|
|
207
|
|
|
1,341
|
|
|
(17
|
)
|
|
07/01/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Pawnee, IL
|
|
—
|
|
|
249
|
|
|
775
|
|
|
177
|
|
|
—
|
|
|
249
|
|
|
775
|
|
|
205
|
|
|
1,229
|
|
|
(15
|
)
|
|
07/01/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Linn, MO
|
|
—
|
|
|
89
|
|
|
920
|
|
|
113
|
|
|
—
|
|
|
89
|
|
|
920
|
|
|
182
|
|
|
1,191
|
|
|
(16
|
)
|
|
06/30/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Cape Girardeau, MO
|
|
1,016
|
|
|
453
|
|
|
702
|
|
|
126
|
|
|
—
|
|
|
453
|
|
|
702
|
|
|
217
|
|
|
1,372
|
|
|
(14
|
)
|
|
06/30/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Decatur-Pershing, IL
|
|
—
|
|
|
395
|
|
|
923
|
|
|
47
|
|
|
—
|
|
|
395
|
|
|
923
|
|
|
155
|
|
|
1,473
|
|
|
(16
|
)
|
|
06/30/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Rantoul, IL
|
|
—
|
|
|
100
|
|
|
1,023
|
|
|
81
|
|
|
—
|
|
|
100
|
|
|
1,023
|
|
|
178
|
|
|
1,301
|
|
|
(18
|
)
|
|
06/21/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Flora Vista, NM
|
|
—
|
|
|
272
|
|
|
864
|
|
|
169
|
|
|
—
|
|
|
272
|
|
|
864
|
|
|
198
|
|
|
1,334
|
|
|
(22
|
)
|
|
06/06/16
|
|
2016
|
|
15-35yrs
|
||||||||||
Retail Property in Mountain Grove, MO
|
|
—
|
|
|
163
|
|
|
1,026
|
|
|
90
|
|
|
—
|
|
|
163
|
|
|
1,026
|
|
|
212
|
|
|
1,401
|
|
|
(21
|
)
|
|
06/03/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Decatur-Sunnyside, IL
|
|
945
|
|
|
182
|
|
|
954
|
|
|
45
|
|
|
—
|
|
|
182
|
|
|
954
|
|
|
138
|
|
|
1,274
|
|
|
(17
|
)
|
|
06/03/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Champaign, IL
|
|
—
|
|
|
365
|
|
|
915
|
|
|
44
|
|
|
—
|
|
|
365
|
|
|
915
|
|
|
150
|
|
|
1,430
|
|
|
(18
|
)
|
|
06/03/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in San Antonio, TX
|
|
886
|
|
|
252
|
|
|
703
|
|
|
141
|
|
|
—
|
|
|
252
|
|
|
703
|
|
|
196
|
|
|
1,151
|
|
|
(20
|
)
|
|
05/06/16
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Borger, TX
|
|
782
|
|
|
68
|
|
|
800
|
|
|
110
|
|
|
—
|
|
|
68
|
|
|
800
|
|
|
180
|
|
|
1,048
|
|
|
(20
|
)
|
|
05/06/16
|
|
2016
|
|
15-40yrs
|
|
|
|
|
Initial Cost to Company
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
Accumulated Depreciation and Amortization
|
|
Date Acquired
|
|
Year Built
|
|
Life on which Depreciation in Latest Statement of Income is Computed
|
||||||||||||||||||||||||||||||
Description
|
|
Encumbrances
|
|
Land
|
|
Building
|
|
Intangibles
|
|
|
Land
|
|
Building
|
|
Intangibles
|
|
Total
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Retail Property in Dimmitt, TX
|
|
1,045
|
|
|
86
|
|
|
1,077
|
|
|
156
|
|
|
—
|
|
|
86
|
|
|
1,077
|
|
|
236
|
|
|
1,399
|
|
|
(27
|
)
|
|
04/26/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in St. Charles, MN
|
|
959
|
|
|
200
|
|
|
843
|
|
|
155
|
|
|
—
|
|
|
200
|
|
|
843
|
|
|
226
|
|
|
1,269
|
|
|
(27
|
)
|
|
04/26/16
|
|
2016
|
|
15-30yrs
|
||||||||||
Retail Property in Philo, IL
|
|
922
|
|
|
160
|
|
|
889
|
|
|
107
|
|
|
—
|
|
|
160
|
|
|
889
|
|
|
188
|
|
|
1,237
|
|
|
(20
|
)
|
|
04/26/16
|
|
2016
|
|
15-40yrs
|
||||||||||
Retail Property in Radford, VA
|
|
1,139
|
|
|
411
|
|
|
896
|
|
|
257
|
|
|
—
|
|
|
411
|
|
|
896
|
|
|
257
|
|
|
1,564
|
|
|
(43
|
)
|
|
12/23/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Rural Retreat, VA
|
|
1,049
|
|
|
328
|
|
|
811
|
|
|
260
|
|
|
—
|
|
|
328
|
|
|
811
|
|
|
260
|
|
|
1,399
|
|
|
(37
|
)
|
|
12/23/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Albion, PA
|
|
1,137
|
|
|
100
|
|
|
1,033
|
|
|
392
|
|
|
—
|
|
|
100
|
|
|
1,033
|
|
|
392
|
|
|
1,525
|
|
|
(63
|
)
|
|
12/23/15
|
|
2015
|
|
14-50yrs
|
||||||||||
Retail Property in Mount Vernon, AL
|
|
954
|
|
|
187
|
|
|
876
|
|
|
161
|
|
|
—
|
|
|
187
|
|
|
876
|
|
|
174
|
|
|
1,237
|
|
|
(36
|
)
|
|
12/23/15
|
|
2015
|
|
14-44yrs
|
||||||||||
Retail Property in Malone, NY
|
|
1,089
|
|
|
183
|
|
|
1,154
|
|
|
137
|
|
|
—
|
|
|
183
|
|
|
1,154
|
|
|
137
|
|
|
1,474
|
|
|
(42
|
)
|
|
12/16/15
|
|
2015
|
|
14-39yrs
|
||||||||||
Retail Property in Mercedes, TX
|
|
840
|
|
|
257
|
|
|
874
|
|
|
132
|
|
|
—
|
|
|
257
|
|
|
874
|
|
|
132
|
|
|
1,263
|
|
|
(30
|
)
|
|
12/16/15
|
|
2015
|
|
15-45yrs
|
||||||||||
Retail Property in Gordonville, MO
|
|
775
|
|
|
247
|
|
|
787
|
|
|
173
|
|
|
—
|
|
|
247
|
|
|
787
|
|
|
173
|
|
|
1,207
|
|
|
(33
|
)
|
|
11/10/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Rice, MN
|
|
821
|
|
|
199
|
|
|
859
|
|
|
184
|
|
|
—
|
|
|
199
|
|
|
859
|
|
|
184
|
|
|
1,242
|
|
|
(49
|
)
|
|
10/28/15
|
|
2015
|
|
15-30yrs
|
||||||||||
Retail Property in Bixby, OK
|
|
7,993
|
|
|
2,610
|
|
|
7,776
|
|
|
1,765
|
|
|
—
|
|
|
2,610
|
|
|
7,776
|
|
|
1,765
|
|
|
12,151
|
|
|
(342
|
)
|
|
10/27/15
|
|
2012
|
|
12-37yrs
|
||||||||||
Retail Property in Farmington, IL
|
|
900
|
|
|
96
|
|
|
1,161
|
|
|
150
|
|
|
—
|
|
|
96
|
|
|
1,161
|
|
|
150
|
|
|
1,407
|
|
|
(44
|
)
|
|
10/23/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Grove, OK
|
|
3,643
|
|
|
402
|
|
|
4,364
|
|
|
817
|
|
|
—
|
|
|
402
|
|
|
4,364
|
|
|
817
|
|
|
5,583
|
|
|
(204
|
)
|
|
10/20/15
|
|
2012
|
|
12-37yrs
|
||||||||||
Retail Property in Jenks, OK
|
|
8,845
|
|
|
2,617
|
|
|
8,695
|
|
|
2,107
|
|
|
—
|
|
|
2,617
|
|
|
8,695
|
|
|
2,107
|
|
|
13,419
|
|
|
(412
|
)
|
|
10/19/15
|
|
2009
|
|
9-38yrs
|
||||||||||
Retail Property in Bloomington, IL
|
|
821
|
|
|
173
|
|
|
984
|
|
|
137
|
|
|
—
|
|
|
173
|
|
|
984
|
|
|
137
|
|
|
1,294
|
|
|
(40
|
)
|
|
10/14/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Montrose, MN
|
|
789
|
|
|
149
|
|
|
876
|
|
|
169
|
|
|
—
|
|
|
149
|
|
|
876
|
|
|
169
|
|
|
1,194
|
|
|
(51
|
)
|
|
10/14/15
|
|
2015
|
|
15-30yrs
|
||||||||||
Retail Property in Lincoln County , MO
|
|
742
|
|
|
149
|
|
|
800
|
|
|
188
|
|
|
—
|
|
|
149
|
|
|
800
|
|
|
188
|
|
|
1,137
|
|
|
(35
|
)
|
|
10/14/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Wilmington, IL
|
|
907
|
|
|
160
|
|
|
1,078
|
|
|
160
|
|
|
—
|
|
|
160
|
|
|
1,078
|
|
|
160
|
|
|
1,398
|
|
|
(44
|
)
|
|
10/07/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Danville, IL
|
|
742
|
|
|
158
|
|
|
870
|
|
|
133
|
|
|
—
|
|
|
158
|
|
|
870
|
|
|
133
|
|
|
1,161
|
|
|
(34
|
)
|
|
10/07/15
|
|
2015
|
|
15-40yrs
|
|
|
|
|
Initial Cost to Company
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
Accumulated Depreciation and Amortization
|
|
Date Acquired
|
|
Year Built
|
|
Life on which Depreciation in Latest Statement of Income is Computed
|
||||||||||||||||||||||||||||||
Description
|
|
Encumbrances
|
|
Land
|
|
Building
|
|
Intangibles
|
|
|
Land
|
|
Building
|
|
Intangibles
|
|
Total
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Retail Property in Moultrie, GA
|
|
934
|
|
|
170
|
|
|
962
|
|
|
173
|
|
|
—
|
|
|
170
|
|
|
962
|
|
|
173
|
|
|
1,305
|
|
|
(56
|
)
|
|
09/22/15
|
|
2014
|
|
14-44yrs
|
||||||||||
Retail Property in Rose Hill, NC
|
|
1,004
|
|
|
245
|
|
|
973
|
|
|
203
|
|
|
—
|
|
|
245
|
|
|
973
|
|
|
203
|
|
|
1,421
|
|
|
(55
|
)
|
|
09/22/15
|
|
2014
|
|
14-44yrs
|
||||||||||
Retail Property in Rockingham, NC
|
|
825
|
|
|
73
|
|
|
922
|
|
|
163
|
|
|
—
|
|
|
73
|
|
|
922
|
|
|
163
|
|
|
1,158
|
|
|
(49
|
)
|
|
09/22/15
|
|
2014
|
|
14-44yrs
|
||||||||||
Retail Property in Biscoe, NC
|
|
863
|
|
|
147
|
|
|
905
|
|
|
165
|
|
|
—
|
|
|
147
|
|
|
905
|
|
|
165
|
|
|
1,217
|
|
|
(50
|
)
|
|
09/22/15
|
|
2014
|
|
14-44yrs
|
||||||||||
Retail Property in De Soto, IA
|
|
707
|
|
|
139
|
|
|
795
|
|
|
176
|
|
|
—
|
|
|
139
|
|
|
795
|
|
|
176
|
|
|
1,110
|
|
|
(40
|
)
|
|
09/08/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Kerrville, TX
|
|
769
|
|
|
186
|
|
|
849
|
|
|
200
|
|
|
—
|
|
|
186
|
|
|
849
|
|
|
200
|
|
|
1,235
|
|
|
(51
|
)
|
|
08/28/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Floresville, TX
|
|
815
|
|
|
268
|
|
|
828
|
|
|
216
|
|
|
—
|
|
|
268
|
|
|
828
|
|
|
216
|
|
|
1,312
|
|
|
(52
|
)
|
|
08/28/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Minot, ND
|
|
4,703
|
|
|
1,856
|
|
|
4,472
|
|
|
618
|
|
|
—
|
|
|
1,856
|
|
|
4,472
|
|
|
618
|
|
|
6,946
|
|
|
(207
|
)
|
|
08/19/15
|
|
2012
|
|
13-38yrs
|
||||||||||
Retail Property in Lebanon, MO
|
|
821
|
|
|
359
|
|
|
724
|
|
|
178
|
|
|
—
|
|
|
359
|
|
|
724
|
|
|
178
|
|
|
1,261
|
|
|
(37
|
)
|
|
08/14/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Effingham County, IL
|
|
821
|
|
|
273
|
|
|
773
|
|
|
205
|
|
|
—
|
|
|
273
|
|
|
773
|
|
|
205
|
|
|
1,251
|
|
|
(43
|
)
|
|
08/10/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Ponce, Puerto Rico
|
|
6,528
|
|
|
1,365
|
|
|
6,662
|
|
|
1,318
|
|
|
—
|
|
|
1,365
|
|
|
6,662
|
|
|
1,318
|
|
|
9,345
|
|
|
(322
|
)
|
|
08/03/15
|
|
2012
|
|
12-37yrs
|
||||||||||
Retail Property in Tremont, IL
|
|
792
|
|
|
165
|
|
|
860
|
|
|
168
|
|
|
—
|
|
|
165
|
|
|
860
|
|
|
168
|
|
|
1,193
|
|
|
(50
|
)
|
|
06/25/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Pleasanton, TX
|
|
869
|
|
|
312
|
|
|
850
|
|
|
216
|
|
|
—
|
|
|
312
|
|
|
850
|
|
|
216
|
|
|
1,378
|
|
|
(58
|
)
|
|
06/24/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Peoria, IL
|
|
859
|
|
|
180
|
|
|
934
|
|
|
179
|
|
|
—
|
|
|
180
|
|
|
934
|
|
|
179
|
|
|
1,293
|
|
|
(54
|
)
|
|
06/24/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Bridgeport, IL
|
|
825
|
|
|
192
|
|
|
874
|
|
|
175
|
|
|
—
|
|
|
192
|
|
|
874
|
|
|
175
|
|
|
1,241
|
|
|
(50
|
)
|
|
06/24/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Warren, MN
|
|
697
|
|
|
108
|
|
|
825
|
|
|
156
|
|
|
—
|
|
|
108
|
|
|
825
|
|
|
156
|
|
|
1,089
|
|
|
(57
|
)
|
|
06/24/15
|
|
2015
|
|
15-30yrs
|
||||||||||
Retail Property in Canyon Lake, TX
|
|
911
|
|
|
291
|
|
|
932
|
|
|
221
|
|
|
—
|
|
|
291
|
|
|
932
|
|
|
221
|
|
|
1,444
|
|
|
(61
|
)
|
|
06/18/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Wheeler, TX
|
|
720
|
|
|
53
|
|
|
887
|
|
|
188
|
|
|
—
|
|
|
53
|
|
|
887
|
|
|
188
|
|
|
1,128
|
|
|
(57
|
)
|
|
06/18/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Aurora, MN
|
|
631
|
|
|
126
|
|
|
709
|
|
|
157
|
|
|
—
|
|
|
126
|
|
|
709
|
|
|
157
|
|
|
992
|
|
|
(41
|
)
|
|
06/18/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Red Oak, IA
|
|
778
|
|
|
190
|
|
|
839
|
|
|
179
|
|
|
—
|
|
|
190
|
|
|
839
|
|
|
179
|
|
|
1,208
|
|
|
(63
|
)
|
|
05/07/15
|
|
2014
|
|
15-35yrs
|
|
|
|
|
Initial Cost to Company
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
Accumulated Depreciation and Amortization
|
|
Date Acquired
|
|
Year Built
|
|
Life on which Depreciation in Latest Statement of Income is Computed
|
||||||||||||||||||||||||||||||
Description
|
|
Encumbrances
|
|
Land
|
|
Building
|
|
Intangibles
|
|
|
Land
|
|
Building
|
|
Intangibles
|
|
Total
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Retail Property in Zapata, TX
|
|
746
|
|
|
62
|
|
|
998
|
|
|
144
|
|
|
—
|
|
|
62
|
|
|
998
|
|
|
144
|
|
|
1,204
|
|
|
(78
|
)
|
|
05/07/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in St. Francis, MN
|
|
732
|
|
|
105
|
|
|
911
|
|
|
164
|
|
|
—
|
|
|
105
|
|
|
911
|
|
|
164
|
|
|
1,180
|
|
|
(81
|
)
|
|
03/26/15
|
|
2014
|
|
15-35yrs
|
||||||||||
Retail Property in Yorktown, TX
|
|
784
|
|
|
97
|
|
|
1,005
|
|
|
199
|
|
|
—
|
|
|
97
|
|
|
1,005
|
|
|
199
|
|
|
1,301
|
|
|
(87
|
)
|
|
03/25/15
|
|
2015
|
|
15-35yrs
|
||||||||||
Retail Property in Battle Lake, MN
|
|
719
|
|
|
136
|
|
|
875
|
|
|
157
|
|
|
—
|
|
|
136
|
|
|
875
|
|
|
157
|
|
|
1,168
|
|
|
(84
|
)
|
|
03/25/15
|
|
2014
|
|
15-30yrs
|
||||||||||
Retail Property in Paynesville, MN
|
|
803
|
|
|
246
|
|
|
815
|
|
|
192
|
|
|
—
|
|
|
246
|
|
|
815
|
|
|
192
|
|
|
1,253
|
|
|
(71
|
)
|
|
03/05/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Wheaton, MO
|
|
653
|
|
|
73
|
|
|
800
|
|
|
97
|
|
|
—
|
|
|
73
|
|
|
800
|
|
|
97
|
|
|
970
|
|
|
(61
|
)
|
|
03/05/15
|
|
2015
|
|
15-40yrs
|
||||||||||
Retail Property in Rotterdam, NY
|
|
8,890
|
|
|
2,530
|
|
|
7,924
|
|
|
2,165
|
|
|
—
|
|
|
2,530
|
|
|
7,924
|
|
|
2,165
|
|
|
12,619
|
|
|
(1,160
|
)
|
|
03/03/15
|
|
1996
|
|
8-20yrs
|
||||||||||
Retail Property in Hilliard, OH
|
|
4,593
|
|
|
654
|
|
|
4,870
|
|
|
860
|
|
|
—
|
|
|
654
|
|
|
4,870
|
|
|
860
|
|
|
6,384
|
|
|
(332
|
)
|
|
03/02/15
|
|
2007
|
|
12-41yrs
|
||||||||||
Retail Property in Niles, OH
|
|
3,732
|
|
|
437
|
|
|
4,084
|
|
|
679
|
|
|
—
|
|
|
437
|
|
|
4,084
|
|
|
679
|
|
|
5,200
|
|
|
(276
|
)
|
|
03/02/15
|
|
2007
|
|
12-41yrs
|
||||||||||
Retail Property in Youngstown, OH
|
|
3,844
|
|
|
380
|
|
|
4,363
|
|
|
657
|
|
|
—
|
|
|
380
|
|
|
4,363
|
|
|
657
|
|
|
5,400
|
|
|
(305
|
)
|
|
02/20/15
|
|
2005
|
|
12-40yrs
|
||||||||||
Retail Property in Kings Mountain, NC
|
|
18,731
|
|
|
1,368
|
|
|
19,533
|
|
|
3,267
|
|
|
5,834
|
|
|
1,368
|
|
|
24,383
|
|
|
3,267
|
|
|
29,018
|
|
|
(1,953
|
)
|
|
01/29/15
|
|
1995
|
|
10-35yrs
|
||||||||||
Retail Property in Iberia, MO
|
|
899
|
|
|
130
|
|
|
1,033
|
|
|
165
|
|
|
—
|
|
|
130
|
|
|
1,033
|
|
|
165
|
|
|
1,328
|
|
|
(84
|
)
|
|
01/23/15
|
|
2015
|
|
14-39yrs
|
||||||||||
Retail Property in Pine Island, MN
|
|
773
|
|
|
112
|
|
|
845
|
|
|
185
|
|
|
—
|
|
|
112
|
|
|
845
|
|
|
185
|
|
|
1,142
|
|
|
(81
|
)
|
|
01/23/15
|
|
2014
|
|
15-40yrs
|
||||||||||
Retail Property in Isle, MN
|
|
727
|
|
|
120
|
|
|
787
|
|
|
171
|
|
|
—
|
|
|
120
|
|
|
787
|
|
|
171
|
|
|
1,078
|
|
|
(78
|
)
|
|
01/23/15
|
|
2014
|
|
15-40yrs
|
||||||||||
Retail Property in Jacksonville, NC
|
|
5,705
|
|
|
1,863
|
|
|
5,749
|
|
|
1,019
|
|
|
—
|
|
|
1,863
|
|
|
5,749
|
|
|
1,019
|
|
|
8,631
|
|
|
(442
|
)
|
|
01/22/15
|
|
2014
|
|
15-44yrs
|
||||||||||
Retail Property in Evansville, IN
|
|
6,456
|
|
|
1,788
|
|
|
6,348
|
|
|
864
|
|
|
—
|
|
|
1,788
|
|
|
6,348
|
|
|
864
|
|
|
9,000
|
|
|
(547
|
)
|
|
11/26/14
|
|
2014
|
|
15-35yrs
|
||||||||||
Retail Property in Woodland Park, CO
|
|
2,810
|
|
|
668
|
|
|
2,681
|
|
|
620
|
|
|
—
|
|
|
668
|
|
|
2,681
|
|
|
620
|
|
|
3,969
|
|
|
(295
|
)
|
|
11/14/14
|
|
2014
|
|
15-35yrs
|
||||||||||
Retail Property in Bellport, NY
|
|
12,874
|
|
|
3,601
|
|
|
12,465
|
|
|
2,034
|
|
|
—
|
|
|
3,601
|
|
|
12,465
|
|
|
2,034
|
|
|
18,100
|
|
|
(1,152
|
)
|
|
11/13/14
|
|
2014
|
|
15-35yrs
|
||||||||||
Retail Property in Ankeny, IA
|
|
11,743
|
|
|
3,180
|
|
|
10,513
|
|
|
2,817
|
|
|
—
|
|
|
3,180
|
|
|
10,513
|
|
|
2,843
|
|
|
16,536
|
|
|
(1,023
|
)
|
|
11/04/14
|
|
2013
|
|
14-39yrs
|
||||||||||
Retail Property in Springfield, MO
|
|
8,392
|
|
|
3,658
|
|
|
6,296
|
|
|
1,721
|
|
|
—
|
|
|
3,658
|
|
|
6,296
|
|
|
1,870
|
|
|
11,824
|
|
|
(668
|
)
|
|
11/04/14
|
|
2011
|
|
12-37yrs
|
|
|
|
|
Initial Cost to Company
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
Accumulated Depreciation and Amortization
|
|
Date Acquired
|
|
Year Built
|
|
Life on which Depreciation in Latest Statement of Income is Computed
|
||||||||||||||||||||||||||||||
Description
|
|
Encumbrances
|
|
Land
|
|
Building
|
|
Intangibles
|
|
|
Land
|
|
Building
|
|
Intangibles
|
|
Total
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Retail Property in Cedar Rapids, IA
|
|
7,824
|
|
|
1,569
|
|
|
7,553
|
|
|
1,878
|
|
|
—
|
|
|
1,569
|
|
|
7,553
|
|
|
1,878
|
|
|
11,000
|
|
|
(862
|
)
|
|
11/04/14
|
|
2012
|
|
10-30yrs
|
||||||||||
Retail Property in Fairfield, IA
|
|
7,610
|
|
|
1,132
|
|
|
7,779
|
|
|
1,784
|
|
|
—
|
|
|
1,132
|
|
|
7,779
|
|
|
1,800
|
|
|
10,711
|
|
|
(746
|
)
|
|
11/04/14
|
|
2011
|
|
12-37yrs
|
||||||||||
Retail Property in Owatonna, MN
|
|
7,151
|
|
|
1,399
|
|
|
7,125
|
|
|
1,446
|
|
|
—
|
|
|
1,398
|
|
|
7,125
|
|
|
1,564
|
|
|
10,087
|
|
|
(714
|
)
|
|
11/04/14
|
|
2010
|
|
11-36yrs
|
||||||||||
Retail Property in Muscatine, IA
|
|
5,128
|
|
|
1,060
|
|
|
6,636
|
|
|
(546
|
)
|
|
—
|
|
|
1,060
|
|
|
6,636
|
|
|
1,307
|
|
|
9,003
|
|
|
(709
|
)
|
|
11/04/14
|
|
2013
|
|
10-29yrs
|
||||||||||
Retail Property in Sheldon, IA
|
|
3,084
|
|
|
633
|
|
|
3,053
|
|
|
614
|
|
|
—
|
|
|
633
|
|
|
3,053
|
|
|
708
|
|
|
4,394
|
|
|
(305
|
)
|
|
11/04/14
|
|
2011
|
|
12-37yrs
|
||||||||||
Retail Property in Memphis, TN
|
|
3,930
|
|
|
1,986
|
|
|
2,800
|
|
|
524
|
|
|
—
|
|
|
1,987
|
|
|
2,800
|
|
|
803
|
|
|
5,590
|
|
|
(617
|
)
|
|
10/24/14
|
|
1962
|
|
5-15yrs
|
||||||||||
Retail Property in Bennett, CO
|
|
2,494
|
|
|
470
|
|
|
2,503
|
|
|
549
|
|
|
—
|
|
|
470
|
|
|
2,503
|
|
|
563
|
|
|
3,536
|
|
|
(294
|
)
|
|
10/02/14
|
|
2014
|
|
14-34yrs
|
||||||||||
Retail Property in Conyers, GA
|
|
22,847
|
|
|
876
|
|
|
27,396
|
|
|
4,258
|
|
|
—
|
|
|
876
|
|
|
27,396
|
|
|
4,258
|
|
|
32,530
|
|
|
(2,345
|
)
|
|
08/28/14
|
|
2014
|
|
15-45yrs
|
||||||||||
Retail Property in O'Fallon, IL
|
|
5,689
|
|
|
2,488
|
|
|
5,388
|
|
|
124
|
|
|
—
|
|
|
2,488
|
|
|
5,388
|
|
|
1,063
|
|
|
8,939
|
|
|
(1,218
|
)
|
|
08/08/14
|
|
1984
|
|
7-15yrs
|
||||||||||
Retail Property in El Centro, CA
|
|
2,985
|
|
|
569
|
|
|
3,133
|
|
|
575
|
|
|
—
|
|
|
569
|
|
|
3,133
|
|
|
575
|
|
|
4,277
|
|
|
(294
|
)
|
|
08/08/14
|
|
2014
|
|
15-50yrs
|
||||||||||
Retail Property in Durant, OK
|
|
3,229
|
|
|
593
|
|
|
3,900
|
|
|
498
|
|
|
—
|
|
|
593
|
|
|
3,900
|
|
|
498
|
|
|
4,991
|
|
|
(513
|
)
|
|
01/28/13
|
|
2007
|
|
10-40yrs
|
||||||||||
Retail Property in Gallatin, TN
|
|
3,301
|
|
|
1,725
|
|
|
2,616
|
|
|
721
|
|
|
—
|
|
|
1,725
|
|
|
2,615
|
|
|
721
|
|
|
5,061
|
|
|
(464
|
)
|
|
12/28/12
|
|
2007
|
|
11-40yrs
|
||||||||||
Retail Property in Mt. Airy, NC
|
|
2,931
|
|
|
728
|
|
|
3,353
|
|
|
411
|
|
|
—
|
|
|
728
|
|
|
3,353
|
|
|
621
|
|
|
4,702
|
|
|
(530
|
)
|
|
12/27/12
|
|
2007
|
|
9-39yrs
|
||||||||||
Retail Property in Aiken, SC
|
|
3,860
|
|
|
1,588
|
|
|
3,480
|
|
|
858
|
|
|
—
|
|
|
1,588
|
|
|
3,480
|
|
|
858
|
|
|
5,926
|
|
|
(567
|
)
|
|
12/21/12
|
|
2008
|
|
11-41yrs
|
||||||||||
Retail Property in Johnson City, TN
|
|
3,431
|
|
|
917
|
|
|
3,606
|
|
|
739
|
|
|
—
|
|
|
917
|
|
|
3,606
|
|
|
739
|
|
|
5,262
|
|
|
(571
|
)
|
|
12/21/12
|
|
2007
|
|
11-40yrs
|
||||||||||
Retail Property in Palmview, TX
|
|
4,582
|
|
|
938
|
|
|
4,837
|
|
|
1,045
|
|
|
—
|
|
|
938
|
|
|
4,837
|
|
|
1,045
|
|
|
6,820
|
|
|
(655
|
)
|
|
12/19/12
|
|
2012
|
|
11-44yrs
|
||||||||||
Retail Property in Ooltewah, TN
|
|
3,837
|
|
|
903
|
|
|
3,957
|
|
|
843
|
|
|
—
|
|
|
903
|
|
|
3,957
|
|
|
843
|
|
|
5,703
|
|
|
(612
|
)
|
|
12/18/12
|
|
2008
|
|
11-41yrs
|
||||||||||
Retail Property in Abingdon, VA
|
|
3,081
|
|
|
682
|
|
|
3,733
|
|
|
273
|
|
|
—
|
|
|
682
|
|
|
3,733
|
|
|
666
|
|
|
5,081
|
|
|
(583
|
)
|
|
12/18/12
|
|
2006
|
|
11-41yrs
|
||||||||||
Retail Property in Wichita, KS
|
|
4,801
|
|
|
1,187
|
|
|
4,850
|
|
|
1,163
|
|
|
—
|
|
|
1,187
|
|
|
4,850
|
|
|
1,163
|
|
|
7,200
|
|
|
(987
|
)
|
|
12/14/12
|
|
2012
|
|
14-34yrs
|
||||||||||
Retail Property in North Dartmouth, MA
|
|
19,046
|
|
|
7,033
|
|
|
19,745
|
|
|
3,187
|
|
|
—
|
|
|
7,034
|
|
|
19,745
|
|
|
3,187
|
|
|
29,966
|
|
|
(5,227
|
)
|
|
09/21/12
|
|
1989
|
|
10-20yrs
|
|
|
|
|
Initial Cost to Company
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
Accumulated Depreciation and Amortization
|
|
Date Acquired
|
|
Year Built
|
|
Life on which Depreciation in Latest Statement of Income is Computed
|
||||||||||||||||||||||||||||||
Description
|
|
Encumbrances
|
|
Land
|
|
Building
|
|
Intangibles
|
|
|
Land
|
|
Building
|
|
Intangibles
|
|
Total
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Retail Property in Vineland, NJ
|
|
13,971
|
|
|
1,483
|
|
|
17,742
|
|
|
3,282
|
|
|
—
|
|
|
1,482
|
|
|
17,742
|
|
|
3,282
|
|
|
22,506
|
|
|
(3,655
|
)
|
|
09/21/12
|
|
2003
|
|
12-30yrs
|
||||||||||
Retail Property in Saratoga Springs, NY
|
|
12,553
|
|
|
748
|
|
|
13,936
|
|
|
5,538
|
|
|
—
|
|
|
748
|
|
|
13,936
|
|
|
5,538
|
|
|
20,222
|
|
|
(3,435
|
)
|
|
09/21/12
|
|
1994
|
|
15-27yrs
|
||||||||||
Retail Property in Waldorf, MD
|
|
11,672
|
|
|
4,933
|
|
|
11,684
|
|
|
2,186
|
|
|
—
|
|
|
4,933
|
|
|
11,684
|
|
|
2,882
|
|
|
19,499
|
|
|
(2,930
|
)
|
|
09/21/12
|
|
1999
|
|
10-25yrs
|
||||||||||
Retail Property in Mooresville, NC
|
|
10,952
|
|
|
2,616
|
|
|
12,462
|
|
|
2,566
|
|
|
—
|
|
|
2,615
|
|
|
12,462
|
|
|
2,566
|
|
|
17,643
|
|
|
(3,073
|
)
|
|
09/21/12
|
|
2000
|
|
12-24yrs
|
||||||||||
Retail Property in Sennett, NY
|
|
4,752
|
|
|
1,147
|
|
|
4,480
|
|
|
1,849
|
|
|
—
|
|
|
1,147
|
|
|
4,480
|
|
|
1,849
|
|
|
7,476
|
|
|
(1,360
|
)
|
|
09/21/12
|
|
1996
|
|
10-23yrs
|
||||||||||
Retail Property in DeLeon Springs, FL
|
|
821
|
|
|
239
|
|
|
782
|
|
|
221
|
|
|
—
|
|
|
239
|
|
|
782
|
|
|
221
|
|
|
1,242
|
|
|
(216
|
)
|
|
08/13/12
|
|
2011
|
|
15-35yrs
|
||||||||||
Retail Property in Orange City, FL
|
|
797
|
|
|
229
|
|
|
853
|
|
|
235
|
|
|
—
|
|
|
229
|
|
|
853
|
|
|
235
|
|
|
1,317
|
|
|
(230
|
)
|
|
05/23/12
|
|
2011
|
|
15-35yrs
|
||||||||||
Retail Property in Satsuma, FL
|
|
717
|
|
|
79
|
|
|
821
|
|
|
192
|
|
|
—
|
|
|
79
|
|
|
821
|
|
|
192
|
|
|
1,092
|
|
|
(224
|
)
|
|
04/19/12
|
|
2011
|
|
15-35yrs
|
||||||||||
Retail Property in Greenwood, AR
|
|
3,424
|
|
|
1,038
|
|
|
3,415
|
|
|
694
|
|
|
—
|
|
|
1,038
|
|
|
3,416
|
|
|
694
|
|
|
5,148
|
|
|
(611
|
)
|
|
04/12/12
|
|
2009
|
|
13-43yrs
|
||||||||||
Retail Property in Snellville, GA
|
|
5,322
|
|
|
1,293
|
|
|
5,724
|
|
|
983
|
|
|
—
|
|
|
1,293
|
|
|
5,724
|
|
|
983
|
|
|
8,000
|
|
|
(1,236
|
)
|
|
04/04/12
|
|
2011
|
|
14-34yrs
|
||||||||||
Retail Property in Columbia, SC
|
|
5,177
|
|
|
2,148
|
|
|
4,629
|
|
|
1,023
|
|
|
—
|
|
|
2,148
|
|
|
4,629
|
|
|
1,023
|
|
|
7,800
|
|
|
(1,044
|
)
|
|
04/04/12
|
|
2001
|
|
14-34yrs
|
||||||||||
Retail Property in Millbrook, AL
|
|
4,616
|
|
|
970
|
|
|
5,971
|
|
|
—
|
|
|
—
|
|
|
970
|
|
|
5,971
|
|
|
—
|
|
|
6,941
|
|
|
(895
|
)
|
|
03/28/12
|
|
2008
|
|
32yrs
|
||||||||||
Retail Property in Pittsfield, MA
|
|
11,135
|
|
|
1,801
|
|
|
11,555
|
|
|
1,344
|
|
|
—
|
|
|
1,801
|
|
|
11,555
|
|
|
1,344
|
|
|
14,700
|
|
|
(2,131
|
)
|
|
02/17/12
|
|
2011
|
|
14-34yrs
|
||||||||||
Retail Property in Spartanburg, SC
|
|
2,701
|
|
|
827
|
|
|
2,567
|
|
|
476
|
|
|
—
|
|
|
828
|
|
|
2,567
|
|
|
772
|
|
|
4,167
|
|
|
(684
|
)
|
|
01/14/11
|
|
2007
|
|
12-42yrs
|
||||||||||
Retail Property in Tupelo, MS
|
|
3,090
|
|
|
1,119
|
|
|
3,070
|
|
|
939
|
|
|
—
|
|
|
1,119
|
|
|
3,070
|
|
|
939
|
|
|
5,128
|
|
|
(806
|
)
|
|
08/13/10
|
|
2007
|
|
12-47yrs
|
||||||||||
Retail Property in Lilburn, GA
|
|
3,474
|
|
|
1,090
|
|
|
3,673
|
|
|
1,028
|
|
|
—
|
|
|
1,090
|
|
|
3,673
|
|
|
1,028
|
|
|
5,791
|
|
|
(932
|
)
|
|
08/12/10
|
|
2007
|
|
12-47yrs
|
||||||||||
Retail Property in Douglasville, GA
|
|
3,264
|
|
|
1,717
|
|
|
2,705
|
|
|
987
|
|
|
—
|
|
|
1,717
|
|
|
2,705
|
|
|
987
|
|
|
5,409
|
|
|
(736
|
)
|
|
08/12/10
|
|
2008
|
|
13-48yrs
|
||||||||||
Retail Property in Elkton, MD
|
|
2,928
|
|
|
963
|
|
|
3,049
|
|
|
860
|
|
|
—
|
|
|
963
|
|
|
3,049
|
|
|
860
|
|
|
4,872
|
|
|
(780
|
)
|
|
07/27/10
|
|
2008
|
|
14-49yrs
|
||||||||||
Retail Property in Lexington, SC
|
|
2,898
|
|
|
1,644
|
|
|
2,219
|
|
|
869
|
|
|
—
|
|
|
1,645
|
|
|
2,219
|
|
|
869
|
|
|
4,733
|
|
|
(667
|
)
|
|
06/28/10
|
|
2009
|
|
13-48yrs
|
||||||||||
Total Net Lease
|
|
385,324
|
|
|
96,304
|
|
|
411,126
|
|
|
81,470
|
|
|
5,834
|
|
|
96,305
|
|
|
415,976
|
|
|
88,015
|
|
|
600,296
|
|
|
(56,650
|
)
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial Cost to Company
|
|
Costs Capitalized Subsequent to Acquisition
|
|
Gross Amount at which Carried at Close of Period
|
|
Accumulated Depreciation and Amortization
|
|
Date Acquired
|
|
Year Built
|
|
Life on which Depreciation in Latest Statement of Income is Computed
|
||||||||||||||||||||||||||||||
Description
|
|
Encumbrances
|
|
Land
|
|
Building
|
|
Intangibles
|
|
|
Land
|
|
Building
|
|
Intangibles
|
|
Total
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Office in Peoria, IL
|
|
—
|
|
|
888
|
|
|
415
|
|
|
1,457
|
|
|
—
|
|
|
888
|
|
|
415
|
|
|
1,579
|
|
|
2,882
|
|
|
(29
|
)
|
|
10/21/16
|
|
1926
|
|
5-15yrs
|
||||||||||
Office in Wayne, NJ
|
|
21,856
|
|
|
2,744
|
|
|
20,212
|
|
|
7,684
|
|
|
—
|
|
|
2,743
|
|
|
20,212
|
|
|
8,323
|
|
|
31,278
|
|
|
(523
|
)
|
|
08/04/16
|
|
2009
|
|
15-45yrs
|
||||||||||
Shopping Center in Carmel, NY
|
|
—
|
|
|
2,041
|
|
|
3,632
|
|
|
1,033
|
|
|
727
|
|
|
2,041
|
|
|
4,116
|
|
|
1,033
|
|
|
7,190
|
|
|
(353
|
)
|
|
10/14/15
|
|
1985
|
|
5-20yrs
|
||||||||||
Office in Wayne, NJ
|
|
6,670
|
|
|
1,386
|
|
|
5,474
|
|
|
2,840
|
|
|
—
|
|
|
1,386
|
|
|
5,474
|
|
|
2,840
|
|
|
9,700
|
|
|
(638
|
)
|
|
06/24/15
|
|
1980
|
|
10-40yrs
|
||||||||||
Warehouse in Grand Rapids, MI
|
|
7,239
|
|
|
497
|
|
|
8,157
|
|
|
1,077
|
|
|
474
|
|
|
498
|
|
|
8,157
|
|
|
1,077
|
|
|
9,732
|
|
|
(587
|
)
|
|
06/18/15
|
|
1963
|
|
8-35yrs
|
||||||||||
Office in Grand Rapids, MI
|
|
4,928
|
|
|
547
|
|
|
5,157
|
|
|
596
|
|
|
—
|
|
|
547
|
|
|
5,157
|
|
|
596
|
|
|
6,300
|
|
|
(514
|
)
|
|
06/18/15
|
|
1992
|
|
6-28yrs
|
||||||||||
Office in St. Paul, MN
|
|
48,446
|
|
|
9,615
|
|
|
33,682
|
|
|
19,243
|
|
|
22,346
|
|
|
10,714
|
|
|
36,226
|
|
|
20,520
|
|
|
67,460
|
|
|
(12,793
|
)
|
|
09/22/14
|
|
1900
|
|
7-19yrs
|
||||||||||
Office in Richmond, VA
|
|
15,803
|
|
|
4,539
|
|
|
12,633
|
|
|
2,678
|
|
|
7,119
|
|
|
4,539
|
|
|
13,608
|
|
|
2,704
|
|
|
20,851
|
|
|
(3,743
|
)
|
|
08/14/14
|
|
1986
|
|
4-33yrs
|
||||||||||
Office in Richmond, VA
|
|
88,090
|
|
|
14,632
|
|
|
87,628
|
|
|
16,145
|
|
|
28,052
|
|
|
14,631
|
|
|
91,407
|
|
|
17,611
|
|
|
123,649
|
|
|
(30,750
|
)
|
|
06/07/13
|
|
1984
|
|
4-41yrs
|
||||||||||
Office in Oakland County, MI
|
|
11,747
|
|
|
1,147
|
|
|
7,707
|
|
|
9,146
|
|
|
7,299
|
|
|
1,147
|
|
|
11,381
|
|
|
9,932
|
|
|
22,460
|
|
|
(12,049
|
)
|
|
02/01/13
|
|
1989
|
|
4-35yrs
|
||||||||||
Total Other
|
|
204,779
|
|
|
38,036
|
|
|
184,697
|
|
|
61,899
|
|
|
66,017
|
|
|
39,134
|
|
|
196,153
|
|
|
66,215
|
|
|
301,502
|
|
|
(61,979
|
)
|
|
|
|
|
|
|
||||||||||
Condominium in Miami, FL
|
|
—
|
|
|
10,487
|
|
|
67,895
|
|
|
1,618
|
|
|
1,522
|
|
|
2,951
|
|
|
20,626
|
|
|
455
|
|
|
24,032
|
|
|
(1,585
|
)
|
|
11/21/13
|
|
2010
|
|
7-47yrs
|
||||||||||
Condominium in Las Vegas, NV
|
|
—
|
|
|
4,900
|
|
|
114,100
|
|
|
—
|
|
|
1,342
|
|
|
4,900
|
|
|
13,616
|
|
|
—
|
|
|
18,516
|
|
|
(1,794
|
)
|
|
12/20/12
|
|
2006
|
|
40yrs
|
||||||||||
Total Condominium
|
|
—
|
|
|
15,387
|
|
|
181,995
|
|
|
1,618
|
|
|
2,864
|
|
|
7,851
|
|
|
34,242
|
|
|
455
|
|
|
42,548
|
|
(1)
|
(3,379
|
)
|
|
|
|
|
|
|
||||||||||
Total Real Estate
|
|
$
|
590,103
|
|
|
$
|
149,727
|
|
|
$
|
777,818
|
|
|
$
|
144,987
|
|
|
$
|
74,715
|
|
|
$
|
143,290
|
|
|
$
|
646,371
|
|
|
$
|
154,685
|
|
|
$
|
944,346
|
|
(2)
|
$
|
(122,008
|
)
|
|
|
|
|
|
|
|
|
|
Total Real Estate
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
||||||
|
|
|
|
|
|
|
||||||
Balance at December 31, 2015
|
|
$
|
917,835
|
|
|
$
|
842,140
|
|
|
$
|
75,695
|
|
Reclassification of intangibles to accumulated amortization
|
|
1,316
|
|
|
1,316
|
|
|
—
|
|
|||
Improvements and additions
|
|
75,345
|
|
|
72,963
|
|
|
2,382
|
|
|||
Acquisitions through foreclosures
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
|
(50,150
|
)
|
|
(14,622
|
)
|
|
(35,528
|
)
|
|||
Impairments
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Balance at December 31, 2016
|
|
$
|
944,346
|
|
|
$
|
901,797
|
|
|
$
|
42,549
|
|
|
|
Total Real Estate
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
||||||
|
|
|
|
|
|
|
||||||
Balance at December 31, 2014
|
|
$
|
819,591
|
|
|
$
|
697,965
|
|
|
$
|
121,626
|
|
Improvements and additions
|
|
232,582
|
|
|
230,915
|
|
|
1,667
|
|
|||
Acquisitions through foreclosures
|
|
6,706
|
|
|
6,706
|
|
|
—
|
|
|||
Dispositions
|
|
(141,044
|
)
|
|
(93,446
|
)
|
|
(47,598
|
)
|
|||
Impairments
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Balance at December 31, 2015
|
|
$
|
917,835
|
|
|
$
|
842,140
|
|
|
$
|
75,695
|
|
|
|
Total Real Estate
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
||||||
|
|
|
|
|
|
|
||||||
Balance at December 31, 2013
|
|
$
|
649,820
|
|
|
$
|
474,465
|
|
|
$
|
175,355
|
|
Improvements and additions
|
|
267,367
|
|
|
267,367
|
|
|
—
|
|
|||
Acquisitions through foreclosures
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Dispositions
|
|
(97,596
|
)
|
|
(43,867
|
)
|
|
(53,729
|
)
|
|||
Impairments
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Balance at December 31, 2014
|
|
$
|
819,591
|
|
|
$
|
697,965
|
|
|
$
|
121,626
|
|
|
|
Total Real Estate
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
||||||
|
|
|
|
|
|
|
||||||
Balance at December 31, 2015
|
|
$
|
83,056
|
|
|
$
|
78,376
|
|
|
$
|
4,680
|
|
Reclassification of intangibles to accumulated amortization
|
|
1,316
|
|
|
1,316
|
|
|
|
|
|||
Additions
|
|
40,726
|
|
|
39,398
|
|
|
1,328
|
|
|||
Dispositions
|
|
(3,090
|
)
|
|
(460
|
)
|
|
(2,630
|
)
|
|||
Balance at December 31, 2016
|
|
$
|
122,008
|
|
|
$
|
118,630
|
|
|
$
|
3,378
|
|
|
|
Total Real Estate
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
||||||
|
|
|
|
|
|
|
||||||
Balance at December 31, 2014
|
|
$
|
50,605
|
|
|
$
|
45,856
|
|
|
$
|
4,749
|
|
Additions
|
|
40,490
|
|
|
38,213
|
|
|
2,277
|
|
|||
Dispositions
|
|
(8,039
|
)
|
|
(5,693
|
)
|
|
(2,346
|
)
|
|||
Balance at December 31, 2015
|
|
$
|
83,056
|
|
|
$
|
78,376
|
|
|
$
|
4,680
|
|
|
|
Total Real Estate
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
||||||
|
|
|
|
|
|
|
||||||
Balance at December 31, 2013
|
|
$
|
25,601
|
|
|
$
|
23,061
|
|
|
$
|
2,540
|
|
Additions
|
|
28,916
|
|
|
25,212
|
|
|
3,704
|
|
|||
Dispositions
|
|
(3,912
|
)
|
|
(2,417
|
)
|
|
(1,495
|
)
|
|||
Balance at December 31, 2014
|
|
$
|
50,605
|
|
|
$
|
45,856
|
|
|
$
|
4,749
|
|
|
(1)
|
Interest rates as of December 31, 2016.
|
(2)
|
IO = Interest only.
|
(3)
|
As discussed in Note 3. Mortgage Loan Receivables, as of December 31, 2016, two of the Company’s loans, which were originated simultaneously as part of a single transaction, and had a carrying value of $26.9 million, were in default.
|
(4)
|
The aggregate cost for U.S. federal income tax purposes is $2.4 billion.
|
|
Mortgage loan
receivables held
for investment, at
amortized cost
|
|
Mortgage loan
receivables held
for sale
|
|
Total Mortgage loan
receivables
|
||||||
|
|
|
|
|
|
||||||
Balance December 31, 2015
|
$
|
1,738,645
|
|
|
$
|
571,764
|
|
|
$
|
2,310,409
|
|
Origination of mortgage loan receivables
|
969,401
|
|
|
1,128,651
|
|
|
2,098,052
|
|
|||
Purchases of mortgage loan receivables
|
—
|
|
|
73,421
|
|
|
73,421
|
|
|||
Repayment of mortgage loan receivables
|
(720,592
|
)
|
|
(1,768
|
)
|
|
(722,360
|
)
|
|||
Proceeds from sales of mortgage loan receivables
|
—
|
|
|
(1,440,195
|
)
|
|
(1,440,195
|
)
|
|||
Realized gain on sale of mortgage loan receivables
|
—
|
|
|
26,009
|
|
|
26,009
|
|
|||
Accretion/amortization of discount, premium and other fees
|
8,941
|
|
|
—
|
|
|
8,941
|
|
|||
Loan loss provision
|
(300
|
)
|
|
—
|
|
|
(300
|
)
|
|||
Balance December 31, 2016
|
$
|
1,996,095
|
|
|
$
|
357,882
|
|
|
$
|
2,353,977
|
|
|
Mortgage loan
receivables held
for investment, at
amortized cost
|
|
Mortgage loan
receivables held
for sale
|
|
Total Mortgage loan
receivables
|
||||||
|
|
|
|
|
|
||||||
Balance December 31, 2014
|
$
|
1,521,053
|
|
|
$
|
417,955
|
|
|
$
|
1,939,008
|
|
Origination of mortgage loan receivables
|
963,023
|
|
|
2,594,141
|
|
|
3,557,164
|
|
|||
Repayment of mortgage loan receivables
|
(752,452
|
)
|
|
(2,308
|
)
|
|
(754,760
|
)
|
|||
Proceeds from sales of mortgage loan receivables
|
—
|
|
|
(2,509,090
|
)
|
|
(2,509,090
|
)
|
|||
Non-cash disposition of loan via foreclosure
|
(4,620
|
)
|
|
—
|
|
|
(4,620
|
)
|
|||
Realized gain on sale of mortgage loan receivables
|
—
|
|
|
71,066
|
|
|
71,066
|
|
|||
Accretion/amortization of discount, premium and other fees
|
12,241
|
|
|
—
|
|
|
12,241
|
|
|||
Loan loss provision
|
(600
|
)
|
|
—
|
|
|
(600
|
)
|
|||
Balance December 31, 2015
|
$
|
1,738,645
|
|
|
$
|
571,764
|
|
|
$
|
2,310,409
|
|
|
Mortgage loan
receivables held
for investment, at
amortized cost
|
|
Mortgage loan
receivables held
for sale
|
|
Total Mortgage loan
receivables
|
||||||
|
|
|
|
|
|
||||||
Balance December 31, 2013
|
$
|
539,078
|
|
|
$
|
440,490
|
|
|
$
|
979,568
|
|
Origination of mortgage loan receivables
|
1,201,968
|
|
|
3,345,372
|
|
|
4,547,340
|
|
|||
Repayment of mortgage loan receivables
|
(214,511
|
)
|
|
(1,293
|
)
|
|
(215,804
|
)
|
|||
Proceeds from sales of mortgage loan receivables
|
—
|
|
|
(3,523,689
|
)
|
|
(3,523,689
|
)
|
|||
Realized gain on sale of mortgage loan receivables
|
—
|
|
|
145,275
|
|
|
145,275
|
|
|||
Transfer between held for investment and held for sale
|
(11,800
|
)
|
|
11,800
|
|
|
—
|
|
|||
Accretion/amortization of discount, premium and other fees
|
6,918
|
|
|
—
|
|
|
6,918
|
|
|||
Loan loss provision
|
(600
|
)
|
|
—
|
|
|
(600
|
)
|
|||
Balance December 31, 2014
|
$
|
1,521,053
|
|
|
$
|
417,955
|
|
|
$
|
1,939,008
|
|
1. Combined Consolidated Financial Statements
|
|
|
|
|
|
2. Financial Statement Schedules
|
|
|
|
|
|
LADDER CAPITAL CORP
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
Date: February 24, 2017
|
|
By:
|
/s/ MARC FOX
|
|
|
|
Marc Fox
|
|
|
|
Chief Financial Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ BRIAN HARRIS
|
|
Chief Executive Officer and Director (Principal Executive Officer)
|
|
February 24, 2017
|
Brian Harris
|
|
|
|
|
|
|
|
|
|
/s/ MARC FOX
|
|
Chief Financial Officer (Principal Financial Officer)
|
|
February 24, 2017
|
Marc Fox
|
|
|
|
|
|
|
|
|
|
/s/ KEVIN MOCLAIR
|
|
Chief Accounting Officer (Principal Accounting Officer)
|
|
February 24, 2017
|
Kevin Moclair
|
|
|
|
|
|
|
|
|
|
/s/ ALAN FISHMAN
|
|
Non-Executive Chairman and Director
|
|
February 24, 2017
|
Alan Fishman
|
|
|
|
|
|
|
|
|
|
/s/ JONATHAN BILZIN
|
|
Director
|
|
February 24, 2017
|
Jonathan Bilzin
|
|
|
|
|
|
|
|
|
|
/s/ DOUGLAS DURST
|
|
Director
|
|
February 24, 2017
|
Douglas Durst
|
|
|
|
|
|
|
|
|
|
/s/ HOWARD PARK
|
|
Director
|
|
February 24, 2017
|
Howard Park
|
|
|
|
|
|
|
|
|
|
/s/ MARK ALEXANDER
|
|
Director
|
|
February 24, 2017
|
Mark Alexander
|
|
|
|
|
EXHIBIT INDEX
|
||
|
|
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
4.14
|
|
Amendment No. 2 to the Amended and Restated Registration Rights Agreement dated as of December 1, 2016
|
4.15
|
|
Amendment No. 3 to the Amended and Restated Registration Rights Agreement dated as of February 15, 2017
|
10.1
|
|
Third Amended and Restated Limited Liability Limited Partnership Agreement, dated as of December 31, 2014, by and among Ladder Capital Finance Holdings LLLP, each General Partner and each Person party thereto or otherwise bound as a Limited Partner (incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K filed on January 5, 2015)
|
10.2
|
|
Amendment to Third Amended and Restated Limited Liability Limited Partnership Agreement, dated as of November 30, 2015, by and among Ladder Capital Finance Holdings LLLP, each General Partner and each Person party thereto or otherwise bound as a Limited Partner (incorporated by reference to Exhibit 10.2 to the Company’s Form 10-K filed on March 7, 2016)
|
10.3
|
|
Amended and Restated Tax Receivable Agreement, dated as of December 31, 2014, by and among Ladder Capital Corp, Ladder Capital Finance Holdings LLLP, Series TRS of Ladder Capital Finance Holdings LLLP, LC TRS I LLC and each of the TRA Members (incorporated by reference to Exhibit 10.4 to the Company’s Form 8-K filed on January 5, 2015)
|
10.4
|
|
Counterpart Agreement, dated as of December 31, 2014, by and among Lafayette Park JV Member LLC, Series REIT of Ladder Midco LLC, Series TRS of Ladder Midco LLC, Series REIT of Ladder Midco II LLC, Series TRS of Ladder Midco II LLC, Series REIT of Ladder Capital Finance Holdings LLLP, Series TRS of Ladder Capital Finance Holdings LLLP, LC TRS I LLC, LC TRS III LLC and Ladder Capital Insurance LLC, and with respect to Section 3 thereof only, Ladder Capital Finance Holdings LLLP, Ladder Midco LLC and Ladder Midco II LLC (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on January 5, 2015)
|
10.5
|
|
Purchase Agreement for the 2021 Notes, dated as of July 29, 2014, among Ladder Capital Finance Holdings LLLP, Ladder Capital Finance Corporation, the guarantors party thereto and the initial purchasers party thereto (incorporated by reference to Exhibit 10.1 to the Company's Form 8-K filed on August 1, 2014)
|
10.6 #
|
|
Form of Amended and Restated Employment Agreement (incorporated by reference to Exhibit 10.2 to the Company's registration statement on Form S-1 (Amendment No. 3, filed on January 21, 2014))
|
10.7 #
|
|
Harris Amended and Restated Employment Agreement, dated as of January 23, 2014 (incorporated by reference to Exhibit 10.3 to the Company's registration statement on Form S-1 (Amendment No. 5, filed on January 28, 2014))
|
10.8 #
|
|
Harney Amended and Restated Employment Agreement, dated as of January 23, 2014 (incorporated by reference to Exhibit 10.4 to the Company's registration statement on Form S-1 (Amendment No. 5, filed on January 28, 2014))
|
10.9 #
|
|
Mazzei Amended and Restated Employment Agreement, dated as of January 23, 2014 (incorporated by reference to Exhibit 10.5 to the Company's registration statement on Form S-1 (Amendment No. 5, filed on January 28, 2014))
|
10.10 #
|
|
McCormack Amended and Restated Employment Agreement, dated as of January 23, 2014 (incorporated by reference to Exhibit 10.17 to the Company's Form 10-K filed on March 6, 2015)
|
10.11 #
|
|
2014 Omnibus Incentive Plan (incorporated by reference to Exhibit 4.3 to the Company's registration statement on Form S-8 (filed on June 13, 2014))
|
10.12 #
|
|
Form of Incentive Stock Option Agreement (incorporated by reference to Exhibit 10.4 to the Company's registration statement on Form S-1 (Amendment No. 2, filed on January 15, 2014))
|
10.13 #
|
|
Form of Nonqualified Stock Option Agreement (incorporated by reference to Exhibit 10.5 to the Company's registration statement on Form S-1 (Amendment No. 2, filed on January 15, 2014))
|
10.14 #
|
|
Form of Stock Appreciation Rights Agreement (incorporated by reference to Exhibit 10.6 to the Company's registration statement on Form S-1 (Amendment No. 2, filed on January 15, 2014))
|
10.15 #
|
|
Form of Restricted Stock Agreement (incorporated by reference to Exhibit 10.7 to the Company's registration statement on Form S-1 (Amendment No. 2, filed on January 15, 2014))
|
10.16 #
|
|
Form of Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.8 to the Company's registration statement on Form S-1 (Amendment No. 2, filed on January 15, 2014))
|
10.17 #
|
|
Deferred Compensation Plan (incorporated by reference to Exhibit 10.1 to the Company's Form 10-Q filed on August 6, 2014)
|
10.18 #
|
|
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.11 to the Company's registration statement on Form S-1 (Amendment No. 3, filed on January 21, 2014))
|
EXHIBIT INDEX
|
||
|
|
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
10.19
|
|
Loan Referral Agreement between Ladder Capital Finance LLC and Meridian Capital Group, LLC, dated as of September 22, 2008 (incorporated by reference to Exhibit 10.11 to the Company's draft registration statement on Form S-1 (filed on June 28, 2013))
|
12.1
|
|
Ratio of Earnings to Fixed Charges
|
21.1
|
|
Subsidiaries of Ladder Capital Corp
|
31.1
|
|
Certification of Brian Harris pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
31.2
|
|
Certification of Marc Fox pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1*
|
|
Certification of Brian Harris pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.2*
|
|
Certification of Marc Fox 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 - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
Guarantors:
|
|
|
|
GRAND RAPIDS JV MEMBER LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
PELHAM JV MEMBER LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
CANPAC JV LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
CANPAC JV MEMBER II PARTNER LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
CANPAC JV MEMBER II LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
|
|
Address for Guarantor Notices:
|
|
|
|
345 Park Avenue
|
|
8th Floor
|
|
New York, New York 10154
|
Guarantors:
|
|
|
|
GRAND RAPIDS JV MEMBER LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
PELHAM JV MEMBER LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
CANPAC JV LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
CANPAC JV MEMBER II PARTNER LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
CANPAC JV MEMBER II LLC
|
|
|
|
By:
|
/s/ KELLY PORCELLA
|
Name:
|
Kelly Porcella
|
Title:
|
Assistant Secretary and Associate General Counsel
|
|
|
|
|
Address for Guarantor Notices:
|
|
|
|
345 Park Avenue
|
|
8th Floor
|
|
New York, New York 10154
|
LADDER CAPITAL CORP
|
|
By:
|
/s/ PAMELA MCCORMACK
|
|
Name: Pamela McCormack
|
|
Title: Chief Operating Officer
|
LADDER CAPITAL FINANCE HOLDINGS LLLP
|
|
By:
|
/s/ PAMELA MCCORMACK
|
|
Name: Pamela McCormack
|
|
Title: Chief Operating Officer
|
LADDER CAPITAL CORP
|
|
By:
|
/s/ PAMELA MCCORMACK
|
|
Name: Pamela McCormack
|
|
Title: Chief Operating Officer
|
LADDER CAPITAL FINANCE HOLDINGS LLLP
|
|
By:
|
/s/ PAMELA MCCORMACK
|
|
Name: Pamela McCormack
|
|
Title: Chief Operating Officer
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before taxes
|
|
$
|
120,040
|
|
|
$
|
160,691
|
|
|
$
|
124,231
|
|
|
$
|
192,463
|
|
|
$
|
172,038
|
|
Earnings from investment in unconsolidated joint ventures
|
|
(426
|
)
|
|
(371
|
)
|
|
(1,990
|
)
|
|
(3,203
|
)
|
|
(1,256
|
)
|
|||||
Distribution of income from unconsolidated joint ventures
|
|
1,017
|
|
|
294
|
|
|
1,957
|
|
|
3,894
|
|
|
1,404
|
|
|||||
Fixed charges
|
|
121,217
|
|
|
113,801
|
|
|
78,168
|
|
|
49,356
|
|
|
37,033
|
|
|||||
|
|
$
|
241,848
|
|
|
$
|
274,415
|
|
|
$
|
202,366
|
|
|
$
|
242,510
|
|
|
$
|
209,219
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed Charges:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense
|
|
$
|
120,827
|
|
|
$
|
113,303
|
|
|
$
|
77,574
|
|
|
$
|
48,745
|
|
|
$
|
36,440
|
|
Operating lease rental expense (1)
|
|
390
|
|
|
498
|
|
|
594
|
|
|
611
|
|
|
593
|
|
|||||
|
|
$
|
121,217
|
|
|
$
|
113,801
|
|
|
$
|
78,168
|
|
|
$
|
49,356
|
|
|
$
|
37,033
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of Earnings to Fixed Charges:
|
|
2.00
|
|
|
2.41
|
|
|
2.59
|
|
|
4.91
|
|
|
5.65
|
|
|
Exact Name of Subsidiaries or Registrant as Specified in their Charter
|
|
State or Other Jurisdiction of Incorporation or Organization
|
|
|
|
Holding Companies
|
|
|
Ladder Capital Finance Holdings LLLP
|
|
|
Ladder Capital Insurance LLC (parent of Tuebor Captive Insurance Company LLC)
|
|
Delaware
|
Series REIT of Ladder Capital Finance Holdings LLLP
|
|
Delaware
|
Series TRS of Ladder Capital Finance Holdings LLLP
|
|
Delaware
|
Series REIT of Ladder Midco LLC
|
|
Delaware
|
Series TRS of Ladder Midco LLC
|
|
Delaware
|
Ladder Member Corporation
|
|
Delaware
|
Series REIT of Ladder Midco II LLC
|
|
Delaware
|
Series TRS of Ladder Midco II LLC
|
|
Delaware
|
LC TRS I LLC
|
|
Delaware
|
LC TRS III LLC
|
|
Delaware
|
Tuebor TRS IV LLC
|
|
Michigan
|
Ladder Blocker Midco LLC
|
|
Delaware
|
|
|
|
Regulated Subsidiaries
|
|
|
Ladder Capital Asset Management LLC
|
|
Delaware
|
LCR Income I GP LLC
|
|
Delaware
|
Ladder Capital Securities LLC
|
|
Delaware
|
Tuebor Captive Insurance Company LLC
|
|
Michigan
|
|
|
|
REIT Subsidiaries
|
|
|
Ladder Capital Balance Sheet REIT Inc
|
|
Delaware
|
Tuebor REIT Inc
|
|
Michigan
|
|
|
|
Qualified REIT Subsidiaries
|
|
|
GI Ladder Holdco ECI Blocker,Inc
|
|
Delaware
|
GI Ladder Holdco UBTI Blocker, Inc
|
|
Delaware
|
GP09 Ladder Holdings, Inc
|
|
Delaware
|
LCF Ladder Holding Inc
|
|
Delaware
|
Northleaf/Ladder Capital Acquisition Inc.
|
|
Delaware
|
OCP LCF Investment, Inc.
|
|
Delaware
|
Rantawi, Inc.
|
|
Delaware
|
Samuel Nicholson Inc.
|
|
Delaware
|
SCIP Investor LC, LLC
|
|
Delaware
|
SCIP Investor LCII, LLC
|
|
Delaware
|
TCP Ladder Blocker, Inc.
|
|
Delaware
|
TFO Ladder Investment Inc.
|
|
Delaware
|
|
|
|
Exact Name of Subsidiaries or Registrant as Specified in their Charter
|
|
State or Other Jurisdiction of Incorporation or Organization
|
|
|
|
Lending/Real Estate Debt-Related Subsidiaries
|
|
|
Ladder Capital Finance LLC
|
|
Delaware
|
Series REIT of Ladder Capital Finance I LLC
|
|
Delaware
|
Series TRS of Ladder Capital Finance I LLC
|
|
Delaware
|
Series REIT of Ladder Capital Finance II LLC
|
|
Delaware
|
Series TRS of Ladder Capital Finance II LLC
|
|
Delaware
|
Ladder Capital Finance III Series LLC
|
|
Delaware
|
Ladder Capital Finance VI REIT LLC
|
|
Delaware
|
Ladder Capital Finance VI TRS LLC
|
|
Delaware
|
Ladder Capital Finance VII REIT LLC
|
|
Delaware
|
Ladder Capital Finance VII TRS LLC
|
|
Delaware
|
Ladder Capital Finance Portfolio II LLC
|
|
Delaware
|
Ladder Capital Realty II LLC
|
|
Delaware
|
Ladder Corporate Revolver I LLC
|
|
Delaware
|
LC Anguilla LLC
|
|
Delaware
|
LC Anguilla Parent LLC
|
|
Delaware
|
LCR Income I LP LLC
|
|
Delaware
|
Ladder Capital Realty Income Partnership I LP
|
|
Delaware
|
Ladder Capital Realty Finance ERF Parent LLC
|
|
Delaware
|
Ladder Capital Residential Finance LLC
|
|
Delaware
|
LMEZZ 250 W90 LLC
|
|
Delaware
|
Tuebor TRS II LLC
|
|
Michigan
|
Tuebor REIT Sub LLC
|
|
Michigan
|
|
|
|
Securities Subsidiaries
|
|
|
Ladder Capital Finance Portfolio LLC
|
|
Delaware
|
Ladder Capital Realty CMBS IV LLC
|
|
Delaware
|
|
|
|
Real Estate/Real Estate-Related Subsidiaries
|
|
|
24 Second Avenue Holdings LLC
|
|
New York
|
24 Second Avenue JV Member LLC
|
|
Delaware
|
24 Second Avenue Owner LLC
|
|
Delaware
|
301 Peoria IL LLC
|
|
Delaware
|
4147 GR Owner LLC
|
|
Delaware
|
443 Lafayette Park Owner LLC
|
|
Delaware
|
444 Lafayette Park Owner LLC
|
|
Delaware
|
500 Lafayette Park Owner LLC
|
|
Delaware
|
5010 GR Owner LLC
|
|
Delaware
|
520 Lafayette Park Owner LLC
|
|
Delaware
|
Grace Lake II, LLC
|
|
Delaware
|
Grace Lake JV, LLC
|
|
Delaware
|
Grace Lake Mezz, LLC
|
|
Delaware
|
Grand Rapids JV LLC
|
|
Delaware
|
Grand Rapids JV Member LLC
|
|
Delaware
|
IOP JV LLC
|
|
Delaware
|
IOP JV Member LLC
|
|
Delaware
|
La Cienega JV Member LLC
|
|
Delaware
|
Exact Name of Subsidiaries or Registrant as Specified in their Charter
|
|
State or Other Jurisdiction of Incorporation or Organization
|
|
|
|
La Cienega JV, LLC
|
|
Delaware
|
LACCBSC LLC
|
|
Delaware
|
LACSVGA LLC
|
|
Delaware
|
Ladder Capital CRE Equity LLC
|
|
Delaware
|
Ladder Grace Lake Member LLC
|
|
Delaware
|
Lafayette JV LLC
|
|
Delaware
|
Lafayette JV Member LLC
|
|
Delaware
|
Lafayette Parking Owner LLC
|
|
Delaware
|
LAG Memphis LLC
|
|
Delaware
|
LAS Wichita LLC
|
|
Delaware
|
LBW Bellport LLC
|
|
Delaware
|
LBW Mooresville LLC
|
|
Delaware
|
LBW Portfolio I LLC
|
|
Delaware
|
LBW Rotterdam LLC
|
|
Delaware
|
LBW Saratoga LLC
|
|
Delaware
|
LBW Sennett LLC
|
|
Delaware
|
LBW Vineland LLC
|
|
Delaware
|
LBW Waldorf LLC
|
|
Delaware
|
LBWNDMA LLC
|
|
Delaware
|
LBWNDMA LLC
|
|
Delaware
|
LBWPIMA LLC
|
|
Delaware
|
LC Carmel Retail LLC
|
|
Delaware
|
LDG Aurora LLC
|
|
Delaware
|
LDG Battle Lake LLC
|
|
Delaware
|
LDG Bloomington IL LLC
|
|
Delaware
|
LDG Borger TX LLC
|
|
Delaware
|
LDG Bridgeport IL LLC
|
|
Delaware
|
LDG Canyon Lake GP LLC
|
|
Delaware
|
LDG Canyon Lake LP
|
|
Delaware
|
LDG Cape Girardeau MO LLC
|
|
Delaware
|
LDG Champaign IL LLC
|
|
Delaware
|
LDG Danville IL LLC
|
|
Delaware
|
LDG De Soto IA LLC
|
|
Delaware
|
LDG Decatur Pershing IL LLC
|
|
Delaware
|
LDG Decatur Sunnyside IL LLC
|
|
Delaware
|
LDG Dimmitt TX LLC
|
|
Delaware
|
LDG Dryden MI LLC
|
|
Delaware
|
LDG Effingham IL LLC
|
|
Delaware
|
LDG Farmington IL LLC
|
|
Delaware
|
LDG Flora Vista NM LLC
|
|
Delaware
|
LDG Floresville TX LLC
|
|
Delaware
|
LDG Iberia LLC
|
|
Delaware
|
LDG Isle LLC
|
|
Delaware
|
LDG Jackson MO LLC
|
|
Delaware
|
LDG Kerrville TX LLC
|
|
Delaware
|
LDG Lamar MO LLC
|
|
Delaware
|
LDG Lebanon MO LLC
|
|
Delaware
|
Exact Name of Subsidiaries or Registrant as Specified in their Charter
|
|
State or Other Jurisdiction of Incorporation or Organization
|
|
|
|
LDG Linn MO LLC
|
|
Delaware
|
LDG Mercedes TX LLC
|
|
Delaware
|
LDG Montrose MN LLC
|
|
Delaware
|
LDG Mountain Grove MO LLC
|
|
Delaware
|
LDG Pawnee IL LLC
|
|
Delaware
|
LDG Paynesville LLC
|
|
Delaware
|
LDG Peoria IL LLC
|
|
Delaware
|
LDG Philo IL LLC
|
|
Delaware
|
LDG Pine Island LLC
|
|
Delaware
|
LDG Pleasanton TX GP LLC
|
|
Delaware
|
LDG Pleasanton TX LP
|
|
Delaware
|
LDG Rantoul IL LLC
|
|
Delaware
|
LDG Red Oak LLC
|
|
Delaware
|
LDG Rice MN LLC
|
|
Delaware
|
LDG Ridgedale MO LLC
|
|
Delaware
|
LDG San Antonio TX LLC
|
|
Delaware
|
LDG Springfield IL LLC
|
|
Delaware
|
LDG St Charles MN LLC
|
|
Delaware
|
LDG St Francis LLC
|
|
Delaware
|
LDG Tremont IL LLC
|
|
Delaware
|
LDG Troy MO LLC
|
|
Delaware
|
LDG Union MO LLC
|
|
Delaware
|
LDG Warren LLC
|
|
Delaware
|
LDG Wheaton LLC
|
|
Delaware
|
LDG Wheeler GP LLC
|
|
Delaware
|
LDG Wheeler LP
|
|
Delaware
|
LDG Wilmington IL LLC
|
|
Delaware
|
LDG Yorktown LP
|
|
Delaware
|
LDG Zapata LP
|
|
Delaware
|
LDGDSFL LLC
|
|
Delaware
|
LDGOCFL LLC
|
|
Delaware
|
LDGSSFL LLC
|
|
Delaware
|
LFD Albion PA LLC
|
|
Delaware
|
LFD Biscoe NC LLC
|
|
Delaware
|
LFD Malone NY LLC
|
|
Delaware
|
LFD Moultrie GA LLC
|
|
Delaware
|
LFD Mt Vernon AL LLC
|
|
Delaware
|
LFD Radford VA LLC
|
|
Delaware
|
LFD Rockingham NC LLC
|
|
Delaware
|
LFD Rose Hill NC LLC
|
|
Delaware
|
LFD Rural Retreat VA LLC
|
|
Delaware
|
LHB Kings Mountain LLC
|
|
Delaware
|
LHL Jacksonville LLC
|
|
Delaware
|
LHP Conyers LLC
|
|
Delaware
|
LHPS Grove OK LLC
|
|
Delaware
|
LHR Wayne LLC
|
|
Delaware
|
LHV Ankney LLC
|
|
Delaware
|
Exact Name of Subsidiaries or Registrant as Specified in their Charter
|
|
State or Other Jurisdiction of Incorporation or Organization
|
|
|
|
LHV Cedar Rapids LLC
|
|
Delaware
|
LHV Fairfield LLC
|
|
Delaware
|
LHV Muscatine LLC
|
|
Delaware
|
LHV Owatonna LLC
|
|
Delaware
|
LHV Sheldon LLC
|
|
Delaware
|
LHV Springfield LLC
|
|
Delaware
|
Lingerfelt Office Properties II LLC
|
|
Delaware
|
Lingerfelt Office Properties LLC
|
|
Delaware
|
LKLS Minot ND LLC
|
|
Delaware
|
LRF Ewing NJ LLC
|
|
Delaware
|
LRS Bixby OK LLC
|
|
Delaware
|
LRS Jenks OK LLC
|
|
Delaware
|
LSC Ofallon LLC
|
|
Delaware
|
LVT JV LLC
|
|
Delaware
|
LVT JV Member LLC
|
|
Delaware
|
LVT Owner LLC
|
|
Delaware
|
LWAG Abingdon LLC
|
|
Delaware
|
LWAG Aiken LLC
|
|
Delaware
|
LWAG Crawfordville LLC
|
|
Delaware
|
LWAG Durant LLC
|
|
Delaware
|
LWAG Fayetteville NC LLC
|
|
Delaware
|
LWAG Gallatin LLC
|
|
Delaware
|
LWAG Greenwood AR LLC
|
|
Delaware
|
LWAG Hilliard LLC
|
|
Delaware
|
LWAG Johnson City LLC
|
|
Delaware
|
LWAG Millbrook LLC
|
|
Delaware
|
LWAG Mount Airy LLC
|
|
Delaware
|
LWAG Niles LLC
|
|
Delaware
|
LWAG Ooltewah LLC
|
|
Delaware
|
LWAG Palmview LLC
|
|
Delaware
|
LWAG Ponce PR LLC
|
|
Delaware
|
LWAG Rockland LLC
|
|
Delaware
|
LWAG Youngstown LLC
|
|
Delaware
|
LWAGDVGA LLC
|
|
Delaware
|
LWAGEKMD LLC
|
|
Delaware
|
LWAGLBGA LLC
|
|
Delaware
|
LWAGLXSC LLC
|
|
Delaware
|
LWAGSBSC LLC
|
|
Delaware
|
LWAGTPMS LLC
|
|
Delaware
|
ONP JV LLC
|
|
Delaware
|
ONP JV Member LLC
|
|
Delaware
|
ONP Owner LLC
|
|
Delaware
|
ONP Rooftop JV LLC
|
|
Delaware
|
ONP Rooftop JV Member LLC
|
|
Delaware
|
Pelham JV Member LLC
|
|
Delaware
|
ROIF Bloom, LLC
|
|
South Carolina
|
Exact Name of Subsidiaries or Registrant as Specified in their Charter
|
|
State or Other Jurisdiction of Incorporation or Organization
|
|
|
|
Terrazas Owner LLC
|
|
Delaware
|
TS Bennett LLC
|
|
Delaware
|
TS EL Centro LLC
|
|
Delaware
|
TS Woodland LLC
|
|
Delaware
|
|
|
|
Other Subsidiaries
|
|
|
Ladder Capital Finance Corporation (Co-Issuer of Corporate Debt)
|
|
Delaware
|
Ladder Capital Commercial Mortgage Securities LLC (Depositor for Single Asset Securitization)
|
|
Delaware
|
Date: February 24, 2017
|
/s/ Brian Harris
|
|
Brian Harris
|
|
Chief Executive Officer (Principal Executive Officer)
|
Date: February 24, 2017
|
/s/ Marc Fox
|
|
Marc Fox
|
|
Chief Financial Officer (Principal Financial Officer)
|
Date: February 24, 2017
|
/s/ Brian Harris
|
|
Brian Harris
|
|
Chief Executive Officer (Principal Executive Officer)
|
Date: February 24, 2017
|
/s/ Marc Fox
|
|
Marc Fox
|
|
Chief Financial Officer (Principal Financial Officer)
|