|
|
PAGE
|
PART I.
|
|
|
PART II.
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
PART III.
|
|
|
PART IV.
|
|
|
|
•
|
the general political, economic and competitive conditions in the United States and in any foreign jurisdictions in which we invest;
|
•
|
the level and volatility of prevailing interest rates and credit spreads;
|
•
|
adverse changes in the real estate and real estate capital markets;
|
•
|
general volatility of the securities markets in which we participate;
|
•
|
changes in our business, investment strategies or target assets;
|
•
|
difficulty in obtaining financing or raising capital;
|
•
|
adverse legislative or regulatory developments;
|
•
|
reductions in the yield on our investments and increases in the cost of our financing;
|
•
|
acts of God such as hurricanes, earthquakes and other natural disasters, acts of war and/or terrorism and other events that may cause unanticipated and uninsured performance declines and/or losses to us or the owners and operators of the real estate securing our investments;
|
•
|
deterioration in the performance of properties securing our investments that may cause deterioration in the performance of our investments and, potentially, principal losses to us;
|
•
|
defaults by borrowers in paying debt service on outstanding indebtedness;
|
•
|
the adequacy of collateral securing our investments and declines in the fair value of our investments;
|
•
|
adverse developments in the availability of desirable investment opportunities whether they are due to competition, regulation or otherwise;
|
•
|
difficulty in successfully managing our growth, including integrating new assets into our existing systems;
|
•
|
the cost of operating our platform, including, but not limited to, the cost of operating a real estate investment platform and the cost of operating as a publicly traded company;
|
•
|
the availability of qualified personnel and our relationship with our Manager;
|
•
|
subsidiaries of KKR & Co. L.P. control us and KKR's interests may conflict with those of our stockholders in the future;
|
•
|
our qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes and our exclusion from registration under the Investment Company Act of 1940, as amended (the "Investment Company Act"); and
|
•
|
authoritative accounting principles generally accepted in the United States of America ("GAAP") or policy changes from such standard-setting bodies such as the Financial Accounting Standards Board (the "FASB"), the Securities and Exchange Commission (the "SEC"), the Internal Revenue Service (the "IRS"), the New York Stock Exchange (the "NYSE") and other authorities that we are subject to, as well as their counterparts in any foreign jurisdictions where we might do business.
|
•
|
Senior Loans—We focus on originating and acquiring senior loans that are backed by CRE properties. These loans are secured by real estate and evidenced by a first-priority mortgage. The loans may vary in duration, bear interest at a fixed or floating rate and amortize, and typically require a balloon payment of principal at maturity, but are typically anticipated to be floating rate and shorter-term duration. These investments may include whole loans or pari passu participations within such senior loans.
|
•
|
Mezzanine Loans—We may syndicate senior participations in our originated senior loans to other investors and retain a subordinated debt position for our portfolio, typically a mezzanine loan. We may also directly originate or acquire mezzanine loans. These are loans (including pari passu participations in such loans) made to the owner of a mortgage borrower and secured by a pledge of equity interests in the mortgage borrower. These loans are subordinate to a senior loan, but senior to the owner's equity. These loans may be tranched into senior and junior mezzanine loans, with the junior mezzanine lenders secured by a pledge of the equity interests in the more senior mezzanine borrower. The mezzanine lender typically has additional rights as compared to the more senior lenders, including the right to cure defaults under the senior loan and any senior mezzanine loan and purchase the senior loan and any senior mezzanine loan, in each case under certain circumstances following a default on the senior loan. Following a default on a mezzanine loan, and subject to negotiated terms with the mortgage lender or other mezzanine lenders, the mezzanine lender generally has the right to foreclose on its equity interest and become the owner of the property, directly or indirectly, subject to the lien of the senior loan and any other debt senior to it including any outstanding senior mezzanine loans.
|
•
|
Preferred Equity—We may make investments that are subordinate to any mortgage or mezzanine loan, but senior to the common equity of the mortgage borrower or owner of a mortgage borrower, as applicable. Preferred equity investments typically pay a preferred return from the investment's cash flow rather than interest payments and often have the right for such preferred return to accrue if there is insufficient cash flow for current payment. These interests
|
•
|
CMBS B-Pieces (New Issue)—We may also make investments that consist of below investment-grade bonds comprising some or all of the BB-rated, B-rated and unrated tranches of a CMBS securitization pool. The underlying loans are typically aggregated into a pool and sold as securities to different investors. Under the pooling and servicing agreements that govern these pools, the loans are administered by a trustee and servicers, who act on behalf of all investors and distribute the underlying cash flows to the different classes of securities in accordance with their seniority. The below-investment grade securities that comprise each CMBS B-Piece have generally in the past been acquired in aggregate. Due to their first loss position, these investments are typically offered at a discount to par. These investments typically carry a 10-year weighted average life due to prepayment restrictions. We generally intend to hold these investments through maturity, but may, from time to time, opportunistically sell positions should liquidity become available or be required. Under the risk retention rules under the Dodd-Frank Wall Street Reform and Consumer Protection Act (the "Dodd-Frank Act") that went into effect in December 2016, CMBS B-Piece investments may also include BBB-rated securities and are subject to certain additional restrictions that, among other things, prohibit hedging CMBS B-Pieces or selling CMBS B-Pieces for a period of at least five years from the date the investment was made. We currently expect to make our CMBS B-Piece investments indirectly through our investment in an aggregator vehicle alongside KKR Real Estate Credit Opportunity Partners L.P. ("RECOP"), a recently established KKR-managed investment fund. See Part II, Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations—Our Portfolio."
|
•
|
Other Real Estate Securities—We may make investments in real estate that take the form of CMBS (other than CMBS B-Pieces) or Collateralized Loan Obligations ("CLO") that are collateralized by pools of real estate debt instruments, often senior loans. We may also acquire the debt securities of other REITs or other entities engaged in real estate operating or financing activities, but generally not for the purpose of exercising control over such entities.
|
(A)
|
Excludes CMBS B-Pieces. Our CMBS B-Piece portfolio diversification is as follows and is inclusive of our $14.0 million investment in RECOP, an unconsolidated VIE of which KREF is not the primary beneficiary:
|
•
|
Property Type: Office (26.7%), Retail (24.9%), Hospitality (15.2%), Multifamily (10.4%), and Other (22.8%). As of December 31, 2017, no other individual property type comprised more than 10% of our total CMBS B‑Piece portfolio.
|
•
|
Geography: California (23.1%), Texas (12.0%), New York (10.2%), Illinois (6.6%), Florida (5.4%), and Other (42.7%). As of December 31, 2017, no other individual geography comprised more than 5% of our total CMBS B‑Piece portfolio.
|
•
|
Vintage: 2015 (58.5%), 2016 (30.6%), and 2017 (10.9%).
|
•
|
seeking to invest our capital in a broad range of investments in or relating to CRE debt;
|
•
|
not making investments that would cause us to fail to qualify as a REIT for U.S. federal income tax purposes;
|
•
|
not making investments that would cause us or any of our subsidiaries to be required to be registered as an investment company under the Investment Company Act;
|
•
|
allowing allocation of investment opportunities sourced by our Manager to one or more KKR funds advised by our Manager or its affiliates in addition to us, in accordance with the allocation policy then in effect, as applied by our Manager in a fair and equitable manner;
|
•
|
prior to the deployment of capital into investments, causing our capital to be invested in any short-term investments in money market funds, bank accounts, overnight repurchase agreements with primary federal reserve bank dealers collateralized by direct U.S. government obligations and other instruments or investments reasonably determined by our Manager to be of high quality; and
|
•
|
investing not more than 25% of our "equity" in any individual investment without the approval of a majority of our board of directors or a duly constituted committee of our board of directors (it being understood, however, that for purposes of the foregoing concentration limit, in the case of any investment that is comprised (whether through a structured investment vehicle or other arrangement) of securities, instruments or assets of multiple portfolio issuers, such investment for purposes of the foregoing limitation will be deemed to be multiple investments in such underlying securities, instruments and assets and not such particular vehicle, product or other arrangement in which they are aggregated).
|
(1)
|
As of December 31, 2017. Assumes loans are drawn up to maximum approved advance rate based on current principal amount outstanding as of December 31, 2017.
|
•
|
acquire investments subject to rights of senior classes, special servicers or collateral managers under intercreditor, servicing agreements or securitization documents;
|
•
|
pledge our investments as collateral for financing arrangements;
|
•
|
acquire only a minority and/or a non-controlling participation in an underlying investment;
|
•
|
co-invest with others through partnerships, joint ventures or other entities, thereby acquiring non-controlling interests; or
|
•
|
rely on independent third-party management or servicing with respect to the management of an asset.
|
•
|
tenant mix and tenant bankruptcies;
|
•
|
success of tenant businesses;
|
•
|
property management decisions, including with respect to capital improvements, particularly in older building structures;
|
•
|
property location and condition;
|
•
|
competition from other properties offering the same or similar services;
|
•
|
changes in laws that increase operating expenses or limit rents that may be charged;
|
•
|
any liabilities relating to environmental matters at the property;
|
•
|
changes in national, regional or local economic conditions and/or specific industry segments;
|
•
|
declines in national, regional or local real estate values;
|
•
|
declines in national, regional or local rental or occupancy rates;
|
•
|
changes in interest rates and in the state of the credit and securitization markets and the debt and equity capital markets, including diminished availability or lack of debt financing for CRE;
|
•
|
changes in real estate tax rates and other operating expenses;
|
•
|
changes in governmental rules, regulations and fiscal policies, including income tax regulations and environmental legislation;
|
•
|
acts of God, terrorism, social unrest and civil disturbances, which may decrease the availability of or increase the cost of insurance or result in uninsured losses; and
|
•
|
adverse changes in zoning laws.
|
•
|
Lack of Liquidity: Derivative instruments, especially when purchased in large amounts, may not be liquid in all circumstances, so that in volatile markets we may not be able to close out a position without incurring a loss. Although both OTC and exchange-traded derivative markets may experience the lack of liquidity, OTC non-standardized derivative transactions are generally less liquid than exchange-traded instruments, particularly because participants in OTC markets are not required to make continuous markets in the contracts they trade.
|
•
|
Volatility: The prices of derivative instruments, including swaps, futures, forwards and options, are highly volatile and such instruments may subject us to significant losses. The value of such derivatives also depends upon the price of the underlying asset, reference rate or index, which may also be subject to volatility. In addition, actual or implied daily limits on price fluctuations and speculative position limits on the exchanges or OTC markets in which we may conduct our transactions in derivative instruments may prevent prompt liquidation of positions, subjecting us to the potential of greater losses. Derivative instruments that may be purchased or sold by us may include instruments not traded on an exchange. The risk of nonperformance by the obligor on such an instrument may be greater and the ease with which we can dispose of or enter into closing transactions with respect to such an instrument may be less than in the case of an exchange-traded instrument. In addition, significant disparities may exist between "bid" and "asked" prices for derivative instruments that are traded OTC and not on an exchange. Such OTC derivatives are also typically not subject to the same type of investor protections or governmental regulation as exchange traded instruments.
|
•
|
Imperfect Correlation: When used for hedging purposes, an imperfect or variable degree of correlation between price movements of the derivative instrument and the underlying asset, reference rate or index sought to be hedged may prevent us from achieving the intended hedging effect or expose us to the risk of loss. The imperfect correlation between the value of a derivative and the underlying assets may result in losses on the derivative transaction that are greater than the gain in the value of the underlying assets in our portfolio.
|
•
|
Valuation Risk: The derivative instruments used by us may be difficult to value or involve the risk of mispricing or improper valuation, especially where the markets for such derivatives instruments are illiquid and/or such derivatives involve complex structures, or where there is imperfect correlation between the value of the derivative instrument and the underlying asset, reference rate or index.
|
•
|
Counterparty Risk: Derivative instruments also involve exposure to counterparty risk, since contract performance depends in part on the financial condition of the counterparty. See "—Risks Related to Our Financing and Hedging —We will be subject to counterparty risk associated with any hedging activities."
|
•
|
currency exchange matters, including fluctuations in currency exchange rates and costs associated with conversion of investment principal and income from one currency to another;
|
•
|
less developed or efficient financial markets than in the United States, which may lead to potential price volatility and relative illiquidity;
|
•
|
the burdens of complying with international regulatory requirements and prohibitions that differ between jurisdictions;
|
•
|
changes in laws or clarifications to existing laws that could impact our tax treaty positions, which could adversely impact the returns on our investments;
|
•
|
a less developed legal or regulatory environment, differences in the legal and regulatory environment or enhanced legal and regulatory compliance;
|
•
|
political hostility to investments by foreign investors;
|
•
|
higher inflation rates;
|
•
|
higher transaction costs;
|
•
|
difficulty enforcing contractual obligations;
|
•
|
fewer investor protections;
|
•
|
potentially adverse tax consequences; or
|
•
|
other economic and political risks.
|
•
|
our cash flow from operations may be insufficient to make required payments of principal of and interest on our debt or we may fail to comply with covenants contained in our debt agreements, which is likely to result in (1) acceleration of such debt (and any other debt containing a cross-default or cross-acceleration provision), which we then may be unable to repay from internal funds or to refinance on favorable terms, or at all, (2) our inability to borrow undrawn amounts under our financing arrangements, even if we are current in payments on borrowings under those arrangements, which would result in a decrease in our liquidity, and/or (3) the loss of some or all of our collateral assets to foreclosure or sale;
|
•
|
our debt may increase our vulnerability to adverse economic and industry conditions with no assurance that investment yields will increase in an amount sufficient to offset the higher financing costs;
|
•
|
we may be required to dedicate a substantial portion of our cash flow from operations to payments on our debt, thereby reducing funds available for operations, future business opportunities, stockholder distributions or other purposes; and
|
•
|
we may not be able to refinance any debt that matures prior to the maturity (or realization) of an underlying investment it was used to finance on favorable terms or at all.
|
•
|
general economic or market conditions;
|
•
|
the market's view of the quality of our assets;
|
•
|
the market's perception of our growth potential;
|
•
|
our current and potential future earnings and cash distributions; and
|
•
|
the market price of the shares of our common stock.
|
•
|
interest, currency and/or credit hedging can be expensive and may result in us receiving less interest income;
|
•
|
available interest or currency rate hedges may not correspond directly with the interest rate or currency risk for which protection is sought;
|
•
|
due to a credit loss, prepayment or asset sale, the duration of the hedge may not match the duration of the related asset or liability;
|
•
|
the amount of income that a REIT may earn from hedging transactions (other than hedging transactions that satisfy certain requirements of the Internal Revenue Code of 1986, as amended (the "Code") or that are done through a taxable REIT subsidiary) to offset interest rate losses is limited by U.S. federal income tax provisions governing REITs;
|
•
|
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 our side of the hedging transaction;
|
•
|
we may fail to recalculate, readjust and execute hedges in an efficient manner; and
|
•
|
legal, tax and regulatory changes could occur and may adversely affect our ability to pursue hedging strategies and/or increase the costs of implementing such strategies.
|
•
|
asset or instrument types targeted may differ;
|
•
|
our use of leverage and hedging strategies may differ;
|
•
|
our fee structures differ;
|
•
|
we may not acquire or sell assets at similar times; and
|
•
|
the other vehicles advised by affiliates of our Manager have operated under market conditions that may differ materially from market conditions that will exist at the time we make investments.
|
•
|
Fees and expenses. KKR may earn fees and/or other compensation from us, our holding vehicles and other entities through which we invest, and, in connection with equity investments made by us, if any, entities in which we invest ("portfolio entities"). In particular, KKR may act as underwriter or placement agent in connection with an offering of securities or instruments by us and other entities in which we invest and may also provide syndication services to such
|
•
|
KKR's investment advisory and proprietary activities. KKR may make strategic investments or enter into transactions for operational funding purposes, which, in each case, will be investments or transactions that are not offered to us, and also may make opportunistic investments pursuant to investment strategies that mirror, or are similar to in whole or in part, investment strategies implemented by us and KKR on behalf of itself and KKR investment vehicles. Therefore, KKR and its affiliates may compete with, and have interests adverse to us. The existence of KKR, its affiliates and KKR investment vehicles investing in the same or similar investments that may be made by us could, among other adverse consequences, affect the terms of loans and other investments pursued by us and the demand for such financing. In such circumstances, KKR's interest in maximizing the investment return of its proprietary entities creates a conflict of interest in that our Manager may be motivated to allocate more attractive investments to the proprietary entities under its management and allocate less attractive investments to us. Similarly, KKR may be motivated to allocate scarce investment opportunities to the proprietary entities under its management rather than to us. Additionally, KKR has in the past given and is expected to continue to give advice or take action (including entering into short sales or other "opposite way trading" activities) with respect to the investments held by, and transactions of, KKR investment vehicles or proprietary entities of KKR that are different from or otherwise inconsistent with, the advice given or timing or nature of any action taken with respect to the investments held by us and our transactions. Additionally, the investment programs employed by KKR for KKR investment vehicles or proprietary entities of KKR could conflict with the transactions and strategies employed by our Manager in managing our company. Where our company, proprietary entities of KKR and KKR investment vehicles have provided financing to the same borrower, their interests may be in conflict irrespective of whether their investments are at different levels of the capital structure.
|
•
|
Other KKR activities. Conflicts of interest may arise in allocating time, services or resources among our investment activities, KKR investment vehicles, KKR, other entities affiliated with KKR and the senior officers of KKR. Although members of the KKR Real Estate team intend to devote such time as may be necessary to conduct our business affairs in an appropriate manner, our Manager and KKR will continue to devote the resources necessary to manage the investment activities of KKR, KKR investment vehicles, other entities affiliated with KKR and the executives of KKR and, therefore, conflicts may arise in the allocation of time, services and resources. KKR is not precluded from conducting activities unrelated to us. In addition, KKR may expand the range of services that it provides over time. Except as and to the extent expressly provided in the management agreement with our Manager, our Manager and KKR will not be restricted in the scope of their business or in the performance of any such services (whether now offered or undertaken in the future) even if such activities could give rise to conflicts of interest.
|
•
|
No assurance of ability to participate in investment opportunities. As indicated above, certain KKR investment vehicles, including any seed investments, do and may in the future pursue the same investment opportunities as us. Subject to our organizational documents and governing agreements, KKR has sole discretion to determine the manner in which investment opportunities are allocated between us, KKR and KKR investment vehicles. This allocation presents inherent conflicts of interest where demand exceeds available supply. As a result, our share of investment opportunities may be materially affected by competition from KKR investment vehicles and from proprietary entities of KKR. The conflicts inherent in making such allocation decisions may not always be resolved to our advantage. Generally, and subject to our organizational documents and governing agreements, our Manager will allocate
|
•
|
Duties owed to KKR investment vehicles. KKR, including our Manager, may structure an investment as a result of which one or more KKR investment vehicles are offered the opportunity to participate in the same or separate debt tranche of an investment allocated to us. As advisor to such KKR investment vehicles, KKR, including our Manager, may owe a fiduciary or other duty to the KKR investment vehicles and may face a conflict of interest in respect of the advice they give to, or the decisions made with regard to, us and such KKR investment vehicles.
|
•
|
Co-investments. We may co-invest together with KKR investment vehicles and/or KKR proprietary balance sheet entities in some or all of our investment opportunities. KKR may also offer co-investment opportunities to vehicles in which KKR personnel, non-employee consultants and other associated persons of KKR or any of its affiliate entities may invest and to third-party co-investors. In such circumstances, the size of the investment opportunity otherwise available to us may be less than it would otherwise have been, and we may participate in such opportunities on different and potentially less favorable economic terms than such parties if our Manager deems such participation as being otherwise in our best interests. Furthermore, when KKR proprietary entities or KKR investment vehicles have interests or requirements that do not align with our interests, including differing liquidity needs or desired investment horizons, conflicts may arise in the manner in which any voting or control rights are exercised with respect to the relevant investment, potentially resulting in an adverse impact on us. Generally, such transactions are not required to be presented to our board of directors for approval, and there can be no assurances that any conflicts will be resolved in our favor.
|
•
|
Investments in which KKR and/or KKR investment vehicles have a different principal interest. Without the approval of KKR's global conflicts and compliance committee, we will not acquire a controlling interest in any class or tranche of debt securities of any borrower in which KKR or any KKR investment vehicle has a pre-existing controlling equity interest (excluding any investments shared by us and such parties upon initial investment or any related follow-on investment). However, in circumstances where KKR's global conflicts and compliance committee approves a transaction of this type, approval by our board of directors is generally not required, and our interests and those of KKR or such KKR investment vehicle may not always be aligned, which may give rise to actual or potential conflicts of interest and actions taken for us may be adverse to KKR or such KKR investment vehicle, or vice versa.
|
•
|
Competing interests; allocation of resources. KKR may make investments on behalf of itself and/or KKR investment vehicles that are competitive with our investments. In providing advice and recommendations to, or with respect to, such investments and in dealing in such investments on behalf of such KKR investment vehicles or KKR, to the extent permitted by law, KKR will not take into consideration our interests or our Manager's investments. Accordingly, such advice, recommendations and dealings may result in adverse consequences to us and our investments. Conflicts of interest may also arise with respect to the allocation of our Manager's time and resources between our investments and other investments. In addition, conflicts of interest may arise where KKR personnel and non-employee consultants serve as directors or interim executives of, or otherwise are associated with, our portfolio entities (e.g., if the entity is in financial difficulty) or entities that are competitors of certain of our portfolio entities.
|
•
|
Information sharing. Although we plan to leverage KKR's firm-wide resources to help source, conduct due diligence on, structure, syndicate and create value for our investments, the information-sharing policies and procedures of KKR relating to confidential information and the information barrier between the public and private side of KKR, as well as
|
•
|
Other affiliate transactions. We may borrow money from multiple lenders, including KKR. Although our Manager will approve such transactions only on terms, including the consideration to be paid, that are determined by our Manager in good faith to be appropriate for us, it is possible that the interests of such affiliated lender could be in conflict with ours and the interests of our stockholders. KKR may also, on our behalf, effect transactions, including transactions in the secondary markets where KKR is also acting as a broker or other advisor on the other side of the same transaction. Notwithstanding that KKR may not receive commissions from such agency cross-transactions, it may nonetheless have a potential conflict of interest with respect to us and the other parties to those transactions to the extent it receives commissions or other compensation from such other parties.
|
•
|
KKR stakes in third-party hedge fund managers. KKR has stakes in third-party hedge fund managers. Funds and accounts managed by such third-party managers and underlying portfolio funds and accounts may invest in securities or other financial instruments of companies in which we may also have an interest, or in competitors of ours or our investments. Actions taken by any of these third-party hedge fund managers in respect of any of the foregoing may adversely impact our company.
|
•
|
Transactions with any KKR fund or affiliate. Pursuant to the terms of the management agreement, and subject to applicable law, our Manager will not consummate on our behalf any transaction that involves (i) the sale of any investment to or (ii) the acquisition of any investment from KKR, any KKR fund or any of their affiliates unless such transaction (A) is on terms no less favorable to us than could have been obtained on an arm's length basis from an unrelated third party and (B) has been approved in advance by a majority of our independent directors. Although our Manager will seek to resolve any conflicts of interest in a fair and equitable manner in accordance with the allocation policy and its prevailing policies and procedures with respect to conflicts resolution among KKR funds generally, only those transactions set forth in this paragraph will be required to be presented for approval by the independent directors.
|
•
|
Management agreement. The management agreement was negotiated between related parties and its terms, including fees payable to our Manager, may not be as favorable to us as if they had been negotiated with an unaffiliated third party. In addition, we may choose not to enforce, or to enforce less vigorously, our rights under the management agreement because of our desire to maintain an ongoing relationship with our Manager.
|
•
|
Service providers. Certain advisors and other service providers, or their affiliates (including accountants, administrators, lenders, bankers, brokers, attorneys, consultants and investment or commercial banking firms), to us and our investments may also provide goods or services to or have business, personal, political, financial or other relationships with KKR (including our Manager). Such advisors and service providers may be investors in KKR investment vehicles, sources of investment opportunities for KKR, our company or KKR investment vehicles or may otherwise be co-investors with or counterparties to transactions involving the foregoing. These relationships may influence our Manager in deciding whether to select or recommend such a service provider to perform services for us or a borrower (the cost of which will generally be borne directly or indirectly by us or such borrower, as applicable).
|
•
|
we would be taxed as a regular domestic corporation, which under current laws, among other things, means being unable to deduct distributions to stockholders in computing taxable income and being subject to U.S. federal income tax on taxable income at regular corporate income tax rates (at a 35% rate through 2017 and a 21% rate in subsequent years);
|
•
|
any resulting tax liability could be substantial and could have a material adverse effect on our book value;
|
•
|
unless we were entitled to relief under applicable statutory provisions, we would be required to pay taxes as described above, and thus, our cash available for distribution to stockholders would be reduced for each of the years during which we do not qualify as a REIT and for which we had taxable income; and
|
•
|
we generally would not be eligible to elect to be taxed as a REIT for the subsequent four full taxable years.
|
•
|
are not required to have a board of directors that is comprised of a majority of "independent directors," as defined under the rules of such exchange;
|
•
|
are not required to have a compensation committee that is comprised entirely of independent directors; and
|
•
|
are not required to have a nominating and corporate governance committee that is comprised entirely of independent directors.
|
•
|
80% of the votes entitled to be cast by stockholders; and
|
•
|
two-thirds of the votes entitled to be cast by stockholders other than the interested stockholder and affiliates and associates thereof.
|
•
|
one-tenth or more but less than one-third;
|
•
|
one-third or more but less than a majority; or
|
•
|
a majority or more of all voting power.
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
•
|
active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated.
|
•
|
our ability to make profitable investments;
|
•
|
margin calls or other expenses that reduce our cash flow;
|
•
|
defaults in our asset portfolio or decreases in the value of our portfolio; and
|
•
|
the fact that anticipated operating expense levels may not prove accurate, as actual results may vary from estimates.
|
|
2017
|
||||
|
High
|
|
Low
|
||
First Quarter
|
$ n.a.
|
|
|
$ n.a.
|
|
Second Quarter (on and after May 5, 2017)
|
23.99
|
|
|
20.50
|
|
Third Quarter
|
22.15
|
|
|
19.57
|
|
Fourth Quarter
|
21.63
|
|
|
19.68
|
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Amount per Share
|
||
2016
|
|
|
|
|
|
|
|
||
|
February 3, 2016
|
|
February 3, 2016
|
|
February 5, 2016
|
|
$
|
0.36
|
|
|
May 12, 2016
|
|
May 12, 2016
|
|
May 12, 2016
|
|
0.34
|
|
|
|
August 11, 2016
|
|
August 11, 2016
|
|
August 11, 2016
|
|
0.29
|
|
|
|
November 23, 2016
|
|
November 23, 2016
|
|
November 23, 2016
|
|
0.23
|
|
|
|
|
|
|
|
|
|
|
||
2017
|
|
|
|
|
|
|
|
||
|
February 3, 2017
|
|
February 3, 2017
|
|
February 3, 2017
|
|
0.35
|
|
|
|
April 18, 2017
|
|
April 18, 2017
|
|
April 18, 2017
|
|
0.28
|
|
|
|
June 14, 2017
|
|
June 30, 2017
|
|
July 14, 2017
|
|
0.25
|
|
|
|
September 14, 2017
|
|
September 30, 2017
|
|
October 12, 2017
|
|
0.37
|
|
|
|
December 14, 2017
|
|
December 29, 2017
|
|
January 12, 2018
|
|
0.37
|
|
|
Period Ending
|
||||||||||
|
5/5/2017
|
|
6/30/2017
|
|
9/30/2017
|
|
12/31/2017
|
||||
KKR Real Estate Finance Trust, Inc.
|
100.0
|
|
|
106.08
|
|
|
105.64
|
|
|
102.31
|
|
Russell 2000
|
100.0
|
|
|
102.18
|
|
|
107.97
|
|
|
111.56
|
|
Bloomberg REIT Mortgage Index
|
100.0
|
|
|
104.22
|
|
|
107.85
|
|
|
107.76
|
|
Plan Category
|
|
Number of securities to be issued upon exercise of outstanding options, warrants, and rights(1)
|
|
Weighted-average exercise price of outstanding options, warrants and rights(2)
|
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column 1)
|
||||
Equity compensation plans approved by security holders
|
|
154,878
|
|
|
$
|
—
|
|
|
3,873,509
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
154,878
|
|
|
$
|
—
|
|
|
3,873,509
|
|
(1)
|
Reflects the aggregate number of equity-based awards granted under our Amended and Restated KKR Real Estate Finance Trust Inc. 2016 Omnibus Incentive Plan that remained outstanding as of December 31, 2017. All of these awards were in the form of restricted stock units.
|
(2)
|
Restricted stock units are not exercisable for consideration.
|
|
|
Year Ended December 31,
|
||||||||||
(in thousands, except ratio, share, and per share data)
|
|
2017
|
|
2016
|
|
2015
|
||||||
Operating Data:
|
|
|
|
|
|
|
||||||
Net Interest Income
|
|
|
|
|
|
|
||||||
Interest income
|
|
$
|
83,145
|
|
|
$
|
32,659
|
|
|
$
|
12,536
|
|
Interest expense
|
|
21,224
|
|
|
7,432
|
|
|
554
|
|
|||
Total net interest income
|
|
61,921
|
|
|
25,227
|
|
|
11,982
|
|
|||
Other Income
|
|
17,688
|
|
|
15,968
|
|
|
10,328
|
|
|||
Operating Expenses
|
|
18,428
|
|
|
8,569
|
|
|
4,745
|
|
|||
Income (Loss) Before Income Taxes, Noncontrolling Interests and Preferred Dividends
|
|
61,181
|
|
|
32,626
|
|
|
17,565
|
|
|||
Income tax expense
|
|
1,102
|
|
|
354
|
|
|
393
|
|
|||
Net Income (Loss)
|
|
60,079
|
|
|
32,272
|
|
|
17,172
|
|
|||
Redeemable Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
216
|
|
|
302
|
|
|
272
|
|
|||
Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
801
|
|
|
813
|
|
|
137
|
|
|||
Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries
|
|
59,062
|
|
|
31,157
|
|
|
16,763
|
|
|||
Preferred Stock Dividends
|
|
244
|
|
|
16
|
|
|
15
|
|
|||
Net Income (Loss) Attributable to Common Stockholders
|
|
$
|
58,818
|
|
|
$
|
31,141
|
|
|
$
|
16,748
|
|
Per Share Data:
|
|
|
|
|
|
|
||||||
Net Income (Loss) Per Share of Common Stock
|
|
|
|
|
|
|
||||||
Basic
|
|
$
|
1.30
|
|
|
$
|
1.61
|
|
|
$
|
1.95
|
|
Diluted
|
|
$
|
1.30
|
|
|
$
|
1.61
|
|
|
$
|
1.95
|
|
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
|
||||||
Basic
|
|
45,320,358
|
|
|
19,299,597
|
|
|
8,605,876
|
|
|||
Diluted
|
|
45,321,360
|
|
19,299,597
|
|
8,605,876
|
||||||
Dividends declared per share of common stock(A)
|
|
$
|
1.62
|
|
|
$
|
1.22
|
|
|
$
|
0.73
|
|
Shares of common stock issued and outstanding at period end
|
|
53,685,440
|
|
|
24,158,392
|
|
|
13,636,416
|
|
|||
Book value per share of common stock(B)
|
|
$
|
19.73
|
|
|
$
|
20.60
|
|
|
$
|
20.78
|
|
Share price(C)
|
|
$
|
20.01
|
|
|
n.a.
|
|
n.a.
|
||||
Price to book(D)
|
|
1.01
|
|
|
n.a.
|
|
n.a.
|
|||||
Dividend yield(E)
|
|
7.40
|
%
|
|
n.a.
|
|
n.a.
|
|||||
Leverage ratio(F)
|
|
1.0
|
|
|
0.7
|
|
|
0.3
|
|
|||
Balance Sheet Data (at period end):
|
|
|
|
|
|
|
||||||
Total assets(G)
|
|
$
|
2,137,967
|
|
|
$
|
951,829
|
|
|
$
|
420,090
|
|
Secured financing agreements, net
|
|
964,800
|
|
|
439,144
|
|
|
122,133
|
|
|||
Redeemable noncontrolling interests in equity of consolidated joint venture
|
|
3,090
|
|
|
3,030
|
|
|
4,643
|
|
|||
Redeemable preferred stock
|
|
949
|
|
|
—
|
|
|
—
|
|
|||
Preferred stock
|
|
—
|
|
|
125
|
|
|
125
|
|
|||
Total KKR Real Estate Finance Trust Inc. stockholders' equity
|
|
1,059,145
|
|
|
497,698
|
|
|
281,460
|
|
|||
Noncontrolling interest in equity of consolidated joint venture
|
|
—
|
|
|
7,339
|
|
|
4,914
|
|
|||
Total equity(H)
|
|
$
|
1,063,184
|
|
|
$
|
508,067
|
|
|
$
|
291,017
|
|
(A)
|
Equal to dividends declared on shares of common stock divided by the shares outstanding as of the dividend record date.
|
(C)
|
Represents the closing price of our common stock reported on the NYSE on the last trading day of the fiscal year.
|
(D)
|
Represents the closing price of our common stock reported on the NYSE on the declaration date of the last dividend declared by our board of directors in each period divided by the book value per share at each period end.
|
(E)
|
Represents the annualized fourth quarter dividend divided by the closing stock price on the last trading day of the fiscal year.
|
(F)
|
Represents (i) total outstanding secured debt agreements, loan participations sold, and non-consolidated senior interests, less cash, to (ii) total stockholders’ equity, at each period end.
|
(G)
|
Includes senior loans held in VIEs, net of VIE liabilities.
|
(H)
|
Represents (i) temporary equity, which includes redeemable noncontrolling interests in equity of consolidated joint venture and redeemable preferred stock, and (ii) permanent equity, which includes total KKR Real Estate Finance Trust Inc. stockholders' equity and noncontrolling interests in equity of consolidated joint venture.
|
•
|
Completed our IPO of 11.8 million shares of common stock, raising net proceeds of $225.9 million bringing our book value to $1.1 billion as of December 31, 2017, a 113% increase over 2016
|
•
|
Net Income Attributable to Common Stockholders of $58.8 million, or $1.30 per basic and diluted share of common stock and Net Core Earnings of $55.5 million, or $1.22 per diluted share of common stock increased 89% and 100%, respectively, compared to 2016
|
•
|
Current portfolio of $2,083.1 million is 100% performing and 93% floating-rate with a weighted average LTV of 67% as of December 31, 2017. Current portfolio is up 148% over 2016
|
•
|
Committed $1,482.5 million to new floating-rate senior loans and funded an additional $49.7 million for loans that closed prior to 2017. Loans committed during 2017 represents a 175% increase over 2016
|
•
|
Increased our borrowing capacity to $1.8 billion at the end of 2017, compared to $1.5 billion at the end of 2016
|
|
|
Three Months Ended
December 31, |
|
Year Ended December 31,
|
||||||||
|
|
2017
|
|
2017
|
|
2016
|
||||||
Net income(A)
|
|
$
|
17,034
|
|
|
$
|
58,818
|
|
|
$
|
31,141
|
|
Weighted-average number of shares of common stock outstanding
|
|
|
|
|
|
|
||||||
Basic
|
|
53,685,440
|
|
|
45,320,358
|
|
|
19,299,597
|
|
|||
Diluted
|
|
53,688,027
|
|
|
45,321,360
|
|
19,299,597
|
|||||
Net income per share, basic
|
|
$
|
0.32
|
|
|
$
|
1.30
|
|
|
$
|
1.61
|
|
Net income per share, diluted
|
|
$
|
0.32
|
|
|
$
|
1.30
|
|
|
$
|
1.61
|
|
Dividends declared per share(B)
|
|
$
|
0.37
|
|
|
$
|
1.62
|
|
|
$
|
1.22
|
|
(B)
|
During the three months ended December 31, 2017, we declared a dividend of $0.37 per share of common stock paid on January 12, 2018 to shareholders of record on December 29, 2017 related to income generated during the three months ended December 31, 2017. During February 2016, we declared a dividend of $0.36 per share of common stock paid on February 5, 2016 to shareholders of record on February 3, 2016 related to income generated during the three months ended December 31, 2015. During February 2017, we declared a dividend of $0.35 per share of common stock paid on February 3, 2017 to shareholders of record on February 3, 2017 related to income generated during the three months ended December 31, 2016.
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||
|
|
2017
|
|
2017
|
|
2016
|
||||||
Net Income (Loss) Attributable to Common Stockholders
|
|
$
|
17,034
|
|
|
$
|
58,818
|
|
|
$
|
31,141
|
|
Adjustments
|
|
|
|
|
|
|
||||||
Non-cash equity compensation expense
|
|
25
|
|
|
65
|
|
|
—
|
|
|||
Incentive compensation to affiliate
|
|
—
|
|
|
—
|
|
|
365
|
|
|||
Depreciation and amortization
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Unrealized (gains) or losses
|
|
79
|
|
|
(3,375
|
)
|
|
(3,363
|
)
|
|||
Core Earnings(A)
|
|
17,138
|
|
|
55,508
|
|
|
28,143
|
|
|||
Incentive compensation to affiliate
|
|
—
|
|
|
—
|
|
|
(365
|
)
|
|||
Net Core Earnings
|
|
$
|
17,138
|
|
|
$
|
55,508
|
|
|
$
|
27,778
|
|
Weighted average number of shares of common stock outstanding
|
|
|
|
|
|
|
||||||
Basic
|
|
53,685,440
|
|
|
45,320,358
|
|
|
19,299,597
|
||||
Diluted
|
|
53,688,027
|
|
45,321,360
|
|
19,299,597
|
||||||
Core Earnings per Diluted Weighted Average Share
|
|
$
|
0.32
|
|
|
$
|
1.22
|
|
|
$
|
1.46
|
|
Net Core Earnings per Diluted Weighted Average Share
|
|
$
|
0.32
|
|
|
$
|
1.22
|
|
|
$
|
1.44
|
|
(A)
|
Excludes $1.1 million, or $0.02 per diluted weighted average share outstanding, of net original issue discount on CMBS B-Pieces accreted as a component of taxable income during the three months ended December 31, 2017. Excludes $4.0 million and $3.4 million, or $0.09 and $0.17 per diluted weighted average share outstanding of net original issue discount on CMBS B-Pieces accreted as a component of taxable income during the years ended December 31, 2017 and December 31, 2016, respectively.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
KKR Real Estate Finance Trust Inc. stockholders' equity
|
|
$
|
1,059,145
|
|
|
$
|
497,698
|
|
Shares of common stock issued and outstanding at period end
|
|
53,685,440
|
|
|
24,158,392
|
|
||
Book value per share of common stock
|
|
$
|
19.73
|
|
|
$
|
20.60
|
|
•
|
Property Type: Office (26.7%), Retail (24.9%), Hospitality (15.2%), Multifamily (10.4%), and Other (22.8%). As of December 31, 2017, no other individual property type comprised more than 10% of our total CMBS B‑Piece portfolio.
|
•
|
Geography: California (23.1%), Texas (12.0%), New York (10.2%), Illinois (6.6%), Florida (5.4%), and Other (42.7%). As of December 31, 2017, no other individual geography comprised more than 5% of our total CMBS B‑Piece portfolio.
|
•
|
Vintage: 2015 (58.5%), 2016 (30.6%), and 2017 (10.9%).
|
|
|
Three Months Ended
|
|
Year Ended
|
||||||||
|
|
December 31, 2017
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||
Loan originations(A)
|
|
$
|
331,800
|
|
|
$
|
1,476,075
|
|
|
$
|
539,600
|
|
Loan fundings
|
|
$
|
285,291
|
|
|
$
|
1,294,700
|
|
|
$
|
454,239
|
|
Loan repayments(B)
|
|
(19,598
|
)
|
|
(68,015
|
)
|
|
(7,403
|
)
|
|||
Net fundings
|
|
265,693
|
|
|
1,226,685
|
|
|
446,836
|
|
|||
Loan participations sold
|
|
(81,472
|
)
|
|
(81,472
|
)
|
|
—
|
|
|||
Non-consolidated senior interest
|
|
—
|
|
|
(60,991
|
)
|
|
—
|
|
|||
Total activity
|
|
$
|
184,221
|
|
|
$
|
1,084,222
|
|
|
$
|
446,836
|
|
(A)
|
Includes new loan originations and additional commitments made under existing loans.
|
(B)
|
Includes our share of the redemption payment from our preferred equity investment.
|
|
|
|
|
Total Loan Exposure(A)
|
||||||||||||
|
|
Balance Sheet Portfolio
|
|
Total Loan
Portfolio |
|
Floating Rate Loans
|
|
Fixed Rate Loans
|
||||||||
Number of loans
|
|
28
|
|
|
28
|
|
|
22
|
|
|
6
|
|
||||
Principal balance
|
|
$
|
1,901,693
|
|
|
$
|
1,964,645
|
|
|
$
|
1,938,415
|
|
|
$
|
26,230
|
|
Carrying value
|
|
$
|
1,888,510
|
|
|
$
|
1,951,462
|
|
|
$
|
1,925,232
|
|
|
$
|
26,230
|
|
Unfunded loan commitments(B)
|
|
$
|
316,222
|
|
|
$
|
316,222
|
|
|
$
|
316,222
|
|
|
$
|
—
|
|
Weighted-average cash coupon(C)
|
|
6.1
|
%
|
|
6.0
|
%
|
|
L + 4.5
|
%
|
|
10.6
|
%
|
||||
All-in yield(C)
|
|
6.5
|
%
|
|
6.4
|
%
|
|
L + 4.8
|
%
|
|
11.4
|
%
|
||||
Weighted-average maximum maturity (years)(D)
|
|
3.7
|
|
|
3.7
|
|
|
3.7
|
|
|
5.8
|
|
||||
LTV(E)
|
|
67
|
%
|
|
67
|
%
|
|
67
|
%
|
|
72
|
%
|
(A)
|
In certain instances, we finance our loans through the non-recourse sale of a senior interest that is not included in our consolidated financial statements. Total loan exposure includes the entire loan we originated and financed, including $63.0 million of such non-consolidated interests that are not included within our balance sheet portfolio.
|
(B)
|
Unfunded commitments will primarily be funded to finance property improvements or lease-related expenditures by the borrowers. These future commitments will be funded over the term of each loan, subject in certain cases to an expiration date.
|
(C)
|
As of December 31, 2017, 100.0% of floating rate loans by principal balance are indexed to one-month USD LIBOR. In addition to cash coupon, all-in yield includes the amortization of deferred origination fees, loan origination costs and purchase discounts. Cash coupon and all-in yield for the total portfolio assume applicable floating benchmark rates as of December 31, 2017.
|
(D)
|
Maximum maturity assumes all extension options are exercised by the borrower; however, our loans may be repaid prior to such date. As of December 31, 2017, based on total loan exposure, 94.8% of our loans were subject to yield maintenance or other prepayment restrictions and 5.2% were open to repayment by the borrower without penalty.
|
(E)
|
Based on LTV as of the dates loans were originated or acquired by us.
|
|
Investment(A)
|
|
Investment Date
|
|
Committed Principal Amount
|
|
Current Principal Amount
|
|
Net Equity(B)
|
|
Location
|
|
Property Type
|
|
Coupon(C)(D)
|
|
Max Remaining Term (Years)(C)(E)
|
|
LTV(C)(F)
|
||||||||
|
Senior Loans(G)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1
|
Senior Loan
|
|
8/4/2017
|
|
$
|
239.2
|
|
|
$
|
205.5
|
|
|
$
|
112.2
|
|
|
New York, NY
|
|
Condo (Residential)
|
|
L + 4.8%
|
|
2.6
|
|
|
69
|
%
|
2
|
Senior Loan
|
|
11/13/2017
|
|
181.8
|
|
|
133.7
|
|
|
132.4
|
|
|
Minneapolis, MN
|
|
Office
|
|
L + 3.8
|
|
4.9
|
|
|
75
|
|
|||
3
|
Senior Loan
|
|
10/26/2015
|
|
177.0
|
|
|
119.8
|
|
|
43.8
|
|
|
Portland, OR
|
|
Retail
|
|
L + 5.5
|
|
2.8
|
|
|
61
|
|
|||
4
|
Senior Loan
|
|
9/9/2016
|
|
168.0
|
|
|
146.8
|
|
|
43.1
|
|
|
San Diego, CA
|
|
Office
|
|
L + 4.2
|
|
3.8
|
|
|
71
|
|
|||
5
|
Senior Loan
|
|
4/11/2017
|
|
162.1
|
|
|
131.0
|
|
|
33.3
|
|
|
Irvine, CA
|
|
Office
|
|
L + 3.9
|
|
4.3
|
|
|
62
|
|
|||
6
|
Senior Loan
|
|
10/23/2017
|
|
150.0
|
|
|
135.6
|
|
|
134.2
|
|
|
North Bergen, NJ
|
|
Multifamily
|
|
L + 4.3
|
|
4.8
|
|
|
57
|
|
|||
7
|
Senior Loan
|
|
9/27/2016
|
|
138.6
|
|
|
121.4
|
|
|
39.5
|
|
|
Brooklyn, NY
|
|
Retail
|
|
L + 5.0
|
|
3.8
|
|
|
59
|
|
|||
8
|
Senior Loan
|
|
3/30/2017
|
|
132.3
|
|
|
100.9
|
|
|
27.0
|
|
|
Brooklyn, NY
|
|
Office
|
|
L + 4.4
|
|
4.3
|
|
|
68
|
|
|||
9
|
Senior Loan
|
|
8/15/2017
|
|
119.0
|
|
|
95.3
|
|
|
13.2
|
|
|
Atlanta, GA
|
|
Office
|
|
L + 3.0
|
|
4.7
|
|
|
66
|
|
|||
10
|
Senior Loan
|
|
8/23/2017
|
|
105.0
|
|
|
100.0
|
|
|
24.3
|
|
|
Honolulu, HI
|
|
Multifamily
|
|
L + 4.0
|
|
4.7
|
|
|
66
|
|
|||
11
|
Senior Loan
|
|
9/14/2016
|
|
103.5
|
|
|
80.6
|
|
|
26.2
|
|
|
Crystal City, VA
|
|
Office
|
|
L + 4.5
|
|
3.8
|
|
|
59
|
|
|||
12
|
Senior Loan
|
|
2/28/2017
|
|
85.9
|
|
|
78.7
|
|
|
15.6
|
|
|
Denver, CO
|
|
Multifamily
|
|
L + 3.8
|
|
4.2
|
|
|
75
|
|
|||
13
|
Senior Loan
|
|
8/4/2017
|
|
81.0
|
|
|
81.0
|
|
|
19.7
|
|
|
Denver, CO
|
|
Multifamily
|
|
L + 4.0
|
|
4.6
|
|
|
73
|
|
|||
14
|
Senior Loan
|
|
2/15/2017
|
|
79.2
|
|
|
61.2
|
|
|
16.4
|
|
|
Austin, TX
|
|
Multifamily
|
|
L + 4.2
|
|
4.2
|
|
|
71
|
|
|||
15
|
Senior Loan
|
|
7/21/2017
|
|
75.1
|
|
|
61.3
|
|
|
14.8
|
|
|
Queens, NY
|
|
Industrial
|
|
L + 3.7
|
|
4.6
|
|
|
72
|
|
|||
16
|
Senior Loan
|
|
10/7/2016
|
|
74.5
|
|
|
67.9
|
|
|
18.8
|
|
|
New York, NY
|
|
Multifamily
|
|
L + 4.4
|
|
3.8
|
|
|
68
|
|
|||
17
|
Senior Loan
|
|
12/17/2015
|
|
73.0
|
|
|
67.5
|
|
|
18.1
|
|
|
Atlanta, GA
|
|
Industrial
|
|
L + 4.0
|
|
3.0
|
|
|
73
|
|
|||
18
|
Senior Loan
|
|
5/12/2017
|
|
61.9
|
|
|
46.0
|
|
|
13.9
|
|
|
Atlanta, GA
|
|
Office
|
|
L + 4.0
|
|
4.4
|
|
|
71
|
|
|||
19
|
Senior Loan
|
|
5/19/2016
|
|
55.0
|
|
|
52.8
|
|
|
13.3
|
|
|
Nashville, TN
|
|
Office
|
|
L + 4.3
|
|
4.0
|
|
|
70
|
|
|||
|
Total/Weighted Average Senior Loans Unlevered
|
|
|
|
$
|
2,262.0
|
|
|
$
|
1,886.9
|
|
|
$
|
759.9
|
|
|
|
|
|
|
L + 4.2%
|
|
4.0
|
|
|
67
|
%
|
|
Mezzanine Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1
|
Mezzanine Loan
|
|
1/22/2015
|
|
$
|
35.0
|
|
|
$
|
35.0
|
|
|
$
|
33.3
|
|
|
Clearwater, FL
|
|
Hospitality
|
|
L + 9.8%
|
|
2.1
|
|
|
73
|
%
|
2
|
Mezzanine Loan
|
|
6/23/2015
|
|
16.5
|
|
|
16.5
|
|
|
16.4
|
|
|
Chicago, IL
|
|
Retail
|
|
L + 9.2
|
|
2.5
|
|
|
82
|
|
|||
3-8
|
Other Mezzanine Loans
|
|
Various
|
|
26.2
|
|
|
26.2
|
|
|
24.9
|
|
|
Various
|
|
Various
|
|
10.6
|
|
7.4
|
|
|
77
|
|
|||
|
Total/Weighted Average Mezzanine Loans Unlevered
|
|
|
|
$
|
77.7
|
|
|
$
|
77.7
|
|
|
$
|
74.6
|
|
|
|
|
|
|
11.0%
|
|
4.0
|
|
|
76
|
%
|
|
CMBS B-Pieces
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1
|
CMBS B-Piece
|
|
2/10/2016
|
|
$
|
86.0
|
|
|
$
|
86.0
|
|
|
$
|
36.4
|
|
|
Various
|
|
Various
|
|
4.6%
|
|
8.0
|
|
|
64
|
%
|
2
|
CMBS B-Piece
|
|
10/23/2015
|
|
46.2
|
|
|
46.2
|
|
|
20.9
|
|
|
Various
|
|
Various
|
|
4.7
|
|
7.8
|
|
|
64
|
|
|||
3
|
CMBS B-Piece
|
|
8/15/2015
|
|
52.7
|
|
|
52.7
|
|
|
17.6
|
|
|
Various
|
|
Various
|
|
4.6
|
|
7.6
|
|
|
69
|
|
|||
4
|
CMBS B-Piece
|
|
6/24/2015
|
|
66.1
|
|
|
66.1
|
|
|
16.7
|
|
|
Various
|
|
Various
|
|
3.3
|
|
8.0
|
|
|
66
|
|
|||
5
|
CMBS B-Piece
|
|
5/21/2015
|
|
58.2
|
|
|
58.2
|
|
|
12.9
|
|
|
Various
|
|
Various
|
|
3.0
|
|
7.4
|
|
|
65
|
|
|||
6
|
RECOP(H)
|
|
2/13/2017
|
|
40.0
|
|
|
14.0
|
|
|
14.0
|
|
|
Various
|
|
Various
|
|
4.5
|
|
9.8
|
|
|
59
|
|
|||
|
Total/Weighted Average CMBS B-Pieces Unlevered
|
|
|
|
$
|
349.2
|
|
|
$
|
323.2
|
|
|
$
|
118.5
|
|
|
|
|
|
|
4.3%
|
|
8.1
|
|
|
64
|
%
|
*
|
Numbers presented may not foot due to rounding.
|
(A)
|
Our total portfolio represents the current principal amount on senior and mezzanine loans and the net equity of our CMBS B-Piece investments.
|
(B)
|
Net equity reflects (i) the amortized cost basis of our loans, net of borrowings and a 5% noncontrolling interest in the entity that holds certain of our mezzanine loans; (ii) the cost basis of our CMBS B-Pieces, net of VIE liabilities; and (iii) the cost basis of our investment in RECOP.
|
(C)
|
Weighted average is weighted by current principal amount for our senior and mezzanine loans and by net equity for our CMBS B-Pieces. Weighted average coupon calculation includes one-month USD LIBOR for floating-rate mezzanine loans.
|
(D)
|
L = one-month USD LIBOR rate; spot rate of 1.56% included in mezzanine loan and portfolio-wide averages represented as fixed rates.
|
(E)
|
Max remaining term (years) assumes all extension options are exercised, if applicable.
|
(F)
|
For our senior and mezzanine loans, the LTV is based on the initial loan amount divided by the as-is appraised value as of the date the loan was originated. For Senior Loan 1, LTV is based on the total loan amount of $239.2 million divided by the appraised net sell-out value of $345.4 million. For Mezzanine Loan 1, LTV is based on the total loan amount divided by the as-is appraised value at March 17, 2017. For our CMBS B-Pieces, LTV is based on the weighted average LTV of the underlying loan pool at issuance.
|
(G)
|
Senior loans include senior mortgages and similar credit quality investments, including junior participations in our originated senior loans for which we have syndicated the senior participations and retained the junior participations for our portfolio.
|
(H)
|
Represents our investment in an aggregator vehicle alongside RECOP that invests in CMBS. Committed principal represents our total commitment to the aggregator vehicle whereas current principal represents the current funded amount.
|
(dollars in thousands)
|
|
December 31, 2017
|
|||||||||
Risk Rating
|
|
Number of Loans
|
|
Net Book Value
|
|
Total Loan Exposure(A)
|
|||||
1
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2
|
|
4
|
|
|
155,092
|
|
|
156,123
|
|
||
3
|
|
23
|
|
|
1,717,000
|
|
|
1,792,022
|
|
||
4
|
|
1
|
|
|
16,418
|
|
|
16,500
|
|
||
5
|
|
—
|
|
|
—
|
|
|
—
|
|
(A)
|
In certain instances, we finance our loans through the non-recourse sale of a senior interest that is not included in our consolidated financial statements. Total loan exposure includes the entire loan we originated and financed, including $63.0 million of such non-consolidated interests as of December 31, 2017.
|
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Maximum
|
|
Collateral
|
|
Secured Financing Borrowings
|
||||||||||||||
Lender
|
|
Facility Size(A)
|
|
Assets(B)
|
|
Potential(C)
|
|
Outstanding
|
|
Available
|
||||||||||
Wells Fargo
|
|
$
|
750,000
|
|
|
$
|
686,335
|
|
|
$
|
499,898
|
|
|
$
|
485,250
|
|
|
$
|
14,648
|
|
Morgan Stanley(D)
|
|
600,000
|
|
|
676,325
|
|
|
474,254
|
|
|
423,347
|
|
|
50,907
|
|
|||||
Goldman Sachs
|
|
400,000
|
|
|
81,000
|
|
|
60,750
|
|
|
60,750
|
|
|
—
|
|
|||||
Barclays
|
|
75,000
|
|
|
n.a.
|
|
|
75,000
|
|
|
—
|
|
|
75,000
|
|
|||||
|
|
$
|
1,825,000
|
|
|
$
|
1,443,660
|
|
|
$
|
1,109,902
|
|
|
$
|
969,347
|
|
|
$
|
140,555
|
|
(A)
|
Maximum facility size represents the largest amount of borrowings available under a given facility once sufficient collateral assets have been approved by the lender and pledged by us.
|
(B)
|
Represents the principal balance of the collateral assets.
|
(C)
|
Potential borrowings represents the total amount we could draw under each facility based on collateral already approved and pledged. When undrawn, these amounts are available to us under the terms of each credit facility.
|
(D)
|
The maximum facility size can be further increased to $750.0 million upon our request and subject to customary conditions.
|
|
|
December 31, 2017
|
||||||||||||||
Loan Participations Sold
|
|
Count
|
|
Principal Balance
|
|
Carrying Value
|
|
Yield/Cost(A)
|
|
Guarantee(B)
|
Term
|
|||||
Total loan
|
|
1
|
|
|
$
|
95,250
|
|
|
$
|
94,755
|
|
|
L + 3.0%
|
|
n.a.
|
September 2022
|
Senior participation(C)
|
|
1
|
|
|
82,000
|
|
|
81,472
|
|
|
L + 1.8%
|
|
n.a.
|
September 2022
|
(A)
|
Our floating rate loans and related liabilities were indexed to one-month LIBOR. Our net interest rate exposure is in direct proportion to our net assets.
|
(B)
|
As of December 31, 2017, our loan participation sold was subject to partial recourse of $10.0 million, which amount may be reduced to zero upon achievement of certain property performance metrics.
|
(C)
|
During the year ended December 31, 2017, we recorded $0.0 million of interest income and $0.0 million of interest expense related to the loan participation we sold, but continue to consolidate under GAAP.
|
|
|
December 31, 2017
|
|||||||||||||
Non-Consolidated Senior Interests
|
|
Count
|
|
Principal Balance
|
|
Carrying Value
|
|
Yield/Cost(A)
|
|
Guarantee
|
|
Term
|
|||
Total loan
|
|
1
|
|
|
$
|
78,702
|
|
|
n.a.
|
|
L + 3.8%
|
|
n.a.
|
|
March 2022
|
Senior participation
|
|
1
|
|
|
62,952
|
|
|
n.a.
|
|
L + 2.1%
|
|
n.a.
|
|
March 2022
|
(A)
|
Our floating rate loans and related liabilities were indexed to one-month LIBOR. Our net interest rate exposure is in direct proportion to our net assets.
|
|
|
Year Ended December 31,
|
|
|
|
Year Ended December 31,
|
|
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
2016
|
|
2015
|
|
Increase (Decrease)
|
||||||||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest income
|
|
$
|
83,145
|
|
|
$
|
32,659
|
|
|
$
|
50,486
|
|
|
$
|
32,659
|
|
|
$
|
12,536
|
|
|
$
|
20,123
|
|
Interest expense
|
|
21,224
|
|
|
7,432
|
|
|
13,792
|
|
|
7,432
|
|
|
554
|
|
|
6,878
|
|
||||||
Total net interest income
|
|
61,921
|
|
|
25,227
|
|
|
36,694
|
|
|
25,227
|
|
|
11,982
|
|
|
13,245
|
|
||||||
Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Realized gain on sale of investments
|
|
—
|
|
|
285
|
|
|
(285
|
)
|
|
285
|
|
|
1,155
|
|
|
(870
|
)
|
||||||
Change in net assets related to consolidated variable interest entities
|
|
15,845
|
|
|
15,461
|
|
|
384
|
|
|
15,461
|
|
|
8,868
|
|
|
6,593
|
|
||||||
Income from equity method investments
|
|
875
|
|
|
—
|
|
|
875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other income
|
|
968
|
|
|
222
|
|
|
746
|
|
|
222
|
|
|
305
|
|
|
(83
|
)
|
||||||
Total other income (loss)
|
|
17,688
|
|
|
15,968
|
|
|
1,720
|
|
|
15,968
|
|
|
10,328
|
|
|
5,640
|
|
||||||
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
General and administrative
|
|
4,936
|
|
|
2,270
|
|
|
2,666
|
|
|
2,270
|
|
|
1,994
|
|
|
276
|
|
||||||
Management fees to affiliate
|
|
13,492
|
|
|
5,934
|
|
|
7,558
|
|
|
5,934
|
|
|
2,620
|
|
|
3,314
|
|
||||||
Incentive compensation to affiliate
|
|
—
|
|
|
365
|
|
|
(365
|
)
|
|
365
|
|
|
131
|
|
|
234
|
|
||||||
Total operating expenses
|
|
18,428
|
|
|
8,569
|
|
|
9,859
|
|
|
8,569
|
|
|
4,745
|
|
|
3,824
|
|
||||||
Income (Loss) Before Income Taxes, Noncontrolling Interests and Preferred Dividends
|
|
61,181
|
|
|
32,626
|
|
|
28,555
|
|
|
32,626
|
|
|
17,565
|
|
|
15,061
|
|
||||||
Income tax expense
|
|
1,102
|
|
|
354
|
|
|
748
|
|
|
354
|
|
|
393
|
|
|
(39
|
)
|
||||||
Net Income (Loss)
|
|
60,079
|
|
|
32,272
|
|
|
27,807
|
|
|
32,272
|
|
|
17,172
|
|
|
15,100
|
|
||||||
Redeemable Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
216
|
|
|
302
|
|
|
(86
|
)
|
|
302
|
|
|
272
|
|
|
30
|
|
||||||
Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
801
|
|
|
813
|
|
|
(12
|
)
|
|
813
|
|
|
137
|
|
|
676
|
|
||||||
Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries
|
|
59,062
|
|
|
31,157
|
|
|
27,905
|
|
|
31,157
|
|
|
16,763
|
|
|
14,394
|
|
||||||
Preferred Stock Dividends
|
|
244
|
|
|
16
|
|
|
228
|
|
|
16
|
|
|
15
|
|
|
1
|
|
||||||
Net Income (Loss) Attributable to Common Stockholders
|
|
$
|
58,818
|
|
|
$
|
31,141
|
|
|
$
|
27,677
|
|
|
$
|
31,141
|
|
|
$
|
16,748
|
|
|
$
|
14,393
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
Debt-to-equity ratio(A)
|
|
0.8x
|
|
0.7x
|
Total leverage ratio(B)
|
|
1.0x
|
|
0.7x
|
(A)
|
Represents (i) total outstanding secured debt agreements less cash to (ii) total stockholders’ equity, in each case, at period end.
|
(B)
|
Represents (i) total outstanding secured debt agreements, loan participations sold, non-consolidated senior interests, less cash to (ii) total stockholders’ equity, in each case, at period end.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Cash and cash equivalents
|
|
$
|
103,120
|
|
|
$
|
96,189
|
|
Available borrowings under master repurchase agreements
|
|
65,555
|
|
|
139,818
|
|
||
Available borrowings under revolving credit agreements
|
|
75,000
|
|
|
—
|
|
||
Loan principal payments receivable, net(A)
|
|
4,557
|
|
|
—
|
|
(A)
|
Represents loan principal paid by the borrower to our third-party servicer, but not yet received by us as of December 31, 2017. We generally receive these loan principal repayments from our third-party servicer in the following month's remittance, net of amounts we repay under our financing agreements.
|
(B)
|
Average weighted by the outstanding face amount of borrowings.
|
(C)
|
Average based on the fully extended loan maturity, weighted by the outstanding face amount of the collateral.
|
(D)
|
Borrowings under these repurchase agreements are collateralized by senior loans, held-for-investment, and bear interest equal to the sum of (i) a floating rate index, equal to one-month LIBOR, subject to certain floors of not less than zero, or an index approximating LIBOR, and (ii) a margin, based on the collateral. As of December 31, 2017 and December 31, 2016, the percentage of the outstanding face amount of the collateral sold and not borrowed under these repurchase agreements, or average "haircut" weighted by outstanding face amount of collateral, was 32.9% and 28.8%, respectively (or 27.3% and 25.9%, respectively, if we had borrowed the maximum amount approved by its repurchase agreement counterparties as of such dates).
|
(E)
|
In April 2017, we and Wells Fargo Bank, National Association ("Wells Fargo") amended and restated the master repurchase agreement to extend the facility maturity date and to increase the maximum facility size from $500.0 million to $750.0 million. In September 2017, we and Wells Fargo amended the amended and restated master repurchase agreement to make certain operational changes. The current stated maturity of the facility is April 2020, which does not reflect two, twelve-month facility term extensions available to us, which is contingent upon certain covenants and thresholds. As of December 31, 2017, the collateral-based margin was between 1.80% and 2.15%.
|
(F)
|
In November 2017, we and Morgan Stanley Bank, N.A. ("Morgan Stanley") amended and restated the master repurchase agreement to extend the facility maturity date and to increase the maximum facility size from $500.0 million to $600.0 million and, subject to customary conditions, permits us to request the facility be further increased to $750.0 million. The current stated maturity of the facility is December 2020, which does not reflect one, twelve-month facility term extension available to us, which is contingent upon certain covenants and thresholds and, even if such covenants and thresholds are satisfied, is at the sole discretion of Morgan Stanley. As of December 31, 2017, the collateral-based margin was between 2.00% and 2.45%.
|
(G)
|
In November 2017, we terminated the master repurchase facility with JPMorgan Chase Bank, National Association ("JP Morgan"). The negative carrying value at December 31, 2016 reflects unamortized debt issuance costs presented in our Consolidated Balance Sheets as a direct deduction from the carrying amount of the recognized debt liability in accordance with ASU 2015-03, Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.
|
(H)
|
In November 2017, we and Goldman Sachs Bank USA ("Goldman Sachs") amended and restated the master repurchase agreement to extend the facility maturity date and to increase the maximum facility size from $250.0 million to $400.0 million. The amended and restated facility includes a $250.0 million term facility with a maturity date of October 2020 and a $150.0 million swingline facility with a revolving period of one year, and a three-year term on a per-asset basis as those assets are pledged to the facility. As of December 31, 2017, the carrying value excluded $0.8 million unamortized debt issuance costs presented as " — Other assets" in our Consolidated Balance Sheets. As of December 31, 2017, the collateral-based margin was 2.00%.
|
(I)
|
In May 2017, we entered into a $75.0 million corporate secured revolving credit facility administered by Barclays Bank PLC ("Barclays"). The current stated maturity of the facility is May 2019, which does not reflect one, twelve-month facility term extension available to us at the discretion of Barclays. Borrowings under the facility bears interest at a per annum rate equal to the sum of (i) a floating rate index and (ii) a fixed margin. Amounts borrowed under this facility are 100% recourse to us. As of December 31, 2017, the carrying value excluded $1.2 million unamortized debt issuance costs presented as " — Other assets" in our Consolidated Balance Sheets.
|
(J)
|
Facility amounts represent CMBS issued by five trusts that we consolidate, but that are not beneficially owned by our stockholders. The facility and collateral carrying amounts included $18.7 million accrued interest payable and $19.7 million accrued interest receivable as of December 31, 2017. As of December 31, 2016, the facility and collateral carrying amounts included $18.8 million accrued interest payable and $19.9 million accrued interest receivable. The final stated maturity date represents the rated final distribution date of CMBS issued by trusts that we consolidate, but that are not beneficially owned by our stockholders. Refer to Note 7 to our consolidated financial statements for additional discussion of our VIE assets and liabilities.
|
|
|
|
|
Year Ended
|
|||||||||||
|
|
|
|
December 31, 2017
|
|||||||||||
|
|
Outstanding Face Amount at December 31, 2017
|
|
Average Daily Amount Outstanding(A)
|
|
Maximum Amount Outstanding
|
|
Weighted Average Daily Interest Rate
|
|||||||
Wells Fargo
|
|
$
|
485,250
|
|
|
$
|
353,160
|
|
|
$
|
485,250
|
|
|
3.1
|
%
|
Morgan Stanley
|
|
423,347
|
|
|
202,151
|
|
|
423,347
|
|
|
3.5
|
|
|||
Goldman Sachs
|
|
60,750
|
|
|
35,530
|
|
|
60,750
|
|
|
3.4
|
|
|||
Barclays
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total/Weighted Average
|
|
$
|
969,347
|
|
|
$
|
563,334
|
|
|
|
|
3.3
|
%
|
|
|
Average Daily Amount Outstanding(A)
|
||||||||||||||
|
|
Three Months Ended
|
||||||||||||||
|
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
||||||||
Wells Fargo
|
|
$
|
485,250
|
|
|
$
|
388,620
|
|
|
$
|
248,436
|
|
|
$
|
287,775
|
|
Morgan Stanley
|
|
374,727
|
|
|
163,883
|
|
|
86,743
|
|
|
181,548
|
|
||||
JPMorgan
|
|
n.a.
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Goldman Sachs
|
|
39,788
|
|
|
10,000
|
|
|
30,000
|
|
|
30,000
|
|
||||
Barclays
|
|
—
|
|
|
—
|
|
|
—
|
|
|
n.a.
|
|
•
|
an interest income to interest expense ratio covenant (1.5 to 1.0);
|
•
|
a minimum consolidated tangible net worth covenant (75.0% of the aggregate net cash proceeds of any equity issuances made and any capital contributions received by us and KKR Real Estate Finance Holdings L.P. (our "Operating Partnership"));
|
•
|
a cash liquidity covenant (the greater of $10.0 million or 5.0% of our recourse indebtedness, dependent upon the facility);
|
•
|
a total indebtedness covenant (75.0% of our total assets, net of VIE liabilities);
|
•
|
a maximum debt-to-equity ratio covenant (3.5 to 1.0); and
|
•
|
a minimum fixed charge coverage ratio covenant (1.5 to 1.0).
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows From Operating Activities
|
$
|
53,801
|
|
|
$
|
25,406
|
|
|
$
|
11,542
|
|
Cash Flows From Investing Activities
|
(1,083,677
|
)
|
|
(456,448
|
)
|
|
(364,307
|
)
|
|||
Cash Flows From Financing Activities
|
1,037,050
|
|
|
500,602
|
|
|
379,490
|
|
|||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
|
$
|
7,174
|
|
|
$
|
69,560
|
|
|
$
|
26,725
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Interest Received:
|
|
|
|
|
|
||||||
Senior and mezzanine loans
|
$
|
69,835
|
|
|
$
|
25,327
|
|
|
$
|
10,660
|
|
CMBS B-Pieces
|
12,660
|
|
|
11,787
|
|
|
4,489
|
|
|||
Preferred equity interest(A)
|
1,986
|
|
|
2,182
|
|
|
—
|
|
|||
|
84,481
|
|
|
39,296
|
|
|
15,149
|
|
|||
Interest Paid:
|
|
|
|
|
|
||||||
Borrowings secured by senior loans
|
17,322
|
|
|
5,442
|
|
|
—
|
|
|||
Net interest collections
|
$
|
67,159
|
|
|
$
|
33,854
|
|
|
$
|
15,149
|
|
(A)
|
Excludes an early termination fee of $1.1 million reflected as interest income in KREF's Consolidated Statement of Income for the year ended December 31, 2017.
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Management fees to affiliate
|
$
|
11,317
|
|
|
$
|
5,082
|
|
|
$
|
2,620
|
|
Incentive compensation to affiliate
|
—
|
|
|
496
|
|
|
—
|
|
|||
General and administrative expenses(A)
|
3,162
|
|
|
2,566
|
|
|
1,994
|
|
|||
Net decrease in cash and cash equivalents
|
$
|
14,479
|
|
|
$
|
8,144
|
|
|
$
|
4,614
|
|
(A)
|
Includes $0.4 million, $0.3 million, and $0.0 million reimbursement to our Manager for the salary and benefits earned by our Chief Financial Officer for the years ended December 31, 2017, 2016, and 2015, respectively.
|
|
Total
|
|
Less than 1 year
|
|
1 to 3 years
|
|
3 to 5 years
|
|
Thereafter
|
||||||||||
Recourse Obligations:
|
|
|
|
|
|
|
|
|
|
||||||||||
Master Repurchase Facilities(A):
|
|
|
|
|
|
|
|
|
|
||||||||||
Wells Fargo
|
$
|
534,703
|
|
|
$
|
16,469
|
|
|
$
|
518,234
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Morgan Stanley
|
471,427
|
|
|
15,912
|
|
|
455,515
|
|
|
—
|
|
|
—
|
|
|||||
Goldman Sachs
|
67,118
|
|
|
2,121
|
|
|
64,997
|
|
|
—
|
|
|
—
|
|
|||||
Revolving Credit Agreement(B):
|
|
|
|
|
|
|
|
|
|
||||||||||
Barclays
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total secured financing agreements
|
1,073,248
|
|
|
34,502
|
|
|
1,038,746
|
|
|
—
|
|
|
—
|
|
|||||
Future funding obligations(C)
|
316,222
|
|
|
164,302
|
|
|
151,920
|
|
|
—
|
|
|
—
|
|
|||||
RECOP commitment(D)
|
26,000
|
|
|
26,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total recourse obligations
|
1,415,470
|
|
|
224,804
|
|
|
1,190,666
|
|
|
—
|
|
|
—
|
|
|||||
Non-Recourse Obligations(E):
|
|
|
|
|
|
|
|
|
|
||||||||||
CMBS
|
6,548,402
|
|
|
268,304
|
|
|
953,615
|
|
|
552,842
|
|
|
4,773,641
|
|
|||||
Total
|
$
|
7,963,872
|
|
|
$
|
493,108
|
|
|
$
|
2,144,281
|
|
|
$
|
552,842
|
|
|
$
|
4,773,641
|
|
(A)
|
The allocation of repurchase facilities is based on the current maturity date of each individual borrowing under the facilities. The amounts include the related future interest payment obligations, which are estimated by assuming the amounts outstanding under our repurchase facilities and the interest rates in effect as of December 31, 2017 will remain constant into the future. This is only an estimate, as actual amounts borrowed and rates may vary over time. Amounts borrowed are subject to a maximum 25.0% recourse limit.
|
(B)
|
Amounts borrowed are 100.0% recourse to us.
|
(C)
|
We have future funding obligations related to our investments in senior loans. These future funding obligations primarily relate to construction projects, capital improvements, tenant improvements and leasing commissions. Generally, funding obligations are subject to certain conditions that must be met, such as customary construction draw certifications, minimum debt service coverage ratios, minimal debt yield tests, or executions of new leases before advances are made to the borrower. As such, the allocation of our future funding obligations is based on the earlier of the expected funding or commitment expiration date.
|
(D)
|
Amounts committed to invest in an aggregator vehicle alongside RECOP, which has a two year investment period ending February 2019.
|
(E)
|
Amounts relate to VIE liabilities that represent securities not beneficially owned by our stockholders.
|
Description/ Location
|
Property Type
|
Month Originated
|
Maximum Face Amount
|
Initial Face Amount Funded
|
Interest Rate(A)
|
Maturity Date(B)
|
LTV
|
||||
St. Paul, Minnesota
|
Office
|
January 2018
|
$
|
75,500
|
|
$
|
70,000
|
|
L + 3.6%
|
February 2023
|
73%
|
(A)
|
Floating rate based on one-month USD LIBOR.
|
(B)
|
Maturity date assumes all extension options are exercised, if applicable.
|
|
|
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
Assets
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
103,120
|
|
|
$
|
96,189
|
|
Restricted cash and cash equivalents
|
|
400
|
|
|
157
|
|
||
Commercial mortgage loans, held-for-investment, net
|
|
1,888,510
|
|
|
674,596
|
|
||
Commercial mortgage loans, held-for-sale, net
|
|
—
|
|
|
26,230
|
|
||
Preferred interest in joint venture, held-to-maturity
|
|
—
|
|
|
36,445
|
|
||
Equity method investments, at fair value
|
|
14,390
|
|
|
—
|
|
||
Accrued interest receivable
|
|
8,423
|
|
|
2,974
|
|
||
Other assets
|
|
7,239
|
|
|
2,728
|
|
||
Commercial mortgage loans held in variable interest entities, at fair value
|
|
5,372,811
|
|
|
5,426,084
|
|
||
Total Assets
|
|
$
|
7,394,893
|
|
|
$
|
6,265,403
|
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
||||
Secured financing agreements, net
|
|
$
|
964,800
|
|
|
$
|
439,144
|
|
Loan participations sold, net
|
|
81,472
|
|
|
—
|
|
||
Accounts payable, accrued expenses and other liabilities
|
|
2,465
|
|
|
2,297
|
|
||
Dividends payable
|
|
19,981
|
|
|
—
|
|
||
Accrued interest payable
|
|
1,623
|
|
|
593
|
|
||
Due to affiliates
|
|
4,442
|
|
|
1,728
|
|
||
Variable interest entity liabilities, at fair value
|
|
5,256,926
|
|
|
5,313,574
|
|
||
Total Liabilities
|
|
6,331,709
|
|
|
5,757,336
|
|
||
|
|
|
|
|
||||
Commitments and Contingencies (Note 9)
|
|
|
|
|
||||
|
|
|
|
|
||||
Temporary Equity
|
|
|
|
|
||||
Redeemable noncontrolling interests in equity of consolidated joint venture
|
|
3,090
|
|
|
3,030
|
|
||
Redeemable preferred stock
|
|
949
|
|
|
—
|
|
||
|
|
|
|
|
||||
Permanent Equity
|
|
|
|
|
||||
Preferred stock, 50,000,000 authorized (1 share with par value of $0.01 issued and outstanding as of December 31, 2017 and December 31, 2016, respectively, and 125 shares with stated value of $1,000.00 issued and outstanding as of December 31, 2016)
|
|
—
|
|
|
125
|
|
||
Common stock, 300,000,000 authorized (53,685,440 and 24,158,392 shares with par value of $0.01 issued and outstanding as of December 31, 2017 and December 31, 2016, respectively)
|
|
537
|
|
|
242
|
|
||
Additional paid-in capital
|
|
1,052,851
|
|
|
479,417
|
|
||
Retained earnings
|
|
6,280
|
|
|
17,914
|
|
||
Repurchased stock, 26,398 shares repurchased as of December 31, 2017
|
|
(523
|
)
|
|
—
|
|
||
Total KKR Real Estate Finance Trust Inc. stockholders’ equity
|
|
1,059,145
|
|
|
497,698
|
|
||
Noncontrolling interests in equity of consolidated joint venture
|
|
—
|
|
|
7,339
|
|
||
Total Permanent Equity
|
|
1,059,145
|
|
|
505,037
|
|
||
Total Liabilities and Equity
|
|
$
|
7,394,893
|
|
|
$
|
6,265,403
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net Interest Income
|
|
|
|
|
|
|
||||||
Interest income
|
|
$
|
83,145
|
|
|
$
|
32,659
|
|
|
$
|
12,536
|
|
Interest expense
|
|
21,224
|
|
|
7,432
|
|
|
554
|
|
|||
Total net interest income
|
|
61,921
|
|
|
25,227
|
|
|
11,982
|
|
|||
Other Income
|
|
|
|
|
|
|
||||||
Realized gain on sale of investments
|
|
—
|
|
|
285
|
|
|
1,155
|
|
|||
Change in net assets related to consolidated variable interest entities
|
|
15,845
|
|
|
15,461
|
|
|
8,868
|
|
|||
Income from equity method investments
|
|
875
|
|
|
—
|
|
|
—
|
|
|||
Other income
|
|
968
|
|
|
222
|
|
|
305
|
|
|||
Total other income (loss)
|
|
17,688
|
|
|
15,968
|
|
|
10,328
|
|
|||
|
|
|
|
|
|
|
||||||
Operating Expenses
|
|
|
|
|
|
|
||||||
General and administrative
|
|
4,936
|
|
|
2,270
|
|
|
1,994
|
|
|||
Management fees to affiliate
|
|
13,492
|
|
|
5,934
|
|
|
2,620
|
|
|||
Incentive compensation to affiliate
|
|
—
|
|
|
365
|
|
|
131
|
|
|||
Total operating expenses
|
|
18,428
|
|
|
8,569
|
|
|
4,745
|
|
|||
|
|
|
|
|
|
|
||||||
Income (Loss) Before Income Taxes, Noncontrolling Interests and Preferred Dividends
|
|
61,181
|
|
|
32,626
|
|
|
17,565
|
|
|||
Income tax expense
|
|
1,102
|
|
|
354
|
|
|
393
|
|
|||
Net Income (Loss)
|
|
60,079
|
|
|
32,272
|
|
|
17,172
|
|
|||
Redeemable Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
216
|
|
|
302
|
|
|
272
|
|
|||
Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
|
801
|
|
|
813
|
|
|
137
|
|
|||
Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries
|
|
59,062
|
|
|
31,157
|
|
|
16,763
|
|
|||
Preferred Stock Dividends
|
|
244
|
|
|
16
|
|
|
15
|
|
|||
Net Income (Loss) Attributable to Common Stockholders
|
|
$
|
58,818
|
|
|
$
|
31,141
|
|
|
$
|
16,748
|
|
|
|
|
|
|
|
|
||||||
Net Income (Loss) Per Share of Common Stock
|
|
|
|
|
|
|
||||||
Basic
|
|
$
|
1.30
|
|
|
$
|
1.61
|
|
|
$
|
1.95
|
|
Diluted
|
|
$
|
1.30
|
|
|
$
|
1.61
|
|
|
$
|
1.95
|
|
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
|
||||||
Basic
|
|
45,320,358
|
|
|
19,299,597
|
|
|
8,605,876
|
|
|||
Diluted
|
|
45,321,360
|
|
|
19,299,597
|
|
|
8,605,876
|
|
|
Permanent Equity
|
|
Temporary Equity
|
||||||||||||||||||||||||||||||||||||||||||
|
KKR Real Estate Finance Trust Inc.
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
Shares
|
|
Stated Value
|
|
Shares
|
|
Par Value
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Repurchased Stock
|
|
Total KKR Real Estate Finance Trust Inc. Stockholders' Equity
|
|
Noncontrolling Interests in Equity of Consolidated Joint Venture
|
|
Total Permanent Equity
|
|
Redeemable Noncontrolling Interests in Equity of Consolidated Joint Venture
|
|
Redeemable Preferred Stock
|
||||||||||||||||||||||
Balance at December 31, 2014
|
—
|
|
|
$
|
—
|
|
|
795,145
|
|
|
$
|
8
|
|
|
$
|
15,895
|
|
|
$
|
(522
|
)
|
|
$
|
—
|
|
|
$
|
15,381
|
|
|
$
|
—
|
|
|
$
|
15,381
|
|
|
$
|
809
|
|
|
$
|
—
|
|
Issuance of stock
|
125
|
|
|
125
|
|
|
12,841,271
|
|
|
128
|
|
|
256,697
|
|
|
—
|
|
|
—
|
|
|
256,950
|
|
|
—
|
|
|
256,950
|
|
|
—
|
|
|
—
|
|
||||||||||
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(74
|
)
|
|
—
|
|
|
—
|
|
|
(74
|
)
|
|
—
|
|
|
(74
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Preferred dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Common dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,545
|
)
|
|
—
|
|
|
(7,545
|
)
|
|
—
|
|
|
(7,545
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,777
|
|
|
4,777
|
|
|
3,768
|
|
|
—
|
|
||||||||||
Capital distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(206
|
)
|
|
—
|
|
||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,763
|
|
|
—
|
|
|
16,763
|
|
|
137
|
|
|
16,900
|
|
|
272
|
|
|
—
|
|
||||||||||
Balance at December 31, 2015
|
125
|
|
|
$
|
125
|
|
|
13,636,416
|
|
|
$
|
136
|
|
|
$
|
272,518
|
|
|
$
|
8,681
|
|
|
$
|
—
|
|
|
$
|
281,460
|
|
|
$
|
4,914
|
|
|
$
|
286,374
|
|
|
$
|
4,643
|
|
|
$
|
—
|
|
Issuance of stock
|
1
|
|
|
—
|
|
|
10,521,976
|
|
|
106
|
|
|
209,898
|
|
|
—
|
|
|
—
|
|
|
210,004
|
|
|
—
|
|
|
210,004
|
|
|
—
|
|
|
—
|
|
||||||||||
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,999
|
)
|
|
—
|
|
|
—
|
|
|
(2,999
|
)
|
|
—
|
|
|
(2,999
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Preferred dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Common dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,908
|
)
|
|
—
|
|
|
(21,908
|
)
|
|
—
|
|
|
(21,908
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,049
|
|
|
2,049
|
|
|
—
|
|
|
—
|
|
||||||||||
Capital distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(437
|
)
|
|
(437
|
)
|
|
(1,915
|
)
|
|
—
|
|
||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,157
|
|
|
—
|
|
|
31,157
|
|
|
813
|
|
|
31,970
|
|
|
302
|
|
|
—
|
|
||||||||||
Balance at December 31, 2016
|
126
|
|
|
$
|
125
|
|
|
24,158,392
|
|
|
$
|
242
|
|
|
$
|
479,417
|
|
|
$
|
17,914
|
|
|
$
|
—
|
|
|
$
|
497,698
|
|
|
$
|
7,339
|
|
|
$
|
505,037
|
|
|
$
|
3,030
|
|
|
$
|
—
|
|
Issuance of stock
|
—
|
|
|
—
|
|
|
29,553,446
|
|
|
295
|
|
|
580,011
|
|
|
—
|
|
|
—
|
|
|
580,306
|
|
|
—
|
|
|
580,306
|
|
|
—
|
|
|
949
|
|
||||||||||
Repurchase of common stock
|
—
|
|
|
—
|
|
|
(26,398
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(523
|
)
|
|
(523
|
)
|
|
—
|
|
|
(523
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Redemption of preferred stock
|
(125
|
)
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,642
|
)
|
|
—
|
|
|
—
|
|
|
(6,642
|
)
|
|
—
|
|
|
(6,642
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Preferred dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(238
|
)
|
||||||||||
Common dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(70,452
|
)
|
|
—
|
|
|
(70,452
|
)
|
|
—
|
|
|
(70,452
|
)
|
|
—
|
|
|
—
|
|
||||||||||
Capital distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,140
|
)
|
|
(8,140
|
)
|
|
(156
|
)
|
|
—
|
|
||||||||||
Equity compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65
|
|
|
—
|
|
|
—
|
|
|
65
|
|
|
—
|
|
|
65
|
|
|
—
|
|
|
—
|
|
||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,824
|
|
|
—
|
|
|
58,824
|
|
|
801
|
|
|
59,625
|
|
|
216
|
|
|
238
|
|
||||||||||
Balance at December 31, 2017
|
1
|
|
|
$
|
—
|
|
|
53,685,440
|
|
|
$
|
537
|
|
|
$
|
1,052,851
|
|
|
$
|
6,280
|
|
|
$
|
(523
|
)
|
|
$
|
1,059,145
|
|
|
$
|
—
|
|
|
$
|
1,059,145
|
|
|
$
|
3,090
|
|
|
$
|
949
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows From Operating Activities
|
|
|
|
|
|
|
||||||
Net income (loss)
|
|
$
|
60,079
|
|
|
$
|
32,272
|
|
|
$
|
17,172
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
||||||
Amortization of deferred debt issuance costs and discounts
|
|
3,142
|
|
|
2,044
|
|
|
175
|
|
|||
Accretion of net deferred loan fees and discounts
|
|
(3,588
|
)
|
|
(1,021
|
)
|
|
(171
|
)
|
|||
Interest paid-in-kind
|
|
(864
|
)
|
|
(1,799
|
)
|
|
(681
|
)
|
|||
Change in noncash net assets of consolidated variable interest entities
|
|
(3,375
|
)
|
|
(3,363
|
)
|
|
(3,653
|
)
|
|||
Gain on sale of investment securities
|
|
—
|
|
|
—
|
|
|
(1,101
|
)
|
|||
Gain on sale of commercial mortgage loans, held-for-sale
|
|
—
|
|
|
(285
|
)
|
|
(54
|
)
|
|||
(Income) from equity method investments
|
|
(875
|
)
|
|
—
|
|
|
—
|
|
|||
Equity compensation
|
|
65
|
|
|
—
|
|
|
—
|
|
|||
Origination and purchase of commercial loans, held-for-sale
|
|
(91,475
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of commercial loans, held-for-sale
|
|
91,467
|
|
|
—
|
|
|
—
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||||||
Accrued interest receivable, net
|
|
(5,453
|
)
|
|
(1,647
|
)
|
|
(1,053
|
)
|
|||
Other assets
|
|
2,792
|
|
|
4,826
|
|
|
(4,545
|
)
|
|||
Due to affiliates
|
|
2,714
|
|
|
(398
|
)
|
|
1,330
|
|
|||
Accounts payable, accrued expenses and other liabilities
|
|
(1,858
|
)
|
|
(5,677
|
)
|
|
3,984
|
|
|||
Accrued interest payable
|
|
1,030
|
|
|
454
|
|
|
139
|
|
|||
Net cash provided by operating activities
|
|
53,801
|
|
|
25,406
|
|
|
11,542
|
|
|||
|
|
|
|
|
|
|
||||||
Cash Flows From Investing Activities
|
|
|
|
|
|
|
||||||
Proceeds from sales of commercial mortgage-backed securities
|
|
—
|
|
|
—
|
|
|
83,773
|
|
|||
Proceeds from principal repayments of commercial mortgage loans, held-for-investment
|
|
33,609
|
|
|
7,403
|
|
|
13,284
|
|
|||
Proceeds from principal repayments of preferred interest in joint venture, held-to-maturity
|
|
37,310
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of commercial mortgage loans
|
|
60,991
|
|
|
31,539
|
|
|
21,554
|
|
|||
Origination and purchase of commercial mortgage loans, held-for-investment
|
|
(1,201,778
|
)
|
|
(448,344
|
)
|
|
(307,970
|
)
|
|||
Investment in commercial mortgage-backed securities, equity method investee
|
|
(33,588
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from commercial mortgage-backed securities, equity method investee
|
|
19,779
|
|
|
—
|
|
|
—
|
|
|||
Purchases of commercial mortgage-backed securities
|
|
—
|
|
|
(36,351
|
)
|
|
(150,787
|
)
|
|||
Investment in preferred interest in joint venture
|
|
—
|
|
|
(10,240
|
)
|
|
(23,887
|
)
|
|||
Purchases of other capitalized assets
|
|
—
|
|
|
(455
|
)
|
|
(274
|
)
|
|||
Net cash used in investing activities
|
|
(1,083,677
|
)
|
|
(456,448
|
)
|
|
(364,307
|
)
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows From Financing Activities
|
|
|
|
|
|
|
||||||
Proceeds from borrowings under secured financing agreements
|
|
984,197
|
|
|
520,408
|
|
|
123,900
|
|
|||
Proceeds from issuances of common stock
|
|
581,255
|
|
|
210,004
|
|
|
256,825
|
|
|||
Proceeds from issuances of preferred stock
|
|
—
|
|
|
—
|
|
|
125
|
|
|||
Redemption of preferred stock
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from redeemable noncontrolling interest contributions
|
|
—
|
|
|
—
|
|
|
3,768
|
|
|||
Proceeds from noncontrolling interest contributions
|
|
—
|
|
|
2,049
|
|
|
4,777
|
|
|||
Payments of common stock dividends
|
|
(50,579
|
)
|
|
(21,908
|
)
|
|
(7,545
|
)
|
|||
Payments of preferred stock dividends
|
|
(137
|
)
|
|
(16
|
)
|
|
(15
|
)
|
|||
Principal repayments on borrowings under secured financing agreements
|
|
(460,432
|
)
|
|
(198,726
|
)
|
|
—
|
|
|||
Payments of debt issuance costs
|
|
(3,412
|
)
|
|
(4,652
|
)
|
|
(2,065
|
)
|
|||
Payments of stock issuance costs
|
|
(4,898
|
)
|
|
(4,205
|
)
|
|
(74
|
)
|
|||
Payments of redeemable noncontrolling interest distributions
|
|
(156
|
)
|
|
(1,915
|
)
|
|
(206
|
)
|
|||
Payments of noncontrolling interest distributions
|
|
(8,140
|
)
|
|
(437
|
)
|
|
—
|
|
|||
Payments to reacquire common stock
|
|
(523
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash provided by financing activities
|
|
1,037,050
|
|
|
500,602
|
|
|
379,490
|
|
|||
|
|
|
|
|
|
|
||||||
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
|
|
7,174
|
|
|
69,560
|
|
|
26,725
|
|
|||
Cash, Cash Equivalents, and Restricted Cash at Beginning of Period
|
|
96,346
|
|
|
26,786
|
|
|
61
|
|
|||
Cash, Cash Equivalents, and Restricted Cash at End of Period
|
|
$
|
103,520
|
|
|
$
|
96,346
|
|
|
$
|
26,786
|
|
|
|
|
|
|
|
|
||||||
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
|
||||||
Cash paid during the period for interest expense
|
|
$
|
17,322
|
|
|
$
|
5,546
|
|
|
$
|
239
|
|
Cash paid during the period for income tax expense
|
|
806
|
|
|
521
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Supplemental Schedule of Non-Cash Investing and Financing Activities
|
|
|
|
|
|
|
||||||
Loan participations sold, net (Note 6)
|
|
$
|
81,467
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Funding of commercial loans, held-for-investment
|
|
(81,467
|
)
|
|
—
|
|
|
—
|
|
|||
Consolidation of variable interest entities (incremental assets and liabilities)
|
|
—
|
|
|
940,806
|
|
|
4,119,235
|
|
|||
Loan principal payments held by servicer
|
|
4,557
|
|
|
—
|
|
|
—
|
|
|||
Dividend declared, not yet paid
|
|
19,981
|
|
|
—
|
|
|
—
|
|
Level 1
|
- Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
|
Level 2
|
- Inputs are other than quoted prices that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar instruments in active markets, and inputs other than quoted prices that are observable for the asset or liability.
|
Level 3
|
- Inputs are unobservable for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Cash and cash equivalents
|
$
|
103,120
|
|
|
$
|
96,189
|
|
Restricted cash and cash equivalents
|
400
|
|
|
157
|
|
||
Total cash, cash equivalents and restricted cash and cash equivalents shown in the Consolidated Statements of Cash Flows
|
$
|
103,520
|
|
|
$
|
96,346
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|||||||||||
Loan Type
|
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Loan Count
|
|
Floating Rate Loan %(A)
|
|
Coupon(A)
|
|
Life (Years)(B)
|
|||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Loans held-for-investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior loans(C)
|
|
$
|
1,794,963
|
|
|
$
|
1,782,054
|
|
|
18
|
|
|
100.0
|
%
|
|
5.8
|
%
|
|
3.7
|
Mezzanine loans(D)
|
|
106,730
|
|
|
106,456
|
|
|
10
|
|
|
75.4
|
|
|
11.3
|
|
|
3.7
|
||
|
|
$
|
1,901,693
|
|
|
$
|
1,888,510
|
|
|
28
|
|
|
98.6
|
%
|
|
6.1
|
%
|
|
3.7
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Loans held-for-investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior loans
|
|
$
|
625,638
|
|
|
$
|
618,779
|
|
|
7
|
|
|
100.0
|
%
|
|
4.4
|
%
|
|
4.1
|
Mezzanine loans
|
|
55,932
|
|
|
55,817
|
|
|
3
|
|
|
100.0
|
|
|
9.5
|
|
|
2.9
|
||
|
|
681,570
|
|
|
674,596
|
|
|
10
|
|
|
100.0
|
|
|
4.8
|
|
|
4.0
|
||
Loans held-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Mezzanine loans
|
|
26,230
|
|
|
26,230
|
|
|
6
|
|
|
—
|
|
|
10.6
|
|
|
6.5
|
||
|
|
26,230
|
|
|
26,230
|
|
|
6
|
|
|
—
|
|
|
10.6
|
|
|
6.5
|
||
|
|
$
|
707,800
|
|
|
$
|
700,826
|
|
|
16
|
|
|
96.3
|
%
|
|
5.0
|
%
|
|
4.1
|
(A)
|
Average weighted by outstanding face amount of loan. Weighted average coupon assumes applicable one-month LIBOR rates of 1.56% and 0.78% as of December 31, 2017 and 2016, respectively.
|
(B)
|
The weighted average life of each loan is based on the expected timing of the receipt of contractual cash flows.
|
(C)
|
Includes loan participations sold with a face amount of $82.0 million and a carrying value of $81.5 million as of December 31, 2017.
|
(D)
|
A joint venture consolidated as a VIE in which a third party owns a 5.0% redeemable noncontrolling interest (Note 7) holds seven commercial mezzanine loans, held-for-investment, with a $61.2 million outstanding face amount and carrying value as of December 31, 2017.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Geography
|
|
|
|
Collateral Property Type
|
|
|
||||||||
New York
|
|
29.3
|
%
|
|
25.9
|
%
|
|
Office
|
|
41.7
|
%
|
|
39.2
|
%
|
California
|
|
14.9
|
|
|
20.3
|
|
|
Multifamily
|
|
24.7
|
|
|
8.8
|
|
Georgia
|
|
11.0
|
|
|
9.8
|
|
|
Retail
|
|
13.8
|
|
|
37.2
|
|
New Jersey
|
|
7.1
|
|
|
—
|
|
|
Condo (Residential)
|
|
10.8
|
|
|
—
|
|
Minnesota
|
|
7.0
|
|
|
—
|
|
|
Industrial
|
|
6.8
|
|
|
9.8
|
|
Oregon
|
|
6.3
|
|
|
17.6
|
|
|
Hospitality
|
|
2.2
|
|
|
5.0
|
|
Hawaii
|
|
5.3
|
|
|
—
|
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
Colorado
|
|
5.1
|
|
|
—
|
|
|
|
|
|
|
|
||
Washington D.C.
|
|
4.2
|
|
|
10.6
|
|
|
|
|
|
|
|
||
Texas
|
|
3.4
|
|
|
—
|
|
|
|
|
|
|
|
||
Tennessee
|
|
2.8
|
|
|
7.9
|
|
|
|
|
|
|
|
||
Florida
|
|
2.2
|
|
|
5.1
|
|
|
|
|
|
|
|
||
Illinois
|
|
0.9
|
|
|
2.4
|
|
|
|
|
|
|
|
||
South Carolina
|
|
—
|
|
|
0.2
|
|
|
|
|
|
|
|
||
Alabama
|
|
—
|
|
|
0.2
|
|
|
|
|
|
|
|
||
Other U.S.
|
|
0.5
|
|
|
—
|
|
|
|
|
|
|
|
||
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Geography
|
|
|
|
Collateral Property Type
|
|
|
||||||||
Florida
|
|
—
|
%
|
|
30.5
|
%
|
|
Multifamily
|
|
—
|
%
|
|
32.2
|
%
|
California
|
|
—
|
|
|
21.2
|
|
|
Hospitality
|
|
—
|
|
|
30.5
|
|
Michigan
|
|
—
|
|
|
16.3
|
|
|
Retail
|
|
—
|
|
|
21.0
|
|
Texas
|
|
—
|
|
|
11.1
|
|
|
Office
|
|
—
|
|
|
16.3
|
|
Iowa
|
|
—
|
|
|
8.9
|
|
|
Total
|
|
—
|
%
|
|
100.0
|
%
|
Illinois
|
|
—
|
|
|
5.9
|
|
|
|
|
|
|
|
||
Oklahoma
|
|
—
|
|
|
3.9
|
|
|
|
|
|
|
|
||
Missouri
|
|
—
|
|
|
2.2
|
|
|
|
|
|
|
|
||
Total
|
|
—
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
Held-for-Investment
|
|
Held-for-Sale
|
|
Total
|
||||||
Balance at December 31, 2015
|
|
$
|
290,128
|
|
|
$
|
—
|
|
|
$
|
290,128
|
|
Purchases and originations, net(A)
|
|
448,344
|
|
|
—
|
|
|
448,344
|
|
|||
Transfer to held-for-sale(B)
|
|
(57,490
|
)
|
|
57,490
|
|
|
—
|
|
|||
Proceeds from principal repayments
|
|
(7,398
|
)
|
|
(5
|
)
|
|
(7,403
|
)
|
|||
Proceeds from principal repaid upon loan sale
|
|
—
|
|
|
(31,264
|
)
|
|
(31,264
|
)
|
|||
Accretion of loan discount and other amortization, net(C)
|
|
1,012
|
|
|
9
|
|
|
1,021
|
|
|||
Balance at December 31, 2016
|
|
$
|
674,596
|
|
|
$
|
26,230
|
|
|
$
|
700,826
|
|
Purchases and originations, net(A)
|
|
1,201,778
|
|
|
91,475
|
|
|
1,293,253
|
|
|||
Transfer to held-for-investment(B)
|
|
107,814
|
|
|
(107,814
|
)
|
|
—
|
|
|||
Proceeds from principal repayments(D)
|
|
(38,166
|
)
|
|
—
|
|
|
(38,166
|
)
|
|||
Proceeds from principal repaid upon loan sale
|
|
(60,991
|
)
|
|
(10,000
|
)
|
|
(70,991
|
)
|
|||
Accretion of loan discount and other amortization, net(C)
|
|
3,479
|
|
|
109
|
|
|
3,588
|
|
|||
Balance at December 31, 2017
|
|
$
|
1,888,510
|
|
|
$
|
—
|
|
|
$
|
1,888,510
|
|
(B)
|
Non-cash transfer of commercial mortgage loans, as management no longer intends to sell, and has the ability to hold-to-maturity, the loans originally placed for sale as well as loan participations sold that did not qualify for sale treatment in accordance with GAAP.
|
(C)
|
Includes amortization and accretion of applicable premiums, discounts and deferred loan origination costs.
|
(D)
|
Includes $4.6 million of loan principal payments receivable from KREF's third-party servicer.
|
(A)
|
Net of $4.5 million and $6.4 million unamortized debt issuance costs as of December 31, 2017 and December 31, 2016, respectively.
|
(B)
|
Average weighted by the outstanding face amount of borrowings.
|
(C)
|
Average based on the fully extended loan maturity, weighted by the outstanding face amount of the collateral.
|
(D)
|
Borrowings under these repurchase agreements are collateralized by senior loans, held-for-investment, and bear interest equal to the sum of (i) a floating rate index, equal to one-month LIBOR, subject to certain floors of not less than zero, or an index approximating LIBOR, and (ii) a margin, based on the collateral. As of December 31, 2017 and December 31, 2016, the percentage of the outstanding face amount of the collateral sold and not borrowed under these repurchase agreements, or average "haircut" weighted by outstanding face amount of collateral, was 32.9% and 28.8%, respectively (or 27.3% and 25.9%, respectively, if KREF had borrowed the maximum amount approved by its repurchase agreement counterparties as of such dates).
|
(E)
|
In April 2017, KREF and Wells Fargo Bank, National Association ("Wells Fargo") amended and restated the master repurchase agreement to extend the facility maturity date and to increase the maximum facility size from $500.0 million to $750.0 million. In September 2017, KREF and Wells Fargo amended the amended and restated repurchase agreement to make certain operational changes.The current stated maturity of the facility is April 2020, which does not reflect two, twelve-month facility term extensions available to KREF, which is contingent upon certain covenants and thresholds. As of December 31, 2017, the collateral-based margin was between 1.80% and 2.15%.
|
(F)
|
In November 2017, KREF and Morgan Stanley Bank, N.A. ("Morgan Stanley") amended and restated the master repurchase agreement to extend the facility maturity date and to increase the maximum facility size from $500.0 million to $600.0 million and, subject to customary conditions, permits KREF to request the facility be further increased to $750.0 million. The current stated maturity of the facility is December 2020, which does not reflect one, twelve-month facility term extension available to KREF, which is contingent upon certain covenants and thresholds and, even if such covenants and thresholds are satisfied, is at the sole discretion of Morgan Stanley. As of December 31, 2017, the collateral-based margin was between 2.00% and 2.45%.
|
(G)
|
In November 2017, KREF terminated the master repurchase facility with JPMorgan Chase Bank, National Association ("JP Morgan"). The negative carrying value at December 31, 2016 reflects unamortized debt issuance costs presented in KREF's Consolidated Balance Sheets as a direct deduction from the carrying amount of the recognized debt liability in accordance with ASU 2015-03, Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.
|
(H)
|
In November 2017, KREF and Goldman Sachs Bank USA ("Goldman Sachs") amended and restated the master repurchase agreement to extend the facility maturity date and to increase the maximum facility size from $250.0 million to $400.0 million. The amended and restated facility includes a $250.0 million term facility with a maturity date of October 2020 and a $150.0 million swingline facility with a revolving period of one year, and a three-year term on a per-asset basis as those assets are pledged to the facility. As of December 31, 2017, the carrying value excluded $0.8 million unamortized debt issuance costs presented as " — Other assets" in KREF's Consolidated Balance Sheets. As of December 31, 2017, the collateral-based margin was 2.00%.
|
(I)
|
In May 2017, KREF entered into a $75.0 million corporate secured revolving credit facility administered by Barclays Bank PLC ("Barclays "). The current stated maturity of the facility is May 2019, which does not reflect one, twelve-month facility term extension available to KREF at the discretion of Barclays. Borrowings under the facility bear interest at a per annum rate equal to the sum of (i) a floating rate index and (ii) a fixed margin. Amounts borrowed under this facility are 100% recourse to KREF. As of December 31, 2017, the carrying value excluded $1.2 million unamortized debt issuance costs presented as " — Other assets" in KREF's Consolidated Balance Sheets.
|
(J)
|
Facility amounts represent CMBS issued by five trusts that KREF consolidates, but that are not beneficially owned by KREF's stockholders. The facility and collateral carrying amounts included $18.7 million accrued interest payable and $19.7 million accrued interest receivable as of December 31, 2017. As of December 31, 2016, the facility and collateral carrying amounts included $18.8 million accrued interest payable and $19.9 million accrued interest receivable. The final stated maturity date represents the rated final distribution date of CMBS issued by trusts that KREF consolidates, but that are not beneficially owned by KREF's stockholders. Refer to Note 7 for additional discussion of KREF's VIE assets and liabilities.
|
|
|
Outstanding Face Amount
|
|
Net Counterparty Exposure
|
|
Percent of Stockholders' Equity
|
|
Weighted Average Life (Years)(A)
|
|||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|||||
Wells Fargo
|
|
$
|
485,250
|
|
|
$
|
203,303
|
|
|
19.2
|
%
|
|
1.6
|
Morgan Stanley
|
|
423,347
|
|
|
251,463
|
|
|
23.7
|
|
|
2.0
|
||
Total / Weighted Average
|
|
$
|
908,597
|
|
|
$
|
454,766
|
|
|
42.9
|
%
|
|
1.8
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|||||
Wells Fargo
|
|
$
|
265,650
|
|
|
$
|
107,664
|
|
|
21.6
|
%
|
|
2.0
|
Morgan Stanley
|
|
179,932
|
|
|
65,533
|
|
|
13.2
|
|
|
3.0
|
||
Total / Weighted Average
|
|
$
|
445,582
|
|
|
$
|
173,197
|
|
|
34.8
|
%
|
|
2.4
|
(A)
|
Average weighted by the outstanding face amount of borrowings under the secured financing agreement.
|
|
|
Secured Financing Agreements, Net
|
|
Variable Interest Entity Liabilities, at Fair Value
|
|
Total
|
||||||
Balance at December 31, 2015
|
|
$
|
122,133
|
|
|
$
|
4,296,837
|
|
|
$
|
4,418,970
|
|
Principal assumed in consolidation(A)
|
|
—
|
|
|
940,806
|
|
|
940,806
|
|
|||
Principal borrowings
|
|
520,408
|
|
|
—
|
|
|
520,408
|
|
|||
Principal repayments
|
|
(198,726
|
)
|
|
(31,206
|
)
|
|
(229,932
|
)
|
|||
Deferred debt issuance costs
|
|
(6,715
|
)
|
|
—
|
|
|
(6,715
|
)
|
|||
Amortization of deferred debt issuance costs
|
|
2,044
|
|
|
—
|
|
|
2,044
|
|
|||
Fair value adjustment
|
|
—
|
|
|
103,614
|
|
|
103,614
|
|
|||
Other(B)
|
|
—
|
|
|
3,523
|
|
|
3,523
|
|
|||
Balance at December 31, 2016
|
|
439,144
|
|
|
5,313,574
|
|
|
5,752,718
|
|
|||
Principal borrowings
|
|
984,197
|
|
|
—
|
|
|
984,197
|
|
|||
Principal repayments
|
|
(460,432
|
)
|
|
(45,562
|
)
|
|
(505,994
|
)
|
|||
Deferred debt issuance costs
|
|
(1,468
|
)
|
|
—
|
|
|
(1,468
|
)
|
|||
Amortization of deferred debt issuance costs
|
|
2,548
|
|
|
—
|
|
|
2,548
|
|
|||
Fair value adjustment
|
|
—
|
|
|
(10,942
|
)
|
|
(10,942
|
)
|
|||
Other(B)
|
|
811
|
|
|
(144
|
)
|
|
667
|
|
|||
Balance at December 31, 2017
|
|
$
|
964,800
|
|
|
$
|
5,256,926
|
|
|
$
|
6,221,726
|
|
(A)
|
Represents the aggregate unpaid principal balance of CMBS, issued by COMM-2016 CCRE28, that KREF consolidates, but did not acquire at the time of securitization.
|
Year
|
|
Nonrecourse(A)
|
|
Recourse(B)
|
|
Total
|
||||||
2018
|
|
$
|
49,610
|
|
|
$
|
162,900
|
|
|
$
|
212,510
|
|
2019
|
|
61,593
|
|
|
511,847
|
|
|
573,440
|
|
|||
2020
|
|
455,101
|
|
|
294,600
|
|
|
749,701
|
|
|||
2021
|
|
75,545
|
|
|
—
|
|
|
75,545
|
|
|||
Thereafter
|
|
4,354,968
|
|
|
—
|
|
|
4,354,968
|
|
|||
|
|
$
|
4,996,817
|
|
|
$
|
969,347
|
|
|
$
|
5,966,164
|
|
(A)
|
Amounts related to consolidated CMBS VIE liabilities that represent securities not beneficially owned by KREF's stockholders.
|
(B)
|
Amounts borrowed subject to a maximum 25.0% recourse limit.
|
|
|
December 31, 2017
|
|||||||||||||||
Loan Participations Sold
|
|
Count
|
|
Principal Balance
|
|
Carrying Value
|
|
Yield/Cost(A)
|
|
Guarantee(B)
|
|
Term
|
|||||
Total loan
|
|
1
|
|
|
$
|
95,250
|
|
|
$
|
94,755
|
|
|
L + 3.0%
|
|
n.a.
|
|
September 2022
|
Senior participation(C)
|
|
1
|
|
|
82,000
|
|
|
81,472
|
|
|
L + 1.8%
|
|
n.a.
|
|
September 2022
|
(A)
|
Floating rate loans and related liabilities are indexed to one-month LIBOR. KREF's net interest rate exposure is in direct proportion to its interest in the net assets of the senior loan.
|
(B)
|
As of December 31, 2017, the loan participation sold was subject to partial recourse of $10.0 million, which amount may be reduced to zero upon achievement of certain property performance metrics.
|
(C)
|
During the year ended December 31, 2017, KREF recorded $0.0 million of interest income and $0.0 million of interest expense related to the loan participation KREF sold, but continue to consolidate under GAAP.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Interest earned, net of amounts KREF does not expect to collect
|
|
12,470
|
|
|
12,098
|
|
|
5,215
|
|
|||
Unrealized gain (loss)
|
|
3,375
|
|
|
3,363
|
|
|
3,653
|
|
|||
Change in net assets related to consolidated variable interest entities
|
|
$
|
15,845
|
|
|
$
|
15,461
|
|
|
$
|
8,868
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Geography
|
|
|
|
Collateral Property Type
|
|
|
||||||||
California
|
|
23.2
|
%
|
|
23.0
|
%
|
|
Office
|
|
26.4
|
%
|
|
26.3
|
%
|
Texas
|
|
12.7
|
|
|
12.7
|
|
|
Retail
|
|
25.2
|
|
|
25.2
|
|
New York
|
|
9.1
|
|
|
9.2
|
|
|
Hospitality
|
|
15.0
|
|
|
15.1
|
|
Illinois
|
|
7.1
|
|
|
7.1
|
|
|
Multifamily
|
|
10.6
|
|
|
10.6
|
|
Florida
|
|
5.5
|
|
|
5.5
|
|
|
Industrial
|
|
9.6
|
|
|
9.6
|
|
Missouri
|
|
4.6
|
|
|
4.6
|
|
|
Mixed Use
|
|
6.9
|
|
|
7.0
|
|
Pennsylvania
|
|
4.5
|
|
|
4.5
|
|
|
Self Storage
|
|
3.0
|
|
|
3.1
|
|
Georgia
|
|
2.9
|
|
|
3.0
|
|
|
Mobile Home
|
|
2.7
|
|
|
2.7
|
|
Michigan
|
|
2.7
|
|
|
2.7
|
|
|
Other
|
|
0.6
|
|
|
0.4
|
|
Ohio
|
|
2.4
|
|
|
2.5
|
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
Other U.S.
|
|
25.3
|
|
|
25.2
|
|
|
|
|
|
|
|
||
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
Pricing Date
|
|
Shares Issued
|
|
Net Proceeds
|
|||
As of December 31, 2015
|
|
13,636,416
|
|
|
$
|
272,728
|
|
February 2016
|
|
2,000,000
|
|
|
40,000
|
|
|
May 2016
|
|
3,000,138
|
|
|
57,130
|
|
|
June 2016(A)
|
|
21,838
|
|
|
—
|
|
|
August 2016
|
|
5,500,000
|
|
|
109,875
|
|
|
As of December 31, 2016
|
|
24,158,392
|
|
|
479,733
|
|
|
February 2017
|
|
7,386,208
|
|
|
147,662
|
|
|
April 2017
|
|
10,379,738
|
|
|
207,595
|
|
|
May 2017(B)
|
|
11,787,500
|
|
|
219,356
|
|
|
As of December 31, 2017
|
|
53,711,838
|
|
|
$
|
1,054,346
|
|
(A)
|
KREF did not receive any proceeds with respect to 21,838 shares of common stock issued to certain current and former employees of, and non-employee consultants to, KKR and third-party investors in the private placement completed in March 2016, in accordance with KREF's Stockholders Agreement dated as of March 29, 2016.
|
(B)
|
In May 2017, KREF completed its initial public offering of 11,787,500 shares of its common stock at a price to the public of $20.50 per share, which included 1,537,500 shares of common stock issued in connection with the underwriters' exercise in full of their option to purchase additional shares.
|
|
|
|
|
|
|
|
Amount
|
||||||
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Per Share
|
|
Total
|
||||
2016
|
|
|
|
|
|
|
|
|
|
||||
|
February 3, 2016
|
|
February 3, 2016
|
|
February 5, 2016
|
|
$
|
0.36
|
|
|
$
|
5,629
|
|
|
May 12, 2016
|
|
May 12, 2016
|
|
May 12, 2016
|
|
0.34
|
|
|
5,312
|
|
||
|
August 11, 2016
|
|
August 11, 2016
|
|
August 11, 2016
|
|
0.29
|
|
|
5,411
|
|
||
|
November 23, 2016
|
|
November 23, 2016
|
|
November 23, 2016
|
|
0.23
|
|
|
5,556
|
|
||
|
|
|
|
|
|
|
|
|
$
|
21,908
|
|
||
2017
|
|
|
|
|
|
|
|
|
|
||||
|
February 3, 2017
|
|
February 3, 2017
|
|
February 3, 2017
|
|
$
|
0.35
|
|
|
$
|
8,455
|
|
|
April 18, 2017
|
|
April 18, 2017
|
|
April 18, 2017
|
|
0.28
|
|
|
8,832
|
|
||
|
June 14, 2017
|
|
June 30, 2017
|
|
July 14, 2017
|
|
0.25
|
|
|
13,428
|
|
||
|
September 14, 2017
|
|
September 30, 2017
|
|
October 12, 2017
|
|
0.37
|
|
|
19,873
|
|
||
|
December 14, 2017
|
|
December 29, 2017
|
|
January 12, 2018
|
|
0.37
|
|
|
19,864
|
|
||
|
|
|
|
|
|
|
|
|
$
|
70,452
|
|
Year
|
Restricted Stock Units
|
|
2018
|
54,878
|
|
2019
|
50,000
|
|
2020
|
50,000
|
|
Total
|
154,878
|
|
|
|
December 31,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
|
||||
Management fees
|
|
$
|
3,748
|
|
|
$
|
1,616
|
|
Expense reimbursements and other
|
|
694
|
|
|
112
|
|
||
|
|
$
|
4,442
|
|
|
$
|
1,728
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Management fees
|
|
$
|
13,492
|
|
|
$
|
5,934
|
|
|
$
|
2,620
|
|
Incentive compensation
|
|
—
|
|
|
365
|
|
|
131
|
|
|||
Expense reimbursements and other(A)
|
|
1,561
|
|
|
486
|
|
|
63
|
|
|||
|
|
$
|
15,053
|
|
|
$
|
6,785
|
|
|
$
|
2,814
|
|
(A)
|
KREF presents these amounts in "Operating Expenses — General and administrative" in its Consolidated Statements of Income. Affiliate expense reimbursements presented in the table above exclude the out-of-pocket costs paid by the Manager to parties unaffiliated with the Manager on behalf of KREF, and for which KREF reimburses the Manager in cash. For the years ended December 31, 2017, 2016 and 2015, these cash reimbursements were $1.6 million, $3.0 million and $2.2 million, respectively.
|
|
|
|
|
|
|
Fair Value
|
||||||||||||||||||
|
|
Principal Balance(A)
|
|
Carrying Value(B)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
|
$
|
103,120
|
|
|
$
|
103,120
|
|
|
$
|
103,120
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
103,120
|
|
Restricted cash and cash equivalents
|
|
400
|
|
|
400
|
|
|
400
|
|
|
—
|
|
|
—
|
|
|
400
|
|
||||||
Commercial mortgage loans, held-for-investment, net(C)
|
|
1,901,693
|
|
|
1,888,510
|
|
|
—
|
|
|
—
|
|
|
1,894,870
|
|
|
1,894,870
|
|
||||||
Equity method investments, at fair value
|
|
14,390
|
|
|
14,390
|
|
|
—
|
|
|
—
|
|
|
14,390
|
|
|
14,390
|
|
||||||
Commercial mortgage loans held in variable interest entities, at fair value
|
|
5,305,976
|
|
|
5,372,811
|
|
|
—
|
|
|
—
|
|
|
5,372,811
|
|
|
5,372,811
|
|
||||||
|
|
$
|
7,325,579
|
|
|
$
|
7,379,231
|
|
|
$
|
103,520
|
|
|
$
|
—
|
|
|
$
|
7,282,071
|
|
|
$
|
7,385,591
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Secured financing agreements, net
|
|
$
|
969,347
|
|
|
$
|
964,800
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
969,347
|
|
|
$
|
969,347
|
|
Loan participations sold, net
|
|
82,000
|
|
|
81,472
|
|
|
—
|
|
|
—
|
|
|
81,836
|
|
|
81,836
|
|
||||||
Variable interest entity liabilities, at fair value
|
|
4,996,817
|
|
|
5,256,926
|
|
|
—
|
|
|
—
|
|
|
5,256,926
|
|
|
5,256,926
|
|
||||||
|
|
$
|
6,048,164
|
|
|
$
|
6,303,198
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,308,109
|
|
|
$
|
6,308,109
|
|
(A)
|
The principal balance of commercial mortgage loans excludes premiums and unamortized discounts.
|
(B)
|
The carrying value of commercial mortgage loans is presented net of $13.2 million unamortized origination discounts and deferred nonrefundable fees. The carrying value of secured financing agreements is presented net of $4.5 million unamortized debt issuance costs.
|
(C)
|
Includes senior loans for which KREF sold a loan participation that was not treated as a sale under GAAP, with a carrying value of $81.5 million and a fair value of $81.8 million as of December 31, 2017.
|
|
|
|
|
|
|
Fair Value
|
||||||||||||||||||
|
|
Principal Balance(A)
|
|
Carrying Value(B)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
|
$
|
96,189
|
|
|
$
|
96,189
|
|
|
$
|
96,189
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
96,189
|
|
Restricted cash and cash equivalents
|
|
157
|
|
|
157
|
|
|
157
|
|
|
—
|
|
|
—
|
|
|
157
|
|
||||||
Commercial mortgage loans, held-for-investment, net
|
|
681,570
|
|
|
674,596
|
|
|
—
|
|
|
—
|
|
|
676,169
|
|
|
676,169
|
|
||||||
Commercial mortgage loans, held-for-sale, net
|
|
26,230
|
|
|
26,230
|
|
|
—
|
|
|
—
|
|
|
26,495
|
|
|
26,495
|
|
||||||
Preferred interest in joint venture, held-to-maturity
|
|
36,445
|
|
|
36,445
|
|
|
—
|
|
|
—
|
|
|
36,482
|
|
|
36,482
|
|
||||||
Commercial mortgage loans held in variable interest entities, at fair value
|
|
5,351,539
|
|
|
5,426,084
|
|
|
—
|
|
|
—
|
|
|
5,426,084
|
|
|
5,426,084
|
|
||||||
|
|
$
|
6,192,130
|
|
|
$
|
6,259,701
|
|
|
$
|
96,346
|
|
|
$
|
—
|
|
|
$
|
6,165,230
|
|
|
$
|
6,261,576
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Secured financing agreements, net
|
|
$
|
445,600
|
|
|
$
|
439,144
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
445,600
|
|
|
$
|
445,600
|
|
Variable interest entity liabilities, at fair value
|
|
5,042,380
|
|
|
5,313,574
|
|
|
—
|
|
|
—
|
|
|
5,313,574
|
|
|
5,313,574
|
|
||||||
|
|
$
|
5,487,980
|
|
|
$
|
5,752,718
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,759,174
|
|
|
$
|
5,759,174
|
|
(A)
|
The principal balance of commercial mortgage loans excludes premiums and discounts.
|
(B)
|
The carrying value of commercial mortgage loans is presented net of $9.2 million origination discounts and deferred nonrefundable fees. The carrying value of secured financing agreements is presented net of $6.4 million unamortized debt issuance costs.
|
|
|
Assets
|
|
Liabilities
|
|
|
||||||
|
|
Commercial Mortgage Loans Held in Variable Interest Entities, at Fair Value
|
|
Variable Interest Entity Liabilities, at Fair Value
|
|
Net
|
||||||
Balance at December 31, 2016
|
|
$
|
5,426,084
|
|
|
$
|
5,313,574
|
|
|
$
|
112,510
|
|
Gains (losses) included in net income
|
|
|
|
|
|
|
||||||
Included in change in net assets related to consolidated variable interest entities
|
|
(7,567
|
)
|
|
(10,942
|
)
|
|
3,375
|
|
|||
Purchases and repayments
|
|
|
|
|
|
|
||||||
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Repayments
|
|
(45,562
|
)
|
|
(45,562
|
)
|
|
—
|
|
|||
Other(A)
|
|
(144
|
)
|
|
(144
|
)
|
|
—
|
|
|||
Balance at December 31, 2017
|
|
$
|
5,372,811
|
|
|
$
|
5,256,926
|
|
|
$
|
115,885
|
|
|
|
Fair Value
|
|
Valuation Methodologies
|
|
Unobservable Inputs(A)
|
|
Weighted Average(B)
|
|
Range
|
||
Assets(C)
|
|
|
|
|
|
|
|
|
|
|
||
Commercial mortgage loans, held-for-investment, net
|
|
$
|
1,894,870
|
|
|
Discounted cash flow
|
|
Loan-to-value ratio
|
|
67.0%
|
|
49.8% - 85.6%
|
|
|
|
|
|
|
Discount rate
|
|
6.2%
|
|
2.2% - 13.9%
|
||
Commercial mortgage loans held in variable interest entities, at fair value(D)
|
|
5,372,811
|
|
|
Discounted cash flow
|
|
Yield
|
|
7.5%
|
|
2.2% - 32.3%
|
|
|
|
$
|
7,267,681
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||
Secured financing agreements, net
|
|
$
|
969,347
|
|
|
Market comparable
|
|
Credit spread
|
|
2.1%
|
|
1.8% - 2.5%
|
Loan participations sold, net
|
|
81,836
|
|
|
Discounted cash flow
|
|
Loan-to-value ratio
|
|
55.4%
|
|
55.4% - 55.4%
|
|
|
|
|
|
|
|
Discount rate
|
|
3.2%
|
|
2.2% - 4.2%
|
||
Variable interest entity liabilities, at fair value
|
|
5,256,926
|
|
|
Discounted cash flow
|
|
Yield
|
|
5.6%
|
|
2.2% - 29.3%
|
|
|
|
$
|
6,308,109
|
|
|
|
|
|
|
|
|
|
(A)
|
An increase (decrease) in the valuation input results in a decrease (increase) in value.
|
(B)
|
Represents the average of the input value, weighted by the unpaid principal balance of the financial instrument.
|
(C)
|
KREF carries a $14.2 million investment in an aggregator vehicle alongside RECOP (Note 7) at its pro rata share of the aggregator's net asset value, which management believes approximates fair value.
|
(D)
|
Management measures the fair value of "Commercial mortgage loans held in variable interest entities, at fair value" using the fair value of the CMBS trust liabilities. The Level 3 inputs presented in the table above reflect the inputs used to value the CMBS trust liabilities, including the CMBS beneficially owned by KREF stockholders eliminated in consolidation of the CMBS trusts.
|
Year
|
|
Ordinary Income
|
|
Long-term Capital Gain
|
|
Return of Capital
|
|||
2017
|
|
100.0
|
%
|
|
—
|
%
|
|
—
|
%
|
2016
|
|
100.0
|
|
|
—
|
|
|
—
|
|
2015
|
|
100.0
|
|
|
—
|
|
|
—
|
|
Description/ Location
|
Property Type
|
Month Originated
|
Maximum Face Amount
|
Initial Face Amount Funded
|
Interest Rate(A)
|
Maturity Date(B)
|
LTV
|
||||
St. Paul, Minnesota
|
Office
|
January 2018
|
$
|
75,500
|
|
$
|
70,000
|
|
L + 3.6%
|
February 2023
|
73%
|
(A)
|
Floating rate based on one-month USD LIBOR.
|
(B)
|
Maturity date assumes all extension options are exercised, if applicable.
|
|
2017
|
||||||||||||||||||
|
Quarter Ended
|
|
Year Ended December 31
|
||||||||||||||||
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
|
|||||||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
$
|
12,906
|
|
|
$
|
17,446
|
|
|
$
|
24,408
|
|
|
$
|
28,385
|
|
|
$
|
83,145
|
|
Interest expense
|
3,953
|
|
|
3,225
|
|
|
5,414
|
|
|
8,632
|
|
|
21,224
|
|
|||||
Total net interest income
|
8,953
|
|
|
14,221
|
|
|
18,994
|
|
|
19,753
|
|
|
61,921
|
|
|||||
Other Income (Loss)
|
4,790
|
|
|
4,780
|
|
|
4,317
|
|
|
3,801
|
|
|
17,688
|
|
|||||
Operating Expenses
|
2,988
|
|
|
4,451
|
|
|
5,328
|
|
|
5,661
|
|
|
18,428
|
|
|||||
Income (Loss) Before Income Taxes, Noncontrolling Interests and Preferred Dividends
|
10,755
|
|
|
14,550
|
|
|
17,983
|
|
|
17,893
|
|
|
61,181
|
|
|||||
Income tax expense
|
122
|
|
|
146
|
|
|
120
|
|
|
714
|
|
|
1,102
|
|
|||||
Net Income (Loss)
|
10,633
|
|
|
14,404
|
|
|
17,863
|
|
|
17,179
|
|
|
60,079
|
|
|||||
Redeemable Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
46
|
|
|
34
|
|
|
54
|
|
|
82
|
|
|
216
|
|
|||||
Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
210
|
|
|
214
|
|
|
377
|
|
|
—
|
|
|
801
|
|
|||||
Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries
|
10,377
|
|
|
14,156
|
|
|
17,432
|
|
|
17,097
|
|
|
59,062
|
|
|||||
Preferred Stock Dividends
|
13
|
|
|
75
|
|
|
93
|
|
|
63
|
|
|
244
|
|
|||||
Net Income (Loss) Attributable to Common Stockholders
|
$
|
10,364
|
|
|
$
|
14,081
|
|
|
$
|
17,339
|
|
|
$
|
17,034
|
|
|
$
|
58,818
|
|
Net Income (Loss) Per Share of Common Stock, basic and diluted
|
$
|
0.39
|
|
|
$
|
0.30
|
|
|
$
|
0.32
|
|
|
$
|
0.32
|
|
|
$
|
1.30
|
|
Weighted Average Number of Shares of Common Stock Outstanding
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
26,879,428
|
|
|
46,632,975
|
|
|
53,696,967
|
|
|
53,685,440
|
|
|
45,320,358
|
|
|||||
Diluted
|
26,879,428
|
|
|
46,633,248
|
|
|
53,697,041
|
|
|
53,688,027
|
|
|
45,321,360
|
|
|
2016
|
||||||||||||||||||
|
Quarter Ended
|
|
Year Ended December 31
|
||||||||||||||||
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
|
|||||||||||
Net Interest Income
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
$
|
6,269
|
|
|
$
|
6,719
|
|
|
$
|
7,896
|
|
|
$
|
11,775
|
|
|
$
|
32,659
|
|
Interest expense
|
1,150
|
|
|
1,199
|
|
|
1,627
|
|
|
3,456
|
|
|
7,432
|
|
|||||
Total net interest income
|
5,119
|
|
|
5,520
|
|
|
6,269
|
|
|
8,319
|
|
|
25,227
|
|
|||||
Other Income (Loss)
|
(2,023
|
)
|
|
5,842
|
|
|
6,284
|
|
|
5,865
|
|
|
15,968
|
|
|||||
Operating Expenses
|
1,899
|
|
|
2,133
|
|
|
2,169
|
|
|
2,368
|
|
|
8,569
|
|
|||||
Income (Loss) Before Income Taxes, Noncontrolling Interests and Preferred Dividends
|
1,197
|
|
|
9,229
|
|
|
10,384
|
|
|
11,816
|
|
|
32,626
|
|
|||||
Income tax expense
|
71
|
|
|
72
|
|
|
71
|
|
|
140
|
|
|
354
|
|
|||||
Net Income (Loss)
|
1,126
|
|
|
9,157
|
|
|
10,313
|
|
|
11,676
|
|
|
32,272
|
|
|||||
Redeemable Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
81
|
|
|
80
|
|
|
87
|
|
|
54
|
|
|
302
|
|
|||||
Noncontrolling Interests in Income (Loss) of Consolidated Joint Venture
|
184
|
|
|
207
|
|
|
210
|
|
|
212
|
|
|
813
|
|
|||||
Net Income (Loss) Attributable to KKR Real Estate Finance Trust Inc. and Subsidiaries
|
861
|
|
|
8,870
|
|
|
10,016
|
|
|
11,410
|
|
|
31,157
|
|
|||||
Preferred Stock Dividends
|
4
|
|
|
4
|
|
|
4
|
|
|
4
|
|
|
16
|
|
|||||
Net Income (Loss) Attributable to Common Stockholders
|
$
|
857
|
|
|
$
|
8,866
|
|
|
$
|
10,012
|
|
|
$
|
11,406
|
|
|
$
|
31,141
|
|
Net Income (Loss) Per Share of Common Stock
|
$
|
0.06
|
|
|
$
|
0.51
|
|
|
$
|
0.48
|
|
|
$
|
0.47
|
|
|
$
|
1.61
|
|
Weighted Average Number of Shares of Common Stock Outstanding
|
14,911,141
|
|
|
17,248,539
|
|
|
20,810,322
|
|
|
24,158,392
|
|
|
19,299,597
|
|
Description/Location
|
|
Prior Liens(A)
|
|
Face Amount
|
|
Carrying Amount
|
|
Interest Rate(B)
|
|
Payment Terms(C)
|
|
Maturity Date(D)
|
||||
Senior Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Senior Loan 1, New York, NY
|
|
N/A
|
|
$
|
205.5
|
|
|
$
|
204.2
|
|
|
L + 4.8%
|
|
I/O
|
|
8/5/2020
|
Senior Loan 2, San Diego, CA
|
|
N/A
|
|
146.8
|
|
|
145.8
|
|
|
L + 4.2
|
|
I/O
|
|
10/5/2021
|
||
Senior Loan 3, North Bergen, NJ
|
|
N/A
|
|
135.6
|
|
|
134.2
|
|
|
L + 4.3
|
|
I/O
|
|
11/5/2022
|
||
Senior Loan 4, Minneapolis, MN
|
|
N/A
|
|
133.7
|
|
|
132.4
|
|
|
L + 3.8
|
|
I/O
|
|
12/5/2022
|
||
Senior Loan 5, Irvine, CA
|
|
N/A
|
|
131.0
|
|
|
130.8
|
|
|
L + 3.9
|
|
I/O
|
|
5/5/2022
|
||
Senior Loan 6, Brooklyn, NY
|
|
N/A
|
|
121.4
|
|
|
120.6
|
|
|
L + 5.0
|
|
I/O
|
|
10/5/2021
|
||
Senior Loan 7, Portland, OR
|
|
N/A
|
|
119.8
|
|
|
118.8
|
|
|
L + 5.5
|
|
I/O
|
|
11/5/2020
|
||
Senior Loan 8, Brooklyn, NY
|
|
N/A
|
|
100.9
|
|
|
99.8
|
|
|
L + 4.4
|
|
I/O
|
|
4/5/2022
|
||
Senior Loan 9, Honolulu, HI
|
|
N/A
|
|
100.0
|
|
|
99.3
|
|
|
L + 4.0
|
|
36 mo I/O / 360 mo amort
|
|
9/5/2022
|
||
Senior Loan 10, Atlanta, GA
|
|
N/A
|
|
82.0
|
|
|
81.6
|
|
|
L + 1.8
|
|
I/O
|
|
9/5/2022
|
||
Senior Loan 11, Denver, CO
|
|
N/A
|
|
81.0
|
|
|
80.4
|
|
|
L + 4.0
|
|
I/O
|
|
8/5/2022
|
||
Senior Loan 12, Crystal City, VA
|
|
N/A
|
|
80.6
|
|
|
80.1
|
|
|
L + 4.5
|
|
I/O
|
|
10/5/2021
|
||
Senior Loan 13, New York, NY
|
|
N/A
|
|
67.9
|
|
|
67.5
|
|
|
L + 4.4
|
|
I/O
|
|
11/5/2021
|
||
Senior Loan 14, Atlanta, GA
|
|
N/A
|
|
67.5
|
|
|
67.0
|
|
|
L + 4.0
|
|
I/O
|
|
1/5/2021
|
||
Senior Loan 15, Queens, NY
|
|
N/A
|
|
61.3
|
|
|
60.8
|
|
|
L + 3.7
|
|
I/O
|
|
8/5/2022
|
||
Senior Loan 16, Austin, TX
|
|
N/A
|
|
61.2
|
|
|
60.6
|
|
|
L + 4.2
|
|
I/O
|
|
3/5/2022
|
||
Senior Loan 17, Nashville, TN
|
|
N/A
|
|
52.8
|
|
|
52.3
|
|
|
L + 4.3
|
|
36 mo I/O / 360 mo amort
|
|
1/5/2022
|
||
Senior Loan 18, Atlanta, GA
|
|
N/A
|
|
46.0
|
|
|
45.8
|
|
|
L + 4.0
|
|
I/O
|
|
6/2/2022
|
||
Mezzanine Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mezzanine Loan 1, Clearwater, FL
|
|
N/A
|
|
35.0
|
|
|
35.0
|
|
|
L + 9.8%
|
|
I/O
|
|
2/9/2020
|
||
Mezzanine Loan 2, Chicago, IL
|
|
N/A
|
|
16.5
|
|
|
16.4
|
|
|
L + 9.2
|
|
I/O
|
|
6/30/2020
|
||
Mezzanine Loan 3, Denver, CO
|
|
N/A
|
|
15.8
|
|
|
15.6
|
|
|
L + 10.3
|
|
I/O
|
|
3/5/2022
|
||
Mezzanine Loan 4, Atlanta, GA
|
|
N/A
|
|
13.3
|
|
|
13.2
|
|
|
L + 10.7
|
|
I/O
|
|
9/5/2022
|
||
Mezzanine Loan 5, Santa Monica, CA
|
|
N/A
|
|
5.6
|
|
|
5.6
|
|
|
10.5
|
|
I/O
|
|
12/6/2025
|
||
Mezzanine Loan 6, Various
|
|
N/A
|
|
5.5
|
|
|
5.5
|
|
|
11.0
|
|
I/O
|
|
7/6/2025
|
||
Mezzanine Loan 7, Ann Arbor, MI
|
|
N/A
|
|
4.3
|
|
|
4.3
|
|
|
12.0
|
|
I/O
|
|
7/6/2025
|
||
Mezzanine Loan 8, Boca Raton, FL
|
|
N/A
|
|
4.0
|
|
|
4.0
|
|
|
10.0
|
|
I/O
|
|
12/1/2024
|
||
Mezzanine Loan 9, Fort Lauderdale, FL
|
|
N/A
|
|
4.0
|
|
|
4.0
|
|
|
10.0
|
|
I/O
|
|
12/1/2024
|
||
Mezzanine Loan 10, Bryan, TX
|
|
N/A
|
|
2.9
|
|
|
2.9
|
|
|
10.0
|
|
I/O
|
|
3/1/2025
|
(A)
|
Represents third-party priority liens. Third-party portions of pari-passu participations are not considered priority liens. Additionally, excludes the outstanding debt on third-party joint ventures of underlying borrowers.
|
(B)
|
L = one-month LIBOR rate.
|
(C)
|
I/O = interest only until final maturity unless otherwise noted
|
(D)
|
Maturity date assumes all extension options are exercised, if applicable.
|
Name
|
|
Age
|
|
Position(s)
|
Ralph F. Rosenberg
|
|
53
|
|
Chairman of the Board of Directors
|
Todd A. Fisher
|
|
52
|
|
Director
|
Terrance R. Ahern
|
|
62
|
|
Director
|
R. Craig Blanchard
|
|
44
|
|
Director
|
Jonathan A. Langer
|
|
48
|
|
Director
|
Deborah H. McAneny
|
|
58
|
|
Director
|
Christen E.J. Lee
|
|
39
|
|
Co-Chief Executive Officer and Co-President
|
Matthew A. Salem
|
|
43
|
|
Co-Chief Executive Officer and Co-President
|
W. Patrick Mattson
|
|
44
|
|
Chief Operating Officer and Secretary
|
William B. Miller
|
|
37
|
|
Chief Financial Officer and Treasurer
|
•
|
Mr. Rosenberg-our board of directors considered his significant experience and expertise in real estate equity and debt investment. Our board of directors also considered Mr. Rosenberg’s prior board experience.
|
•
|
Mr. Fisher-our board of directors considered his experience as a private equity professional, extensive knowledge of KKR’s global platform through his most recent role as KKR’s Chief Administrative Officer and his committee service, as well as his involvement with KKR from 1993 to 2017. Our board of directors also considered Mr. Fisher’s prior board experience.
|
•
|
Mr. Ahern-our board of directors considered his significant experience and expertise in real estate investments and his involvement in the real estate industry. Our board of directors also considered Mr. Ahern’s public company board experience.
|
•
|
Mr. Blanchard-our board of directors considered his substantial experience with real estate investing and extensive knowledge of the real estate industry.
|
•
|
Mr. Langer-our board of directors considered his experience as a chief executive officer of a public company, extensive real estate and investment expertise and roles at several public companies. Our board of directors also considered Mr. Langer’s significant prior private and public company board experience.
|
•
|
Ms. McAneny-our board of directors considered her many years of real estate and finance experience, as well as her involvement in the real estate industry. Our board of directors also considered Ms. McAneny’s extensive private and public company board and committee experience.
|
Name and Principal Position
|
|
Year
|
|
Salary ($)
|
|
Bonus ($)
|
|
Stock Awards (1) ($)
|
|
Option Awards ($)
|
|
Non-Equity
Incentive Plan
Compensation ($)
|
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
|
All Other
Compensation ($)
|
|
Total
($)
|
||||||||||||||||
Christen E.J. Lee
Co-Chief Executive Officer and Co-President |
|
2017
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
815,955
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
815,955
|
|
Matthew A. Salem
Co-Chief Executive Officer and Co-President |
|
2017
|
|
—
|
|
|
—
|
|
|
630,511
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
630,511
|
|
||||||||
W. Patrick Mattson
Chief Operating Officer and Secretary |
|
2017
|
|
—
|
|
|
—
|
|
|
445,066
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
445,066
|
|
||||||||
William B. Miller(2)
Chief Financial Officer and Treasurer |
|
2017
|
|
167,200
|
|
|
178,695
|
|
|
46,361
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,726
|
|
|
433,982
|
|
||||||||
|
2016
|
|
156,555
|
|
|
144,346
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,562
|
|
|
342,463
|
|
(1)
|
Represents the grant date fair value of the awards computed in accordance with FASB ASC Topic 718, without taking into account estimated forfeitures. The grant date fair value is based upon the last sale price of KREF’s common stock at the date of grant, reduced by the present value of dividends expected prior to RSU vesting.
|
(2)
|
Amounts in the columns entitled “Salary,” “Bonus” and “All Other Compensation” represent the compensation expense, including annual base salary and bonus, that is allocable to us under the management agreement based on the percentage of time he spent managing our affairs in 2017 in his capacity as our Chief Financial Officer. The amount in the column entitled “All Other Compensation” includes our allocable share of the expenses in the amount of $14,766 and $26,960 associated with taxes incurred by Mr. Miller and healthcare benefits, respectively, during fiscal 2017.
|
|
|
Stock Awards
|
||||||||||||||
Name
|
|
Grant Date
|
|
Number of Shares or Units of Stock That Have Not Vested(1)
(#) |
|
Market Value of Shares or Units of Stock That Have Not Vested(2)
($) |
|
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested
(#) |
|
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested
($) |
||||||
Christen E.J. Lee
|
|
12/22/2017
|
|
44,000
|
|
|
$
|
880,440
|
|
|
—
|
|
|
$
|
—
|
|
Matthew A. Salem
|
|
12/22/2017
|
|
34,000
|
|
|
680,340
|
|
|
—
|
|
|
—
|
|
||
W. Patrick Mattson
|
|
12/22/2017
|
|
24,000
|
|
|
480,240
|
|
|
—
|
|
|
—
|
|
||
William B. Miller
|
|
12/22/2017
|
|
2,500
|
|
|
50,025
|
|
|
—
|
|
|
—
|
|
(1)
|
Represents the RSUs that had not vested as of December 31, 2017. These RSUs generally vest in three substantially equal annual installments beginning on April 1 following the grant date. For additional information on vesting upon specified termination events, see “Potential Payments Upon Termination or Change in Control.”
|
(2)
|
Amounts reported are based on the closing price of our common stock on the NYSE as of December 29, 2017 ($20.01), the last trading day of the fiscal year, multiplied by the number of outstanding shares.
|
•
|
a cash retainer of $50,000 paid quarterly in arrears;
|
•
|
an additional cash retainer of $7,500 for those serving on the audit committee ($15,000 in the case of the chairperson);
|
•
|
an additional cash retainer of $5,000 for those serving on the compensation committee ($10,000 in the case of the chairperson);
|
•
|
an additional cash retainer of $5,000 for those serving on the nominating and corporate governance committee ($10,000 in the case of the chairperson); and
|
•
|
an equity award of $50,000 in the form of RSUs, which generally vests in full on the first anniversary of the grant date.
|
Name
|
|
Fees Earned or Paid in Cash
($) |
|
Stock Awards (1) (2)
($) |
|
Total
($) |
||||||
Terrance R. Ahern
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
R. Craig Blanchard
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Todd A. Fisher
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Jonathan A. Langer
|
|
67,500
|
|
|
50,000
|
|
|
117,500
|
|
|||
Deborah H. McAneny
|
|
70,000
|
|
|
50,000
|
|
|
120,000
|
|
|||
Ralph R. Rosenberg
|
|
—
|
|
|
—
|
|
|
—
|
|
(1)
|
Represents the grant date fair value of the awards computed in accordance with FASB ASC Topic 718, without taking into account estimated forfeitures. The grant date fair value is calculated using the closing market price of our common stock on the date of grant.
|
(2)
|
As of December 31, 2017, each of Mr. Langer and Ms. McAneny held 2,439 RSUs.
|
|
Common Stock
Beneficially Owned |
|
Other Voting Equity Beneficially Owned(1)
|
|
Combined Voting Power
|
|||||||||
Name of Beneficial Owner
|
Number
|
|
Percent
|
|
Number
|
|
Percent
|
|
Percent
|
|||||
Greater than 5% owner
|
|
|
|
|
|
|
|
|
|
|||||
KKR Affiliates(1)
|
23,758,616
|
|
|
44.7
|
%
|
|
1
|
|
|
100.0
|
|
|
(2)
|
|
Makena Capital Management, LLC(3)
|
7,500,000
|
|
|
14.1
|
%
|
|
—
|
|
|
—
|
|
|
14.1
|
%
|
Townsend Holdings, LLC(4)
|
5,626,470
|
|
|
10.6
|
%
|
|
—
|
|
|
—
|
|
|
10.6
|
%
|
Nan Shan Life Insurance Co., Ltd.(5)
|
3,500,000
|
|
|
6.6
|
%
|
|
—
|
|
|
—
|
|
|
6.6
|
%
|
Named Executive Officers and Directors
|
|
|
|
|
|
|
|
|
|
|||||
Ralph F. Rosenberg(6)
|
250,578
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
Todd A. Fisher(7)
|
100,232
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
Terrance R. Ahern(8)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
R. Craig Blanchard(9)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Jonathan A. Langer
|
15,000
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
Deborah H. McAneny
|
7,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
*
|
|
Christen E.J. Lee(10)
|
69,075
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
Matthew A. Salem(11)
|
36,390
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
W. Patrick Mattson(12)
|
13,011
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
William B. Miller(13)
|
833
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
All directors, director nominees and executive officers as a group (10 persons)(14)
|
492,619
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
(1)
|
Includes 20,000,000 shares of common stock held by KKR REFT Holdings L.P. and 3,758,616 shares of common stock held by Tactical Value SPN-KREF Holdings L.P., which shares are held primarily for a third party.
|
(2)
|
KKR REFT Asset Holdings owns the one share of our special voting preferred stock. Until such time as (1) KKR and its affiliates cease to own at least 25% of the outstanding shares of our common stock, (2) KKR REFT Asset Holdings elects to convert the share of our special voting preferred stock into one share of our common stock or (3) beneficial and/or record ownership of the share of our special voting preferred stock is transferred to any person other than KKR or its affiliates, the share of our special voting preferred stock gives KKR REFT Asset Holdings the right, solely with respect to the election of members of our board of directors, to vote the number of votes necessary to equal a majority of the votes entitled to be cast in an election of directors.
|
(3)
|
Based on a Schedule 13G filed with the SEC on January 10, 2018, Makena Capital Management, LLC and Makena U.S. Real Estate Master Fund B., L.P. have shared voting and dispositive power over 7,500,000 shares of our common stock. The address of each of these entities is 2755 Sand Hill Road, Suite 200, Menlo Park, CA 94025.
|
(4)
|
Shares of common stock are held by TTG KREF SA HoldCo, LLC (498,643), TREA II AIV ERISA, LP (643,226), TREA II AIV NON-ERISA, LP (1,361,369), Lake Tahoe III, L.P. (2,500,732) and GPF Real Estate Co-Investment L.P. (622,500). Townsend Holdings, LLC exercises full investment discretion and voting control over such shares. The address of each of the entities listed in this footnote is c/o Townsend Holdings, LLC, 1660 West 2nd Street, Suite 450, Cleveland, OH 44113.
|
(5)
|
Based on a Schedule 13G filed with the SEC on January 12, 2018, Nan Shan Life Insurance Co., Ltd. has sole voting and dispositive power over 3,500,000 shares of our common stock. The address of Nan Shan Life Insurance Co., Ltd. is No. 168, Zhuang Jing Road, Xinyi District, Taipei City 11049, Taiwan (Republic of China).
|
(6)
|
Includes 125,287 shares of common stock held by Rosenberg Enterprises, L.P., over which Mr. Rosenberg has investment authority.
|
(7)
|
Includes 50,115 shares of common stock held by the Fisher Family 2002 Trust, of which Mr. Fisher is the investment trustee.
|
(8)
|
Mr. Ahern is an employee of Townsend but disclaims beneficial ownership of the shares beneficially held by Townsend or its affiliates.
|
(9)
|
Mr. Blanchard is an employee of Makena but disclaims beneficial ownership of the shares beneficially held by Makena or its affiliates.
|
(10)
|
Includes: (i) 14,667 shares underlying RSUs that will vest within 60 days of February 23, 2018; (ii) 2,000 shares of common stock held by Mr. Lee’s spouse; and (iii) 2,600 shares of common stock held on behalf of Mr. Lee’s children.
|
(11)
|
Includes 11,333 shares underlying RSUs that will vest within 60 days of February 23, 2018.
|
(12)
|
Includes 8,000 shares underlying RSUs that will vest within 60 days of February 23, 2018.
|
(13)
|
Includes 833 shares underlying RSUs that will vest within 60 days of February 23, 2018.
|
(14)
|
Includes 34,833 shares underlying RSUs that will vest within 60 days of February 23, 2018.
|
|
2017
|
|
2016
|
||||
Audit fees(1)
|
$
|
525
|
|
|
$
|
289
|
|
Audit related fees(2)
|
—
|
|
|
—
|
|
||
Tax fees(3)
|
116
|
|
|
28
|
|
||
All other fees(4)
|
606
|
|
|
143
|
|
||
Total
|
$
|
1,247
|
|
|
$
|
460
|
|
(1)
|
Audit fees include amounts billed to us related to annual financial statement audit work and quarterly financial statement reviews.
|
(2)
|
There were no audit related fees incurred in 2017 or 2016.
|
(3)
|
Tax fees include tax compliance, tax planning, tax advisory, and related tax services.
|
(4)
|
All other fees include Deloitte’s consents, comfort letters, and other services related to SEC and other regulatory filings.
|
Exhibit
Number
|
|
Exhibit Description
|
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
10.5
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
|
|
10.7
|
|
|
|
|
|
|
|
10.8
|
|
|
|
|
|
|
|
10.9
|
|
|
|
|
|
|
|
10.10
|
|
|
|
|
|
|
|
10.11
|
|
|
|
|
|
|
|
10.12
|
|
|
|
|
|
|
|
10.13
|
|
|
|
|
|
|
|
10.14
|
|
|
|
|
|
|
|
10.15
|
|
|
|
|
|
|
|
10.16
|
|
|
|
|
|
|
|
10.17
|
|
|
|
|
|
|
|
10.18
|
|
|
|
|
|
|
|
10.19
|
|
|
|
|
|
|
|
10.20
|
|
|
|
|
|
|
|
10.21
|
|
|
|
|
|
|
|
10.22
|
|
|
|
|
|
|
|
10.23
|
|
|
|
|
|
|
|
10.24
|
|
|
|
|
|
|
|
10.25
|
|
|
|
|
|
|
|
10.26†
|
|
|
|
|
|
|
|
10.27†
|
|
|
|
|
|
|
|
10.28†
|
|
|
|
|
|
|
|
10.29†
|
|
|
|
|
|
|
|
21.1
|
|
|
|
|
|
|
|
23.1
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
31.3
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
32.3
|
|
|
|
|
|
|
|
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.
|
|
|
KKR REAL ESTATE FINANCE TRUST INC.
|
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ Christen E.J. Lee
|
|
|
|
Name: Christen E.J. Lee
|
|
|
|
Title: Co-Chief Executive Officer and Co-President
|
|
|
|
(Co-Principal Executive Officer)
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ Matthew A. Salem
|
|
|
|
Name: Matthew A. Salem
|
|
|
|
Title: Co-Chief Executive Officer and Co-President
|
|
|
|
(Co-Principal Executive Officer)
|
Date:
|
February 28, 2018
|
By:
|
/s/ Christen E.J. Lee
|
|
|
|
Name: Christen E.J. Lee
|
|
|
|
Title: Co-Chief Executive Officer and Co-President
|
|
|
|
(Co-Principal Executive Officer)
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ Matthew A. Salem
|
|
|
|
Name: Matthew A. Salem
|
|
|
|
Title: Co-Chief Executive Officer and Co-President
|
|
|
|
(Co-Principal Executive Officer)
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ William B. Miller
|
|
|
|
Name: William B. Miller
|
|
|
|
Title: Chief Financial Officer and Treasurer
|
|
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ Ralph F. Rosenberg
|
|
|
|
Name: Ralph F. Rosenberg
|
|
|
|
Title: Director
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ Todd A. Fisher
|
|
|
|
Name: Todd A. Fisher
|
|
|
|
Title: Director
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ Terrence R. Ahern
|
|
|
|
Name: Terrence R. Ahern
|
|
|
|
Title: Director
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ Jonathan A. Langer
|
|
|
|
Name: Jonathan A. Langer
|
|
|
|
Title: Director
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ R. Craig Blanchard
|
|
|
|
Name: R. Craig Blanchard
|
|
|
|
Title: Director
|
|
|
|
|
Date:
|
February 28, 2018
|
By:
|
/s/ Deborah H. McAneny
|
|
|
|
Name: Deborah H. McAneny
|
|
|
|
Title: Director
|
|
KKR REAL ESTATE FINANCE HOLDINGS L.P.,
|
|
|
a Delaware limited partnership
|
|
|
|
|
|
By:
|
KKR REAL ESTATE FINANCE TRUST INC.,
|
|
|
its general partner
|
|
|
|
|
By:
|
/s/ Patrick Mattson
|
|
|
Name: Patrick Mattson
|
|
|
Title: Authorized Signatory
|
Participant:
|
[●]
|
Date of Grant:
|
[●]
|
Number of RSUs:
Vesting Commencement Date:
|
[●]
[●]
|
Vesting Schedule:
|
Provided the Participant has not previously undergone a Termination, [●] of the RSUs granted hereunder shall vest on each of the first [●] anniversaries of the Vesting Commencement Date (each, a “Vesting Date”), and such RSUs shall be settled in accordance with the provisions of the Restricted Stock Unit Agreement attached. Notwithstanding the foregoing, if the Participant undergoes a Termination prior to an applicable Vesting Date due to the Participant’s death or Disability, then the RSUs that have not vested prior to such Vesting Date shall be immediately fully vested, but shall be settled on the earlier of (i) each subsequent Vesting Date and (ii) a Change in Control that also satisfies the definition of a change in the ownership or effective control of a corporation, or a change in the ownership of a substantial portion of the assets of a corporation pursuant to Section 409A of the Code.
|
Minimum Retained Ownership Percentage:
|
[●]%
|
KKR REAL ESTATE FINANCE TRUST INC.
|
|
PARTICIPANT
|
By:
Title: |
|
Name:
|
Subsidiary
|
|
Jurisdiction of Organization
|
KKR Real Estate Finance Holdings L.P.
|
|
Delaware
|
KREF Capital LLC
|
|
Delaware
|
KREF Capital TRS LLC
|
|
Delaware
|
KREF Holdings I LLC
|
|
Delaware
|
KREF Holdings II LLC
|
|
Delaware
|
KREF Holdings III LLC
|
|
Delaware
|
KREF Holdings IV LLC
|
|
Delaware
|
KREF Holdings V LLC
|
|
Delaware
|
KREF Holdings X LLC
|
|
Delaware
|
KREF Lending I LLC
|
|
Delaware
|
KREF Lending II LLC
|
|
Delaware
|
KREF Lending III LLC
|
|
Delaware
|
KREF Lending III TRS LLC
|
|
Delaware
|
KREF Lending IV LLC
|
|
Delaware
|
KREF Lending V LLC
|
|
Delaware
|
KREF Management Unit Holdings LLC
|
|
Delaware
|
KREF Mezz Holdings LLC
|
|
Delaware
|
KREF RECOP Holdings LLC
|
|
Delaware
|
KREF Securities Holdings, LLC
|
|
Delaware
|
KREF Securities Holdings II, LLC
|
|
Delaware
|
KREFT 625NMA, LLC
|
|
Delaware
|
KREFT REOC, LLC
|
|
Delaware
|
REFH 909 Half Street Investors LLC
|
|
Delaware
|
REFH 909 Half Street Investors TRS LLC
|
|
Delaware
|
REFH Holdings LLC
|
|
Delaware
|
REFH SR Mezz LLC
|
|
Delaware
|
1.
|
I have reviewed this Annual Report on Form 10-K for the fiscal year ended December 31, 2017 of KKR Real Estate Finance Trust Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
[Intentionally omitted];
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
By:
|
/s/ Christen E.J. Lee
|
|
Christen E.J. Lee
|
|
Co-President and Co-Chief Executive Officer
|
|
(Co-Principal Executive Officer)
|
|
February 28, 2018
|
1.
|
I have reviewed this Annual Report on Form 10-K for the fiscal year ended December 31, 2017 of KKR Real Estate Finance Trust Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
[Intentionally omitted];
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
By:
|
/s/ Matthew A. Salem
|
|
Matthew A. Salem
|
|
Co-President and Co-Chief Executive Officer
|
|
(Co-Principal Executive Officer)
|
|
February 28, 2018
|
1.
|
I have reviewed this Annual Report on Form 10-K for the fiscal year ended December 31, 2017 of KKR Real Estate Finance Trust Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
[Intentionally omitted];
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
By:
|
/s/ William B. Miller
|
|
William B. Miller
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
February 28, 2018
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
By:
|
/s/ Christen E.J. Lee
|
|
Christen E.J. Lee
|
|
Co-President and Co-Chief Executive Officer
|
|
(Co-Principal Executive Officer)
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
By:
|
/s/ Matthew A. Salem
|
|
Matthew A. Salem
|
|
Co-President and Co-Chief Executive Officer
|
|
(Co-Principal Executive Officer)
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
By:
|
/s/ William B. Miller
|
|
William B. Miller
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|