UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2014
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number 001-34436
Starwood Property Trust, Inc.
(Exact name of registrant as specified in its charter)
Maryland |
|
27-0247747 |
(State or Other Jurisdiction of |
|
(I.R.S. Employer |
|
|
|
591 West Putnam Avenue |
|
|
Greenwich, Connecticut |
|
06830 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrants telephone number, including area code:
(203) 422-8100
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
The number of shares of the issuers common stock, $0.01 par value, outstanding as of August 1, 2014 was 222,602,294.
Special Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains certain forward-looking statements, including without limitation, statements concerning our operations, economic performance and financial condition. These forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are developed by combining currently available information with our beliefs and assumptions and are generally identified by the words believe, expect, anticipate and other similar expressions. Forward-looking statements do not guarantee future performance, which may be materially different from that expressed in, or implied by, any such statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates.
These forward-looking statements are based largely on our current beliefs, assumptions and expectations of our future performance taking into account all information currently available to us. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us or within our control, and which could materially affect actual results, performance or achievements. Factors that may cause actual results to vary from our forward-looking statements include, but are not limited to:
· factors described in our Annual Report on Form 10-K for the year ended December 31, 2013, this Quarterly Report on Form 10-Q and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2014, including those set forth under the captions Risk Factors and Business;
· defaults by borrowers in paying debt service on outstanding indebtedness;
· impairment in the value of real estate property securing our loans;
· availability of mortgage origination and acquisition opportunities acceptable to us;
· our ability to fully integrate LNR Property LLC, a Delaware limited liability company (LNR), which was acquired on April 19, 2013, into our business and achieve the benefits that we anticipate from this acquisition;
· potential mismatches in the timing of asset repayments and the maturity of the associated financing agreements;
· national and local economic and business conditions;
· general and local commercial and residential real estate property conditions;
· changes in federal government policies;
· changes in federal, state and local governmental laws and regulations;
· increased competition from entities engaged in mortgage lending and securities investing activities;
· changes in interest rates; and
· the availability of and costs associated with sources of liquidity.
In light of these risks and uncertainties, there can be no assurances that the results referred to in the forward-looking statements contained in this Quarterly Report on Form 10-Q will in fact occur. Except to the extent required by applicable law or regulation, we undertake no obligation to, and expressly disclaim any such obligation to, update or revise any forward-looking statements to reflect changed assumptions, the occurrence of anticipated or unanticipated events, changes to future results over time or otherwise.
|
|
Page |
| ||
4 | ||
|
4 | |
|
5 | |
|
6 | |
|
7 | |
|
8 | |
|
10 | |
|
10 | |
|
11 | |
|
14 | |
|
16 | |
|
18 | |
|
22 | |
|
23 | |
|
24 | |
|
25 | |
|
26 | |
|
27 | |
|
29 | |
|
29 | |
|
30 | |
|
31 | |
|
32 | |
|
34 | |
|
35 | |
|
40 | |
|
41 | |
|
42 | |
|
48 | |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
49 | |
68 | ||
70 | ||
| ||
71 | ||
71 | ||
71 | ||
71 | ||
71 | ||
71 | ||
73 |
PART I - FINANCIAL INFORMATION
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited, amounts in thousands, except share data)
|
|
As of |
|
As of |
| ||
Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
518,627 |
|
$ |
317,627 |
|
Restricted cash |
|
44,561 |
|
69,052 |
| ||
Loans held-for-investment, net |
|
4,885,854 |
|
4,363,718 |
| ||
Loans held-for-sale, at fair value |
|
154,412 |
|
206,672 |
| ||
Loans transferred as secured borrowings |
|
142,867 |
|
180,414 |
| ||
Investment securities ($532,328 and $566,789 held at fair value) |
|
902,424 |
|
935,107 |
| ||
Intangible assetsservicing rights ($138,318 and $150,149 held at fair value) |
|
156,846 |
|
177,173 |
| ||
Residential real estate, net |
|
|
|
749,214 |
| ||
Non-performing residential loans |
|
|
|
215,371 |
| ||
Investment in unconsolidated entities |
|
118,621 |
|
122,954 |
| ||
Goodwill |
|
140,437 |
|
140,437 |
| ||
Derivative assets |
|
4,681 |
|
7,769 |
| ||
Accrued interest receivable |
|
37,483 |
|
37,630 |
| ||
Other assets |
|
165,532 |
|
95,813 |
| ||
Variable interest entity (VIE) assets, at fair value |
|
114,091,158 |
|
103,151,624 |
| ||
Total Assets |
|
$ |
121,363,503 |
|
$ |
110,770,575 |
|
Liabilities and Equity |
|
|
|
|
| ||
Liabilities: |
|
|
|
|
| ||
Accounts payable, accrued expenses and other liabilities |
|
$ |
140,809 |
|
$ |
225,374 |
|
Related-party payable |
|
24,475 |
|
17,793 |
| ||
Dividends payable |
|
108,012 |
|
90,171 |
| ||
Derivative liabilities |
|
26,294 |
|
24,192 |
| ||
Secured financing agreements, net |
|
2,561,267 |
|
2,257,560 |
| ||
Convertible senior notes, net |
|
1,003,847 |
|
997,851 |
| ||
Secured borrowings on transferred loans |
|
142,815 |
|
181,238 |
| ||
VIE liabilities, at fair value |
|
113,541,151 |
|
102,649,263 |
| ||
Total Liabilities |
|
117,548,670 |
|
106,443,442 |
| ||
Commitments and contingencies (Note 20) |
|
|
|
|
| ||
Equity: |
|
|
|
|
| ||
Starwood Property Trust, Inc. Stockholders Equity: |
|
|
|
|
| ||
Preferred stock, $0.01 per share, 100,000,000 shares authorized, no shares issued and outstanding |
|
|
|
|
| ||
Common stock, $0.01 per share, 500,000,000 shares authorized, 223,224,144 issued and 222,598,294 outstanding as of June 30, 2014 and 196,139,045 issued and 195,513,195 outstanding as of December 31, 2013 |
|
2,232 |
|
1,961 |
| ||
Additional paid-in capital |
|
3,784,575 |
|
4,300,479 |
| ||
Treasury stock (625,850 shares) |
|
(10,642 |
) |
(10,642 |
) | ||
Accumulated other comprehensive income |
|
74,962 |
|
75,449 |
| ||
Accumulated deficit |
|
(49,686 |
) |
(84,719 |
) | ||
Total Starwood Property Trust, Inc. Stockholders Equity |
|
3,801,441 |
|
4,282,528 |
| ||
Non-controlling interests in consolidated subsidiaries |
|
13,392 |
|
44,605 |
| ||
Total Equity |
|
3,814,833 |
|
4,327,133 |
| ||
Total Liabilities and Equity |
|
$ |
121,363,503 |
|
$ |
110,770,575 |
|
See notes to condensed consolidated financial statements.
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited, amounts in thousands, except per share data)
|
|
For the Three Months Ended |
|
For the Six Months Ended |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Interest income from loans |
|
$ |
105,455 |
|
$ |
74,936 |
|
$ |
210,365 |
|
$ |
142,626 |
|
Interest income from investment securities |
|
27,620 |
|
18,577 |
|
57,074 |
|
34,817 |
| ||||
Servicing fees |
|
32,681 |
|
39,135 |
|
66,892 |
|
39,135 |
| ||||
Other revenues |
|
4,994 |
|
1,795 |
|
8,398 |
|
1,874 |
| ||||
Total revenues |
|
170,750 |
|
134,443 |
|
342,729 |
|
218,452 |
| ||||
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Management fees |
|
25,085 |
|
16,146 |
|
52,906 |
|
31,215 |
| ||||
Interest expense |
|
37,695 |
|
22,648 |
|
75,526 |
|
40,074 |
| ||||
General and administrative |
|
43,094 |
|
44,335 |
|
89,195 |
|
48,373 |
| ||||
Business combination costs |
|
|
|
13,420 |
|
|
|
17,616 |
| ||||
Acquisition and investment pursuit costs |
|
771 |
|
916 |
|
1,165 |
|
997 |
| ||||
Depreciation and amortization |
|
5,154 |
|
2,228 |
|
9,790 |
|
2,228 |
| ||||
Loan loss allowance, net |
|
(139 |
) |
725 |
|
358 |
|
755 |
| ||||
Other expense |
|
6,026 |
|
196 |
|
7,715 |
|
229 |
| ||||
Total costs and expenses |
|
117,686 |
|
100,614 |
|
236,655 |
|
141,487 |
| ||||
Income before other income, income taxes and non-controlling interests |
|
53,064 |
|
33,829 |
|
106,074 |
|
76,965 |
| ||||
Other income: |
|
|
|
|
|
|
|
|
| ||||
Income of consolidated VIEs, net |
|
47,028 |
|
31,949 |
|
103,032 |
|
31,949 |
| ||||
Change in fair value of servicing rights |
|
(5,523 |
) |
2,898 |
|
(10,774 |
) |
2,898 |
| ||||
Change in fair value of investment securities, net |
|
4,959 |
|
(1,392 |
) |
13,320 |
|
(987 |
) | ||||
Change in fair value of mortgage loans held-for-sale, net |
|
11,608 |
|
458 |
|
32,501 |
|
458 |
| ||||
Earnings from unconsolidated entities |
|
9,563 |
|
3,770 |
|
9,627 |
|
4,511 |
| ||||
Gain (loss) on sale of investments, net |
|
10,078 |
|
(18 |
) |
11,633 |
|
13,506 |
| ||||
(Loss) gain on derivative financial instruments, net |
|
(9,790 |
) |
6,158 |
|
(17,656 |
) |
22,386 |
| ||||
Foreign currency gain (loss), net |
|
3,777 |
|
1,580 |
|
5,254 |
|
(6,085 |
) | ||||
Total other-than-temporary impairment (OTTI) |
|
(800 |
) |
(846 |
) |
(1,992 |
) |
(1,373 |
) | ||||
Noncredit portion of OTTI recognized in other comprehensive income |
|
3 |
|
487 |
|
982 |
|
972 |
| ||||
Net impairment losses recognized in earnings |
|
(797 |
) |
(359 |
) |
(1,010 |
) |
(401 |
) | ||||
Other income, net |
|
692 |
|
39 |
|
710 |
|
39 |
| ||||
Total other income |
|
71,595 |
|
45,083 |
|
146,637 |
|
68,274 |
| ||||
Income from continuing operations before income taxes |
|
124,659 |
|
78,912 |
|
252,711 |
|
145,239 |
| ||||
Income tax provision |
|
(4,277 |
) |
(11,343 |
) |
(9,897 |
) |
(11,958 |
) | ||||
Income from continuing operations |
|
120,382 |
|
67,569 |
|
242,814 |
|
133,281 |
| ||||
Loss from discontinued operations, net of tax (Note 3) |
|
|
|
(6,058 |
) |
(1,551 |
) |
(8,346 |
) | ||||
Net income |
|
120,382 |
|
61,511 |
|
241,263 |
|
124,935 |
| ||||
Net income attributable to non-controlling interests |
|
(2,514 |
) |
(1,057 |
) |
(2,794 |
) |
(2,238 |
) | ||||
Net income attributable to Starwood Property Trust, Inc. |
|
$ |
117,868 |
|
$ |
60,454 |
|
$ |
238,469 |
|
$ |
122,697 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share data attributable to Starwood Property Trust, Inc.: |
|
|
|
|
|
|
|
|
| ||||
Basic: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.53 |
|
$ |
0.41 |
|
$ |
1.14 |
|
$ |
0.87 |
|
Loss from discontinued operations |
|
|
|
(0.04 |
) |
(0.01 |
) |
(0.05 |
) | ||||
Net income |
|
$ |
0.53 |
|
$ |
0.37 |
|
$ |
1.13 |
|
$ |
0.82 |
|
Diluted: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.52 |
|
$ |
0.41 |
|
$ |
1.12 |
|
$ |
0.87 |
|
Loss from discontinued operations |
|
|
|
(0.04 |
) |
(0.01 |
) |
(0.05 |
) | ||||
Net income. |
|
$ |
0.52 |
|
$ |
0.37 |
|
$ |
1.11 |
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
| ||||
Dividends declared per common share |
|
$ |
0.48 |
|
$ |
0.46 |
|
$ |
0.96 |
|
$ |
0.90 |
|
See notes to condensed consolidated financial statements.
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income
(Unaudited, amounts in thousands)
|
|
For the Three Months Ended |
|
For the Six Months Ended |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Net income |
|
$ |
120,382 |
|
$ |
61,511 |
|
$ |
241,263 |
|
$ |
124,935 |
|
Other comprehensive loss (net change by component): |
|
|
|
|
|
|
|
|
| ||||
Cash flow hedges |
|
(93 |
) |
1,501 |
|
29 |
|
1,780 |
| ||||
Available-for-sale securities |
|
(9,618 |
) |
(11,778 |
) |
(6,120 |
) |
(14,127 |
) | ||||
Foreign currency remeasurement |
|
4,558 |
|
18 |
|
5,604 |
|
(7,043 |
) | ||||
Other comprehensive loss |
|
(5,153 |
) |
(10,259 |
) |
(487 |
) |
(19,390 |
) | ||||
Comprehensive income |
|
115,229 |
|
51,252 |
|
240,776 |
|
105,545 |
| ||||
Less: Comprehensive income attributable to non-controlling interests |
|
(2,514 |
) |
(1,057 |
) |
(2,794 |
) |
(2,238 |
) | ||||
Comprehensive income attributable to Starwood Property Trust, Inc. |
|
$ |
112,715 |
|
$ |
50,195 |
|
$ |
237,982 |
|
$ |
103,307 |
|
See notes to condensed consolidated financial statements.
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Equity
(Unaudited, amounts in thousands, except share data)
|
|
Common stock |
|
Additional |
|
|
|
|
|
|
|
Accumulated |
|
Total |
|
Non- |
|
|
| ||||||||||
|
|
|
|
Par |
|
Paid-In |
|
Treasury Stock |
|
Accumulated |
|
Income |
|
Stockholders |
|
Controlling |
|
Total |
| ||||||||||
|
|
Shares |
|
Value |
|
Capital |
|
Shares |
|
Amount |
|
Deficit |
|
(Loss) |
|
Equity |
|
Interests |
|
Equity |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance, January 1, 2014 |
|
196,139,045 |
|
$ |
1,961 |
|
$ |
4,300,479 |
|
625,850 |
|
$ |
(10,642 |
) |
$ |
(84,719 |
) |
$ |
75,449 |
|
$ |
4,282,528 |
|
$ |
44,605 |
|
$ |
4,327,133 |
|
Proceeds from public offering of common stock |
|
25,300,000 |
|
253 |
|
564,442 |
|
|
|
|
|
|
|
|
|
564,695 |
|
|
|
564,695 |
| ||||||||
Proceeds from ATM Agreement |
|
759,000 |
|
8 |
|
18,338 |
|
|
|
|
|
|
|
|
|
18,346 |
|
|
|
18,346 |
| ||||||||
Proceeds from DRIP Plan |
|
481 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
12 |
|
|
|
12 |
| ||||||||
Equity offering costs |
|
|
|
|
|
(1,636 |
) |
|
|
|
|
|
|
|
|
(1,636 |
) |
|
|
(1,636 |
) | ||||||||
Stock-based compensation |
|
735,014 |
|
7 |
|
14,724 |
|
|
|
|
|
|
|
|
|
14,731 |
|
|
|
14,731 |
| ||||||||
Manager incentive fee paid in stock |
|
290,604 |
|
3 |
|
6,959 |
|
|
|
|
|
|
|
|
|
6,962 |
|
|
|
6,962 |
| ||||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
238,469 |
|
|
|
238,469 |
|
2,794 |
|
241,263 |
| ||||||||
Dividends declared, $0.48 per share |
|
|
|
|
|
|
|
|
|
|
|
(203,436 |
) |
|
|
(203,436 |
) |
|
|
(203,436 |
) | ||||||||
Spin-off of SWAY |
|
|
|
|
|
(1,118,743 |
) |
|
|
|
|
|
|
|
|
(1,118,743 |
) |
(1,594 |
) |
(1,120,337 |
) | ||||||||
Other comprehensive income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
(487 |
) |
(487 |
) |
|
|
(487 |
) | ||||||||
VIE non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
996 |
|
996 |
| ||||||||
Distribution to non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(33,409 |
) |
(33,409 |
) | ||||||||
Balance, June 30, 2014 |
|
223,224,144 |
|
$ |
2,232 |
|
$ |
3,784,575 |
|
625,850 |
|
$ |
(10,642 |
) |
$ |
(49,686 |
) |
$ |
74,962 |
|
$ |
3,801,441 |
|
$ |
13,392 |
|
$ |
3,814,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance, January 1, 2013 |
|
136,125,356 |
|
$ |
1,361 |
|
$ |
2,721,353 |
|
625,850 |
|
$ |
(10,642 |
) |
$ |
(72,401 |
) |
$ |
79,675 |
|
$ |
2,719,346 |
|
$ |
77,859 |
|
$ |
2,797,205 |
|
Proceeds from public offering of common stock |
|
30,475,000 |
|
305 |
|
822,063 |
|
|
|
|
|
|
|
|
|
822,368 |
|
|
|
822,368 |
| ||||||||
Equity offering costs |
|
|
|
|
|
(617 |
) |
|
|
|
|
|
|
|
|
(617 |
) |
|
|
(617 |
) | ||||||||
Convertible senior notes |
|
|
|
|
|
28,107 |
|
|
|
|
|
|
|
|
|
28,107 |
|
|
|
28,107 |
| ||||||||
Stock-based compensation |
|
350,002 |
|
4 |
|
8,825 |
|
|
|
|
|
|
|
|
|
8,829 |
|
|
|
8,829 |
| ||||||||
Manager incentive fee paid in stock |
|
13,188 |
|
|
|
365 |
|
|
|
|
|
|
|
|
|
365 |
|
|
|
365 |
| ||||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
122,697 |
|
|
|
122,697 |
|
2,238 |
|
124,935 |
| ||||||||
Dividends declared, $0.90 per share |
|
|
|
|
|
|
|
|
|
|
|
(137,046 |
) |
|
|
(137,046 |
) |
|
|
(137,046 |
) | ||||||||
Other comprehensive loss, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,390 |
) |
(19,390 |
) |
|
|
(19,390 |
) | ||||||||
Non-controlling interest assumed through LNR acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,277 |
|
8,277 |
| ||||||||
Contributions from non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,007 |
|
1,007 |
| ||||||||
Distribution to non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(47,534 |
) |
(47,534 |
) | ||||||||
Balance, June 30, 2013 |
|
166,963,546 |
|
$ |
1,670 |
|
$ |
3,580,096 |
|
625,850 |
|
$ |
(10,642 |
) |
$ |
(86,750 |
) |
$ |
60,285 |
|
$ |
3,544,659 |
|
$ |
41,847 |
|
$ |
3,586,506 |
|
See notes to condensed consolidated financial statements.
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited, amounts in thousands)
|
|
For the Six Months Ended |
| ||||
|
|
2014 |
|
2013 |
| ||
Cash Flows from Operating Activities: |
|
|
|
|
| ||
Net income |
|
$ |
241,263 |
|
$ |
124,935 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Amortization of deferred financing costs |
|
5,543 |
|
4,986 |
| ||
Amortization of convertible debt discount and deferred fees |
|
6,209 |
|
2,652 |
| ||
Accretion of net discount on investment securities |
|
(11,680 |
) |
(16,568 |
) | ||
Accretion of net deferred loan fees and discounts |
|
(10,147 |
) |
(14,243 |
) | ||
Amortization of premium from secured borrowings on transferred loans |
|
(824 |
) |
(731 |
) | ||
Share-based compensation |
|
14,731 |
|
8,829 |
| ||
Share-based component of incentive fees |
|
6,962 |
|
365 |
| ||
Change in fair value of fair value option investment securities |
|
(13,320 |
) |
988 |
| ||
Change in fair value of consolidated VIEs |
|
(25,610 |
) |
(11,132 |
) | ||
Change in fair value of servicing rights |
|
10,774 |
|
(2,898 |
) | ||
Change in fair value of loans held-for-sale |
|
(32,501 |
) |
(458 |
) | ||
Change in fair value of derivatives |
|
16,494 |
|
(23,760 |
) | ||
Foreign currency (gain) loss, net |
|
(5,464 |
) |
5,867 |
| ||
Gain on non-performing loans and sale of investments |
|
(12,575 |
) |
(15,666 |
) | ||
Other-than-temporary impairment |
|
1,010 |
|
859 |
| ||
Loan loss allowance, net |
|
358 |
|
755 |
| ||
Depreciation and amortization |
|
10,550 |
|
3,366 |
| ||
Earnings from unconsolidated entities |
|
(9,627 |
) |
(1,919 |
) | ||
Distributions of earnings from unconsolidated entities |
|
6,016 |
|
787 |
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Related-party payable, net |
|
6,682 |
|
22,093 |
| ||
Accrued interest receivable, less purchased interest |
|
(18,840 |
) |
(4,985 |
) | ||
Other assets |
|
(10,535 |
) |
(4,969 |
) | ||
Accounts payable, accrued expenses and other liabilities |
|
(29,787 |
) |
30,393 |
| ||
Originations of loans held-for-sale, net of principal collections |
|
(582,033 |
) |
(390,669 |
) | ||
Proceeds from sale of loans held-for-sale |
|
666,793 |
|
476,453 |
| ||
Net cash provided by operating activities |
|
230,442 |
|
195,330 |
| ||
Cash Flows from Investing Activities: |
|
|
|
|
| ||
Spin-off of Starwood Waypoint Residential Trust |
|
(111,960 |
) |
|
| ||
Purchase of LNR, net of cash acquired |
|
|
|
(586,383 |
) | ||
Purchase of investment securities |
|
(53,453 |
) |
(59,476 |
) | ||
Proceeds from sales of investment securities |
|
50,219 |
|
235,904 |
| ||
Proceeds from principal collections on investment securities |
|
19,114 |
|
40,124 |
| ||
Origination and purchase of loans held-for-investment |
|
(1,277,636 |
) |
(651,897 |
) | ||
Proceeds from principal collections on loans |
|
587,018 |
|
140,478 |
| ||
Proceeds from loans sold |
|
202,514 |
|
97,490 |
| ||
Acquisition and improvement of single family homes |
|
(61,901 |
) |
(262,315 |
) | ||
Proceeds from sale of single family homes |
|
1,784 |
|
4,095 |
| ||
Purchase of other assets |
|
(15,502 |
) |
(136 |
) | ||
Purchase of non-performing loans |
|
|
|
(132,957 |
) | ||
Proceeds from sale of non-performing loans |
|
1,153 |
|
10,742 |
| ||
Investment in unconsolidated entities |
|
(21,973 |
) |
(5,000 |
) | ||
Distribution of capital from unconsolidated entities |
|
30,544 |
|
1,569 |
| ||
Payments for purchase or termination of derivatives |
|
(14,253 |
) |
(39 |
) | ||
Proceeds from termination of derivatives |
|
2,092 |
|
3,544 |
| ||
Return of investment basis in purchased derivative asset |
|
798 |
|
1,028 |
| ||
Increase in restricted cash, net |
|
(5,941 |
) |
(41,797 |
) | ||
Net cash used in investing activities |
|
(667,383 |
) |
(1,205,026 |
) | ||
See notes to condensed consolidated financial statements.
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Continued)
(Unaudited, amounts in thousands)
|
|
For the Six Months Ended |
| ||||
|
|
2014 |
|
2013 |
| ||
Cash Flows from Financing Activities: |
|
|
|
|
| ||
Borrowings under financing agreements |
|
$ |
1,807,229 |
|
$ |
1,614,133 |
|
Proceeds from issuance of convertible senior notes |
|
|
|
587,700 |
| ||
Principal repayments on borrowings |
|
(1,510,052 |
) |
(1,650,974 |
) | ||
Payment of deferred financing costs |
|
(7,881 |
) |
(8,529 |
) | ||
Proceeds from secured borrowings |
|
|
|
95,000 |
| ||
Proceeds from common stock issuances |
|
583,053 |
|
822,368 |
| ||
Payment of equity offering costs |
|
(1,636 |
) |
(617 |
) | ||
Payment of dividends |
|
(185,594 |
) |
(133,944 |
) | ||
Contributions from non-controlling interests |
|
|
|
1,007 |
| ||
Distributions to non-controlling interests |
|
(33,409 |
) |
(47,534 |
) | ||
Issuance of debt of consolidated VIEs |
|
71,756 |
|
|
| ||
Repayment of debt of consolidated VIEs |
|
(99,763 |
) |
(81,870 |
) | ||
Distributions of cash from consolidated VIEs |
|
13,413 |
|
2,124 |
| ||
Net cash provided by financing activities |
|
637,116 |
|
1,198,864 |
| ||
Net increase in cash and cash equivalents |
|
200,175 |
|
189,168 |
| ||
Cash and cash equivalents, beginning of period |
|
317,627 |
|
177,671 |
| ||
Effect of exchange rate changes on cash |
|
825 |
|
(52 |
) | ||
Cash and cash equivalents, end of period |
|
$ |
518,627 |
|
$ |
366,787 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
| ||
Cash paid for interest |
|
$ |
65,229 |
|
$ |
22,580 |
|
Income taxes paid |
|
14,792 |
|
2,214 |
| ||
Supplemental disclosure of non-cash investing and financing activities: |
|
|
|
|
| ||
Net assets distributed in spin-off of Starwood Waypoint Residential Trust |
|
$ |
1,008,377 |
|
$ |
|
|
Dividends declared, but not yet paid |
|
108,012 |
|
76,900 |
| ||
Consolidation of VIEs (VIE asset/liability additions) |
|
23,991,532 |
|
10,674,125 |
| ||
Deconsolidation of VIEs (VIE asset/liability reductions) |
|
6,038,375 |
|
584,460 |
| ||
Fair value of assets acquired |
|
|
|
1,152,360 |
| ||
Fair value of liabilities assumed |
|
|
|
562,279 |
| ||
Unsettled trades and loans receivable |
|
52,815 |
|
|
|
See notes to condensed consolidated financial statements.
Starwood Property Trust, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
As of June 30, 2014
(Unaudited)
Starwood Property Trust, Inc. (STWD together with its subsidiaries, we or the Company) is a Maryland corporation that commenced operations in August 2009, upon the completion of our initial public offering (IPO). We are focused primarily on originating, acquiring, financing and managing commercial mortgage loans and other commercial real estate debt investments, commercial mortgage-backed securities (CMBS), and other commercial real estate-related debt investments in both the U.S. and Europe. We refer to the following as our target assets:
· commercial real estate mortgage loans, including preferred equity interests;
· CMBS; and
· other commercial real estate-related debt investments.
We may also invest in residential mortgage-backed securities (RMBS), certain residential mortgage loans, distressed or non-performing commercial loans, commercial properties subject to net leases and commercial real estate owned. As market conditions change over time, we may adjust our strategy to take advantage of changes in interest rates and credit spreads as well as economic and credit conditions.
We have two reportable business segments as of June 30, 2014:
· Real estate investment lending (the Lending Segment)includes all business activities of the Company, excluding the LNR business, which generally represents investments in real estate-related loans and securities that are held-for-investment.
· LNRincludes all business activities of the acquired LNR Property LLC (LNR) business excluding the consolidation of securitization VIEs.
On April 19, 2013, we acquired the equity of LNR and certain of its subsidiaries for an initial agreed upon purchase price of approximately $859 million, which was reduced for transaction expenses and distributions occurring after September 30, 2012, resulting in cash consideration of approximately $730 million. Immediately prior to the acquisition, an affiliate of the Company acquired the remaining equity comprising LNRs commercial property division for a purchase price of $194 million. The portion of the LNR business acquired by us includes the following: (i) servicing businesses in both the U.S. and Europe that manage and work out problem assets, (ii) a finance business that is focused on selectively acquiring and managing real estate finance investments, including unrated, investment grade and non-investment grade rated CMBS, including subordinated interests of securitization and resecuritization transactions, and high yielding real estate loans; and (iii) a mortgage loan business which originates conduit loans for the primary purpose of selling these loans into securitization transactions.
On January 31, 2014, we completed the spin-off of our former single family residential (SFR) segment to our stockholders. The newly-formed real estate investment trust, Starwood Waypoint Residential Trust (SWAY), is listed on the New York Stock Exchange (NYSE) and trades under the ticker symbol SWAY. Our stockholders received one common share of SWAY for every five shares of our common stock held at the close of business on January 24, 2014. As part of the spin-off, we contributed $100 million to the unlevered balance sheet of SWAY to fund its growth and operations. As of January 31, 2014, SWAY held net assets of $1.1 billion. The net assets of SWAY consisted of approximately 7,200 units of single-family homes and residential non-performing mortgage loans as of January 31, 2014. In connection with the spin-off, 40.1 million shares of SWAY were issued. Refer to Note 3 herein for additional information regarding SFR segment financial information, which has been presented within discontinued operations in the condensed consolidated statements of operations included herein.
We are organized and conduct our operations to qualify as a real estate investment trust (REIT) under the Internal Revenue Code of 1986, as amended (the Code). As such, we will generally not be subject to U.S. federal corporate income tax on that portion
of our net income that is distributed to stockholders if we distribute at least 90% of our taxable income to our stockholders by prescribed dates and comply with various other requirements.
In connection with the LNR acquisition, we established additional taxable REIT subsidiaries (TRSs). TRSs permit us to participate in certain activities from which REITs are generally precluded, as long as these activities meet specific criteria, are conducted within the parameters of certain limitations established by the Code, and are conducted in entities which elect to be treated as taxable subsidiaries under the Code. To the extent these criteria are met, we will continue to maintain our qualification as a REIT.
These TRSs engage in various real estate related operations, including special servicing of commercial real estate, originating and securitizing commercial mortgage loans, and investing in entities which engage in real estate related operations. As of June 30, 2014, $854.5 million of the LNR assets were owned by TRS entities. Our TRSs are not consolidated for federal income tax purposes, but are instead taxed as corporations. For financial reporting purposes, a provision for current and deferred taxes is established for the portion of earnings recognized by us with respect to our interest in TRSs.
We are organized as a holding company and conduct our business primarily through our various wholly-owned subsidiaries. We are externally managed and advised by SPT Management, LLC (our Manager) pursuant to the terms of a management agreement. Our Manager is controlled by Barry Sternlicht, our Chairman and Chief Executive Officer. Our Manager is an affiliate of Starwood Capital Group, a privately-held private equity firm founded and controlled by Mr. Sternlicht.
2. Summary of Significant Accounting Policies
Balance Sheet Presentation of LNR Variable Interest Entities
The acquisition of LNR substantially changed the presentation of our financial statements in accordance with accounting principles generally accepted in the United States of America (GAAP). As noted above, LNR operates a finance business that acquires unrated, investment grade and non-investment grade rated CMBS. These securities represent interests in securitization structures (commonly referred to as special purpose entities, or SPEs). These SPEs are structured as pass through entities that receive principal and interest on the underlying collateral and distribute those payments to the certificate holders. Under GAAP, SPEs typically qualify as variable interest entities (VIEs). These are entities that, by design, either (1) lack sufficient equity to permit the entity to finance its activities without additional subordinated financial support from other parties, or (2) have equity investors that do not have the ability to make significant decisions relating to the entitys operations through voting rights, or do not have the obligation to absorb the expected losses, or do not have the right to receive the residual returns of the entity.
Because LNR often serves as the special servicer of the trusts in which it invests, consolidation of these structures is required pursuant to GAAP as outlined in detail below. This results in a consolidated balance sheet which presents the gross assets and liabilities of the SPEs. The assets and other instruments held by these SPEs are restricted and can only be used to fulfill the obligations of the entity. Additionally, the obligations of the SPEs do not have any recourse to the general credit of any other consolidated entities, nor to us as the consolidator of these SPEs.
The SPE liabilities initially represent investment securities on our balance sheet (pre-consolidation). Upon consolidation of these VIEs, our associated investment securities are eliminated, as is the interest income related to those securities. Similarly, the fees we earn in our roles as special servicer of the bonds issued by the consolidated VIEs or as collateral administrator of the consolidated VIEs are also eliminated. Finally, an allocable portion of the identified servicing intangible associated with the eliminated fee streams is eliminated in consolidation.
Please refer to the segment data in Note 21 herein for a presentation of the LNR business without consolidation of these VIEs.
Basis of Accounting and Principles of Consolidation
The accompanying condensed consolidated financial statements include our accounts and those of our consolidated subsidiaries and VIEs. Intercompany amounts have been eliminated in consolidation. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows have been included.
These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013 (the Form 10-K), as filed with the Securities and Exchange Commission (SEC). The results of operations for the three and six months ended June 30, 2014 are not necessarily indicative of the operating results for the full year.
Refer to our Form 10-K for a description of our recurring accounting policies. We have included disclosure in this Note 2 regarding principles of consolidation and other accounting policies that (i) are required to be disclosed quarterly, (ii) we view as critical, or (iii) became significant since December 31, 2013 due to a corporate action or increase in the significance of the underlying business activity.
Variable Interest Entities
We evaluate all of our interests in VIEs for consolidation. When our interests are determined to be variable interests, we assess whether we are deemed to be the primary beneficiary of the VIE. The primary beneficiary of a VIE is required to consolidate the VIE. ASC 810, Consolidation, defines the primary beneficiary as the party that has both (i) the power to direct the activities of the VIE that most significantly impact its economic performance, and (ii) the obligation to absorb losses and the right to receive benefits from the VIE which could be potentially significant. We consider our variable interests as well as any variable interests of our related parties in making this determination. Where both of these factors are present, we are deemed to be the primary beneficiary and we consolidate the VIE. Where either one of these factors is not present, we are not the primary beneficiary and do not consolidate the VIE.
To assess whether we have the power to direct the activities of a VIE that most significantly impact the VIEs economic performance, we consider all facts and circumstances, including our role in establishing the VIE and our ongoing rights and responsibilities. This assessment includes first, identifying the activities that most significantly impact the VIEs economic performance; and second, identifying which party, if any, has power over those activities. In general, the parties that make the most significant decisions affecting the VIE or have the right to unilaterally remove those decision makers are deemed to have the power to direct the activities of a VIE.
To assess whether we have the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE, we consider all of our economic interests, including debt and equity investments, servicing fees, and other arrangements deemed to be variable interests in the VIE. This assessment requires that we apply judgment in determining whether these interests, in the aggregate, are considered potentially significant to the VIE. Factors considered in assessing significance include: the design of the VIE, including its capitalization structure; subordination of interests; payment priority; relative share of interests held across various classes within the VIEs capital structure; and the reasons why the interests are held by us.
Our purchased investment securities include CMBS, which are unrated and non-investment grade rated securities issued by CMBS trusts. In certain cases, we may contract to provide special servicing activities for these CMBS trusts, or, as holder of the controlling class, we may have the right to name and remove the special servicer for these trusts. In our role as special servicer, we provide services on defaulted loans within the trusts, such as foreclosure or work-out procedures, as permitted by the underlying contractual agreements. In exchange for these services, we receive a fee. These rights give us the ability to direct activities that could significantly impact the trusts economic performance. However, in those instances where an unrelated third party has the right to unilaterally remove us as special servicer, we do not have the power to direct activities that most significantly impact the trusts economic performance. We evaluated all of our positions in such investments for consolidation.
For VIEs in which we are determined to be the primary beneficiary, all of the underlying assets, liabilities and equity of the structures are recorded on our books, and the initial investment, along with any associated unrealized holding gains and losses, are eliminated in consolidation. Similarly, the interest income earned from these structures, as well as the fees paid by these trusts to us in our capacity as special servicer, are eliminated in consolidation. Further, an allocable portion of the identified servicing intangible asset associated with the servicing fee streams, and the corresponding allocable amortization or change in fair value of the servicing intangible asset, are also eliminated in consolidation.
We perform ongoing reassessments of: (1) whether any entities previously evaluated under the majority voting interest framework have become VIEs, based on certain events, and therefore subject to the VIE consolidation framework, and (2) whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion regarding the VIE to change.
We have elected the fair value option in measuring the assets and liabilities of any VIEs we consolidate. Fluctuations in the fair values of the VIE assets and liabilities, along with trust interest income and trust interest and administrative expenses, are presented net in income of consolidated VIEs in our consolidated statements of operations.
Discontinued Operations
On January 31, 2014, we completed the spin-off of our former SFR segment to our stockholders as discussed in Note 1. In accordance with Accounting Standards Codification (ASC) Topic 205, Presentation of Financial Statements, the results of the SFR segment are presented within discontinued operations in our condensed consolidated statements of operations for the six months ended June 30, 2014 and the three and six months ended June 30, 2013.
Fair Value Option
The guidance in ASC 825, Financial Instruments, provides a fair value option election that allows entities to make an irrevocable election of fair value as the initial and subsequent measurement attribute for certain eligible financial assets and liabilities. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. The decision to elect the fair value option is determined on an instrument by instrument basis and must be applied to an entire instrument and is irrevocable once elected. Assets and liabilities measured at fair value pursuant to this guidance are required to be reported separately in our consolidated balance sheets from those instruments using another accounting method.
We have elected the fair value option for eligible financial assets and liabilities of our consolidated VIEs, loans held-for-sale originated by LNRs conduit platform, purchased CMBS issued by VIEs we could consolidate in the future and certain investments in marketable equity securities. The fair value elections for VIE and securitization related items were made in order to mitigate accounting mismatches between the carrying value of the instruments and the related assets and liabilities that we consolidate at fair value. The fair value elections for mortgage loans held-for-sale originated by LNRs conduit platform were made due to the short-term nature of these instruments. The fair value elections for investments in marketable equity securities were made because the shares are listed on an exchange, which allows us to determine the fair value using a quoted price from an active market.
Loans Receivable and Provision for Loan Losses
In our Lending Segment we purchase and originate commercial real estate debt and related instruments generally to be held as long-term investments at amortized cost. We are required to periodically evaluate each of these loans for possible impairment. Impairment is indicated when it is deemed probable that we will not be able to collect all amounts due according to the contractual terms of the loan. If a loan is determined to be impaired, we write down the loan through a charge to the provision for loan losses. Actual losses, if any, could ultimately differ from these estimates.
We perform a quarterly review of our portfolio of loans. In connection with this review, we assess the performance of each loan and assign a risk rating based on several factors including risk of loss, loan-to-value ratio (LTV), collateral performance, structure, exit plan, and sponsorship. Loans are rated 1 through 5, from less risk to greater risk, in connection with this review.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The most significant and subjective estimate that we make is the projection of cash flows we expect to receive on our loans, investment securities and intangible assets, which has a significant impact on the amounts of interest income, credit losses (if any), and fair values that we record and/or disclose. In addition, the fair value of financial assets and liabilities that are estimated using a discounted cash flows method is significantly impacted by the rates at which we estimate market participants would discount the expected cash flows.
Reclassifications and Measurement Period Adjustments
As a result of the spin-off, the results from our SFR segment have been reclassified as discontinued operations in our condensed consolidated statements of operations for the three and six months ended June 30, 2013. In addition, certain prior period amounts have been reclassified to conform to the current period presentation, which had no effect on our previously reported net income. In that regard, we reclassified $177.0 million of proceeds from sales of loans held-for-sale by LNR to cash flows from operating activities in the condensed consolidated statement of cash flows for the six months ended June 30, 2013 in order to conform to the current period presentation, which is also consistent with the presentation in our Form 10-K. These proceeds were previously reported as a non-cash financing activity and reflected net against principal repayments on borrowings for the related repurchase agreements that were settled net with those proceeds.
The prior period financial statements included herein reflect the retrospective measurement period adjustment related to the LNR acquisition as described in Note 3 to the consolidated financial statements included in our Form 10-K. Such adjustment reduced earnings from unconsolidated entities and net income by $1.8 million in the three and six months ended June 30, 2013.
Recent Accounting Developments
On April 10, 2014 the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which requires only those disposals which represent a strategic shift that has or will have a major impact on an entitys operations or financial results be presented as discontinued operations. The ASU is effective for annual periods beginning on or after December 15, 2014, and interim periods within those annual periods, and requires prospective application. Early adoption is permitted for disposals not already reported in previously issued financial statements. We do not expect the application of this ASU to materially impact the Company.
On May 28, 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers, which establishes key principles by which an entity determines the amount and timing of revenue recognized from customer contracts. The ASU is effective for the first interim or annual period beginning after December 15, 2016. Early application is not permitted. We do not expect the application of this ASU to materially impact the Company.
On June 12, 2014 the FASB issued ASU 2014-11, Transfers and Servicing (Topic 860): Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures, which requires entities to account for repurchase-to-maturity transactions as secured borrowings rather than as sales and expands disclosure requirements related to certain transfers of financial assets. The ASU is effective for the first interim or annual period beginning after December 15, 2014. Early application is not permitted. We do not expect the application of this ASU to materially impact the Company.
On July 16, 2014, the FASB ratified Emerging Issues Task Force (EITF) Issue No. 12-G, Measuring the Financial Liabilities of a Consolidated Collateralized Financing Entity. Final issuance of the ASU is pending. At its June 2014 meeting, the EITF reached a consensus which enables the application of a measurement alternative for collateralized financing entities (CFEs). This measurement alternative allows qualifying entities to measure both the CFEs financial assets and financial liabilities based on the fair value of the financial assets or financial liabilities, whichever is more observable. The measurement alternative is only available upon initial consolidation of the CFE or adoption of 12-G and can be applied on a CFE-by-CFE basis. We expect to be eligible to apply the measurement alternative and will elect to do so. Application of this alternative is consistent with our current accounting treatment for consolidated CFEs.
3. Acquisitions and Divestitures
SFR Spin-off
As described in Note 1, on January 31, 2014, we completed the spin-off of our former SFR segment to our stockholders. The results of operations for the SFR segment are presented within discontinued operations in our condensed consolidated statements of operations for all periods presented. We have no continuing involvement with the SFR segment following the spin-off. Subsequent to the spin-off, SWAY entered into a management agreement with an affiliate of our Manager. The following table presents the summarized consolidated results of operations for the SFR segment prior to the spin-off, excluding segment allocations during the six months ended June 30, 2014 (in thousands):
|
|
For the Three Months Ended |
|
For the Six Months Ended |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Total revenues |
|
$ |
|
|
$ |
2,594 |
|
$ |
3,876 |
|
$ |
3,758 |
|
Total costs and expenses |
|
|
|
9,870 |
|
6,369 |
|
13,495 |
| ||||
Loss before other income and income taxes |
|
|
|
(7,276 |
) |
(2,493 |
) |
(9,737 |
) | ||||
Total other income |
|
|
|
1,068 |
|
942 |
|
1,403 |
| ||||
Loss before income taxes |
|
|
|
(6,208 |
) |
(1,551 |
) |
(8,334 |
) | ||||
Income tax benefit (provision) |
|
|
|
150 |
|
|
|
(12 |
) | ||||
Net loss |
|
$ |
|
|
$ |
(6,058 |
) |
$ |
(1,551 |
) |
$ |
(8,346 |
) |
The following table presents the summarized consolidated balance sheet of the SFR segment as of January 31, 2014, the date of the spin-off (in thousands):
|
|
January 31, 2014 |
| |
Assets: |
|
|
| |
Cash and cash equivalents |
|
$ |
111,960 |
|
Restricted cash |
|
189 |
| |
Residential real estate, net |
|
812,017 |
| |
Non-performing residential loans |
|
211,019 |
| |
Other assets |
|
9,498 |
| |
Total Assets |
|
$ |
1,144,683 |
|
|
|
|
| |
Liabilities and Equity |
|
|
| |
Liabilities: |
|
|
| |
Accounts payable, accrued expenses and other liabilities |
|
$ |
24,346 |
|
Equity: |
|
|
| |
Additional paid-in capital |
|
1,130,405 |
| |
Accumulated deficit |
|
(11,662 |
) | |
Total Stockholders Equity |
|
1,118,743 |
| |
Non-controlling interests in consolidated subsidiaries |
|
1,594 |
| |
Total Equity |
|
1,120,337 |
| |
Total Liabilities and Equity |
|
$ |
1,144,683 |
|
LNR Acquisition
As described in Note 1, on April 19, 2013, we acquired the equity of LNR for an initial agreed upon purchase price of $859 million, which was reduced for transaction expenses and distributions occurring after September 30, 2012, resulting in cash consideration of approximately $730 million. We applied the provisions of ASC 805 in accounting for our acquisition of LNR. Refer to Note 3 to the consolidated financial statements included in our Form 10-K for further discussion of the LNR acquisition including the final purchase price allocation and retrospective measurement period adjustments.
Our loans held-for-investment are accounted for at amortized cost and our loans held-for-sale are accounted for at the lower of cost or fair value, unless we have elected the fair value option. The following tables summarize our investments in mortgages and loans by subordination class as of June 30, 2014 and December 31, 2013 (amounts in thousands):
|
|
Carrying |
|
Face |
|
Weighted |
|
Weighted |
| ||
June 30, 2014 |
|
|
|
|
|
|
|
|
| ||
First mortgages |
|
$ |
3,259,428 |
|
$ |
3,317,358 |
|
5.4 |
% |
3.9 |
|
Subordinated mortgages(1) |
|
355,561 |
|
388,449 |
|
8.6 |
% |
4.1 |
| ||
Mezzanine loans |
|
1,275,207 |
|
1,281,518 |
|
10.6 |
% |
3.3 |
| ||
Total loans held-for-investment |
|
4,890,196 |
|
4,987,325 |
|
|
|
|
| ||
Loans held-for-sale, fair value option elected |
|
154,412 |
|
153,724 |
|
4.7 |
% |
9.8 |
| ||
Loans transferred as secured borrowings |
|
142,867 |
|
142,883 |
|
5.5 |
% |
2.8 |
| ||
Total gross loans |
|
5,187,475 |
|
5,283,932 |
|
|
|
|
| ||
Loan loss allowance (loans held-for-investment) |
|
(4,342 |
) |
|
|
|
|
|
| ||
Total net loans |
|
$ |
5,183,133 |
|
$ |
5,283,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
December 31, 2013 |
|
|
|
|
|
|
|
|
| ||
First mortgages |
|
$ |
2,714,512 |
|
$ |
2,766,217 |
|
5.5 |
% |
4.3 |
|
Subordinated mortgages(1) |
|
407,462 |
|
442,475 |
|
9.7 |
% |
4.2 |
| ||
Mezzanine loans |
|
1,245,728 |
|
1,246,841 |
|
11.7 |
% |
3.5 |
| ||
Total loans held-for-investment |
|
4,367,702 |
|
4,455,533 |
|
|
|
|
| ||
Loans held-for-sale, fair value option elected |
|
206,672 |
|
209,099 |
|
5.3 |
% |
9.6 |
| ||
Loans transferred as secured borrowings |
|
180,414 |
|
180,483 |
|
5.4 |
% |
2.9 |
| ||
Total gross loans |
|
4,754,788 |
|
4,845,115 |
|
|
|
|
| ||
Loan loss allowance (loans held-for-investment) |
|
(3,984 |
) |
|
|
|
|
|
| ||
Total net loans |
|
$ |
4,750,804 |
|
$ |
4,845,115 |
|
|
|
|
|
(1) Subordinated mortgages include B-notes and junior participations in first mortgages where we do not own the senior A-note or senior participation. If we own both the A-note and B-note we categorize the loan as a first mortgage loan.
(2) Represents the WAL of each respective group of loans as of the respective balance sheet date. The WAL of each individual loan is calculated as a fraction, the numerator of which is the sum of the timing (in years) of each expected future principal payment multiplied by the balance of the respective payment, and with a denominator equal to the sum of the expected principal payments using the contractually extended maturity dates of the assets. Assumptions for the calculation of the WAL are adjusted as necessary for changes in projected principal repayments and/or maturity dates of the loan.
As of June 30, 2014, approximately $3.9 billion, or 74.8%, of the loans were variable rate and paid interest principally at LIBOR plus a weighted-average spread of 5.65%. The following table summarizes our investments in floating rate loans (amounts in thousands):
|
|
June 30, 2014 |
|
December 31, 2013 |
| ||||||
Index |
|
Base Rate |
|
Carrying |
|
Base Rate |
|
Carrying |
| ||
1 Month LIBOR |
|
0.1552% |
|
$ |
137,092 |
|
0.1677% |
|
$ |
150,076 |
|
3 Month LIBOR |
|
0.5525% |
|
406,392 |
|
0.5253% |
|
392,950 |
| ||
LIBOR Floor |
|
0.15% - 3.00%(1) |
|
3,333,849 |
|
0.19% - 3.00%(1) |
|
2,688,308 |
| ||
Total |
|
|
|
$ |
3,877,333 |
|
|
|
$ |
3,231,334 |
|
(1) The weighted-average LIBOR Floor was 0.36% and 0.49% as of June 30, 2014 and December 31, 2013, respectively.
As of June 30, 2014, the risk ratings for loans subject to our rating system, which are described in our Form 10-K and excludes loans on the cost recovery method and loans for which the fair value option has been elected, by class of loan were as follows (amounts in thousands):
|
|
Balance Sheet Classification |
|
|
| |||||||||||||||||
|
|
Loans Held-For-Investment |
|
|
|
Loans |
|
|
| |||||||||||||
Risk |
|
First |
|
Subordinated |
|
Mezzanine |
|
Cost |
|
Loans Held- |
|
Transferred |
|
Total |
| |||||||
1 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
2 |
|
101,875 |
|
104,821 |
|
209,690 |
|
|
|
|
|
12,971 |
|
429,357 |
| |||||||
3 |
|
3,010,516 |
|
218,685 |
|
950,268 |
|
|
|
|
|
129,896 |
|
4,309,365 |
| |||||||
4 |
|
142,166 |
|
32,055 |
|
115,249 |
|
|
|
|
|
|
|
289,470 |
| |||||||
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
N/A |
|
455 |
|
|
|
|
|
4,416 |
|
154,412 |
|
|
|
159,283 |
| |||||||
|
|
$ |
3,255,012 |
|
$ |
355,561 |
|
$ |
1,275,207 |
|
$ |
4,416 |
|
$ |
154,412 |
|
$ |
142,867 |
|
$ |
5,187,475 |
|
As of December 31, 2013, the risk ratings for loans subject to our rating system by class of loan were as follows (amounts in thousands):
|
|
Balance Sheet Classification |
|
|
| |||||||||||||||||
|
|
Loans Held-For-Investment |
|
|
|
Loans |
|
|
| |||||||||||||
Risk |
|
First |
|
Subordinated |
|
Mezzanine |
|
Cost |
|
Loans Held- |
|
Transferred |
|
Total |
| |||||||
1 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
2 |
|
94,981 |
|
103,369 |
|
153,119 |
|
|
|
|
|
13,022 |
|
364,491 |
| |||||||
3 |
|
2,452,763 |
|
272,375 |
|
1,012,674 |
|
|
|
|
|
167,392 |
|
3,905,204 |
| |||||||
4 |
|
153,987 |
|
31,718 |
|
79,935 |
|
|
|
|
|
|
|
265,640 |
| |||||||
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
N/A |
|
|
|
|
|
|
|
12,781 |
|
206,672 |
|
|
|
219,453 |
| |||||||
|
|
$ |
2,701,731 |
|
$ |
407,462 |
|
$ |
1,245,728 |
|
$ |
12,781 |
|
$ |
206,672 |
|
$ |
180,414 |
|
$ |
4,754,788 |
|
After completing our impairment evaluation process as described in our Form 10-K, we concluded that no impairment charges were required on any individual loans held-for-investment as of June 30, 2014 or December 31, 2013. As of June 30, 2014, approximately $4.4 million of our loans held-for-investment were in default, all of which are within the LNR Segment and were acquired as non-performing loans prior to the April 19, 2013 acquisition.
In accordance with our policies, we record an allowance for loan losses equal to (i) 1.5% of the aggregate carrying amount of loans rated as a 4, plus (ii) 5% of the aggregate carrying amount of loans rated as a 5. These groups accounted for 5.6% of our loan portfolios as of both June 30, 2014 and December 31, 2013. The following table presents the activity in our allowance for loan losses (amounts in thousands):
|
|
For the Six Months Ended |
| ||||
|
|
2014 |
|
2013 |
| ||
Allowance for loan losses at January 1 |
|
$ |
3,984 |
|
$ |
2,061 |
|
Provision for loan losses |
|
577 |
|
755 |
| ||
Charge-offs |
|
|
|
|
| ||
Recoveries |
|
(219 |
) |
|
| ||
Allowance for loan losses at June 30 |
|
$ |
4,342 |
|
$ |
2,816 |
|
Recorded investment in loans related to the allowance for loan loss |
|
$ |
289,470 |
|
$ |
160,893 |
|
The activity in our loan portfolio was as follows (amounts in thousands):
|
|
For the Six Months Ended |
| ||||
|
|
2014 |
|
2013 |
| ||
Balance at January 1 |
|
$ |
4,750,804 |
|
$ |
3,000,335 |
|
Acquisitions/originations/additional funding |
|
1,860,026 |
|
1,308,602 |
| ||
Capitalized interest(1) |
|
19,022 |
|
5,279 |
| ||
Basis of loans sold(2) |
|
(868,804 |
) |
(573,825 |
) | ||
Loan maturities/principal repayments |
|
(633,425 |
) |
(140,596 |
) | ||
Discount accretion/premium amortization |
|
10,147 |
|
14,243 |
| ||
Changes in fair value |
|
32,501 |
|
458 |
| ||
Unrealized foreign currency remeasurement gain (loss) |
|
16,462 |
|
(4,572 |
) | ||
Capitalized costs written off |
|
|
|
(1,517 |
) | ||
Loan loss allowance, net |
|
(358 |
) |
(755 |
) | ||
Transfer to other assets |
|
(3,242 |
) |
|
| ||
Balance at June 30 |
|
$ |
5,183,133 |
|
$ |
3,607,652 |
|
(1) Represents accrued interest income on loans whose terms do not require current payment of interest.
(2) See Note 10 for additional disclosure on these transactions.
Investment securities were comprised of the following as of June 30, 2014 and December 31, 2013 (amounts in thousands):
|
|
Carrying Value as of |
| ||||
|
|
June 30, 2014 |
|
December 31, 2013 |
| ||
RMBS, available-for-sale |
|
$ |
231,605 |
|
$ |
296,236 |
|
Single-borrower CMBS, available-for-sale |
|
116,071 |
|
114,346 |
| ||
CMBS, fair value option (1) |
|
638,069 |
|
550,282 |
| ||
Held-to-maturity (HTM) securities |
|
370,096 |
|
368,318 |
| ||
Equity security, fair value option |
|
16,104 |
|
15,247 |
| ||
Subtotal - Investment securities |
|
1,371,945 |
|
1,344,429 |
| ||
VIE eliminations (1) |
|
(469,521 |
) |
(409,322 |
) | ||
Total investment securities |
|
$ |
902,424 |
|
$ |
935,107 |
|
(1) Certain fair value option CMBS are eliminated in consolidation against VIE liabilities pursuant to ASC 810.
Purchases, sales and principal collections for all investment securities were as follows (amounts in thousands):
Three Months ended |
|
Available-for-sale |
|
CMBS, fair |
|
HTM |
|
Equity |
|
|
| ||||||||
June 30, 2014 |
|
RMBS |
|
CMBS |
|
value option |
|
Securities |
|
Security |
|
Total |
| ||||||
Purchases |
|
$ |
|
|
$ |
|
|
$ |
43,563 |
|
$ |
|
|
$ |
|
|
$ |
43,563 |
|
Sales |
|
53,236 |
|
|
|
13,548 |
|
|
|
|
|
66,784 |
| ||||||
Principal collections |
|
10,466 |
|
421 |
|
|
|
|
|
|
|
10,887 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
June 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Purchases |
|
20,090 |
|
|
|
1,618 |
|
|
|
|
|
21,708 |
| ||||||
Sales |
|
|
|
|
|
10,072 |
|
|
|
|
|
10,072 |
| ||||||
Principal collections |
|
15,771 |
|
2,627 |
|
|
|
|
|
|
|
18,398 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Six Months ended |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Purchases |
|
$ |
|
|
$ |
|
|
$ |
53,453 |
|
$ |
|
|
$ |
|
|
$ |
53,453 |
|
Sales |
|
62,546 |
(1) |
|
|
32,032 |
|
|
|
|
|
94,578 |
| ||||||
Principal collections |
|
18,285 |
|
829 |
|
|
|
|
|
|
|
19,114 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
June 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Purchases |
|
20,090 |
|
|
|
1,618 |
|
37,190 |
|
|
|
58,898 |
| ||||||
Sales |
|
12,712 |
|
206,608 |
|
10,072 |
|
|
|
6,769 |
|
236,161 |
| ||||||
Principal collections |
|
32,638 |
|
7,484 |
|
|
|
|
|
|
|
40,122 |
|
(1) Settlement of $44.4 million occurred subsequent to June 30, 2014. We account for all investment securities transactions on a trade-date basis.
RMBS and Single-borrower CMBS, Available-for-Sale
With the exception of one CMBS classified as HTM, the Company classified all of its RMBS and CMBS investments where the fair value option has not been elected as available-for-sale as of June 30, 2014 and December 31, 2013. These RMBS and CMBS are reported at fair value in the balance sheet with changes in fair value recorded in accumulated other comprehensive income (AOCI).
The tables below summarize various attributes of our investments in available-for-sale RMBS and single-borrower CMBS where the fair value option has not been elected as of June 30, 2014 and December 31, 2013 (amounts in thousands):
|
|
|
|
|
|
|
|
Unrealized Gains or (Losses) |
|
|
| ||||||||||||||
|
|
Purchase |
|
Credit |
|
Recorded |
|
Non-Credit |
|
Gross |
|
Gross |
|
Net |
|
Fair Value |
| ||||||||
June 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
RMBS |
|
$ |
193,084 |
|
$ |
(10,322 |
) |
$ |
182,762 |
|
$ |
(3 |
) |
$ |
49,529 |
|