XML 70 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value
9 Months Ended
Sep. 30, 2014
Fair Value  
Fair Value

Note 10 — Fair Value

 

Fair Value of Financial Instruments

 

Fair value estimates are dependent upon subjective assumptions and involve significant uncertainties resulting in variability in estimates with changes in assumptions.  The following table summarizes the carrying values and the estimated fair values of the Company’s financial instruments as of September 30, 2014 and December 31, 2013:

 

 

 

September 30, 2014

 

December 31, 2013

 

 

 

 

 

Estimated

 

 

 

Estimated

 

 

 

Carrying Value

 

Fair Value

 

Carrying Value

 

Fair Value

 

Financial assets:

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

1,526,641,987 

 

$

1,535,535,289 

 

$

1,523,699,653 

 

$

1,550,248,793 

 

Available-for-sale securities

 

2,529,104 

 

2,529,104 

 

37,315,652 

 

37,315,652 

 

Derivative financial instruments

 

3,020 

 

3,020 

 

6,402,336 

 

6,402,336 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

Credit facilities and repurchase agreements

 

$

71,306,110 

 

$

71,124,471 

 

$

159,125,023 

 

$

158,735,570 

 

Collateralized debt obligations

 

371,733,279 

 

271,701,329 

 

639,622,981 

 

521,938,885 

 

Collateralized loan obligations

 

545,750,000 

 

547,220,625 

 

264,500,000 

 

266,436,250 

 

Senior unsecured notes

 

97,860,025 

 

95,902,825 

 

 

 

Junior subordinated notes

 

159,695,009 

 

102,264,289 

 

159,291,427 

 

101,240,185 

 

Notes payable

 

1,300,000 

 

1,292,461 

 

2,500,000 

 

2,487,287 

 

Mortgage note payable - real estate owned and held-for-sale

 

48,813,906 

 

46,554,314 

 

53,751,004 

 

52,943,305 

 

Derivative financial instruments

 

16,334,580 

 

16,334,580 

 

24,794,051 

 

24,794,051 

 

 

Fair Value Measurement

 

Fair value is defined as the price at which an asset could be exchanged in a current transaction between knowledgeable, willing parties.  A liability’s fair value is defined as the amount that would be paid to transfer the liability to a new obligor, not the amount that would be paid to settle the liability with the creditor.  Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters.  Where observable prices or inputs are not available, valuation models are applied.  These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instruments’ complexity.

 

Assets and liabilities disclosed at fair value are categorized based upon the level of judgment associated with the inputs used to measure their fair value.  Hierarchical levels directly related to the amount of subjectivity associated with the inputs to fair valuation of these assets and liabilities are as follows:

 

·

Level 1 — Inputs are unadjusted and quoted prices exist in active markets for identical assets or liabilities at the measurement date.  The types of assets and liabilities carried at Level 1 fair value generally are government and agency securities, equities listed in active markets, investments in publicly traded mutual funds with quoted market prices and listed derivatives.

 

·

Level 2 — Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.  Level 2 inputs include quoted market prices in markets that are not active for an identical or similar asset or liability, and quoted market prices in active markets for a similar asset or liability.  Fair valued assets and liabilities that are generally included in this category are non-government securities, municipal bonds, certain hybrid financial instruments, certain mortgage and asset-backed securities, certain corporate debt, certain commitments and guarantees, certain private equity investments and certain derivatives.

 

·

Level 3 — Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date.  These valuations are based on significant unobservable inputs that require a considerable amount of judgment and assumptions.  Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.  Generally, assets and liabilities carried at fair value and included in this category are certain mortgage and asset-backed securities, certain corporate debt, certain private equity investments, certain municipal bonds, certain commitments and guarantees and certain derivatives.

 

Determining which category an asset or liability falls within the hierarchy requires significant judgment and the Company evaluates its hierarchy disclosures each quarter.

 

The following is a description of the valuation techniques used to measure fair value and the general classification of these instruments pursuant to the fair value hierarchy.

 

Loans and investments, net:  Fair values of loans and investments that are not impaired are estimated using Level 3 inputs based on discounted cash flow methodology, using discount rates, which, in the opinion of management, best reflect current market interest rates that would be offered for loans with similar characteristics and credit quality.  Fair values of loans and investments that are impaired are estimated using Level 3 inputs by the Company that require significant judgments, which include assumptions regarding discount rates, capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders and other factors deemed necessary by management.

 

Available-for-sale securities:  Fair values are approximated based on current market quotes received from active markets or financial sources that trade such securities. The fair values of available-for-sale equity securities traded in active markets are approximated using Level 1 inputs, while the fair values of available-for-sale debt securities that are approximated using current, non-binding market quotes received from financial sources that trade such investments are valued using Level 3 inputs.  The fair values of RMBS investments at December 31, 2013 were approximated using Level 3 inputs that required significant judgments, and were used in internally developed valuation models, which were compared to current non-binding market quotes received from financial sources that trade such securities.  The fair value of a CMBS security is estimated by the Company using Level 3 inputs that require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders and other factors deemed necessary by management.

 

Derivative financial instruments:  Fair values of interest rate swap derivatives are approximated using Level 2 inputs based on current market data received from financial sources that trade such instruments and are based on prevailing market data and derived from third party proprietary models based on well recognized financial principles including counterparty risks, credit spreads and interest rate projections, as well as reasonable estimates about relevant future market conditions.  These items are included in other assets and other liabilities on the Consolidated Balance Sheets.  The Company incorporates credit valuation adjustments in the fair values of its derivative financial instruments to reflect counterparty nonperformance risk.  The fair values of RMBS underlying linked transactions at December 31, 2013 were estimated using Level 3 inputs based on internally developed valuation models, which are compared to broker quotations.  The value of the underlying RMBS was then netted against the carrying amount (which approximates fair value) of the repurchase agreement borrowing at the valuation date.  The fair value of linked transactions also included accrued interest receivable on the RMBS and accrued interest payable on the underlying repurchase agreement borrowings.

 

Credit facilities, repurchase agreements, notes payable and mortgage notes payable:  Fair values are estimated at Level 3 using discounted cash flow methodology, using discount rates, which, in the opinion of management, best reflect current market interest rates for financing with similar characteristics and credit quality.

 

Collateralized debt obligations and collateralized loan obligations:  Fair values are estimated at Level 3 based on broker quotations, representing the discounted expected future cash flows at a yield that reflects current market interest rates and credit spreads.

 

Senior unsecured notes:  Fair values are estimated at Level 1 based on current market quotes received from active markets.

 

Junior subordinated notes:  Fair values are estimated at Level 3 based on broker quotations, representing the discounted expected future cash flows at a yield that reflects current market interest rates and credit spreads.

 

The Company measures certain financial assets and financial liabilities at fair value on a recurring basis.  The fair value of these financial assets and liabilities was determined using the following inputs as of September 30, 2014:

 

 

 

 

 

 

 

Fair Value Measurements

 

 

 

Carrying

 

Fair

 

Using Fair Value Hierarchy

 

 

 

Value

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale securities (1)

 

$

2,529,104 

 

$

2,529,104 

 

$

529,104 

 

$

 

$

2,000,000 

 

Derivative financial instruments

 

3,020 

 

3,020 

 

 

3,020 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

$

16,334,580 

 

$

16,334,580 

 

$

 

$

16,334,580 

 

$

 

 

 

(1) The Company’s equity securities were measured using Level 1 inputs and the Company’s CMBS investment was measured using Level 3 inputs.

 

The following roll forward table reconciles the beginning and ending balances of financial assets measured at fair value on a recurring basis using Level 3 inputs:

 

 

 

Available-for-sale

 

Derivative

 

 

 

Securities

 

Financial Instruments

 

 

 

 

 

 

 

Balance as of December 31, 2013

 

$

36,580,786

 

$

6,396,853

 

Adjustments to fair value:

 

 

 

 

 

Paydowns (1)

 

(663,684

)

1,483,387

 

Net changes in fair value (2)

 

(100,000

)

511,012

 

Sales and settlements (3)

 

(33,817,102

)

(8,391,252

)

Balance as of September 30, 2014

 

$

2,000,000

 

$

 

 

 

(1)

Includes an addition of $1.7 million to the derivative financial instruments as a result of a decrease in the amount financed under the respective repurchase agreement.

 

(2)

Represents the net change in fair value recorded to other income during the nine months ended September 30, 2014.

 

(3)

Represents the sale of RMBS investments and the settlement of forward contract derivatives for which the Company recorded a gain of $0.5 million and $0.1 million, respectively, to other income during the nine months ended September 30, 2014.

 

The Company measures certain financial and non-financial assets at fair value on a nonrecurring basis.  The fair value of these financial assets was determined using the following inputs as of September 30, 2014:

 

 

 

Net

 

 

 

Fair Value Measurements

 

 

 

Carrying

 

Fair

 

Using Fair Value Hierarchy

 

 

 

Value

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Impaired loans, net (1)

 

$

112,189,705 

 

$

112,189,705 

 

$

 

$

 

$

112,189,705 

 

 

 

(1) The Company had an allowance for loan losses of $116.4 million relating to 12 loans with an aggregate carrying value, before loan loss reserves, of approximately $228.6 million at September 30, 2014.

 

Loan impairment assessments:  Loans held for investment are intended to be held to maturity and, accordingly, are carried at cost, net of unamortized loan origination costs and fees, loan purchase discounts, and net of the allowance for loan losses when such loan or investment is deemed to be impaired.  The Company considers a loan impaired when, based upon current information and events, it is probable that it will be unable to collect all amounts due for both principal and interest according to the contractual terms of the loan agreement.  The Company performs evaluations of its loans to determine if the value of the underlying collateral securing the impaired loan is less than the net carrying value of the loan, which may result in an allowance and corresponding charge to the provision for loan losses.  These valuations require significant judgments, which include assumptions regarding capitalization rates, leasing, creditworthiness of major tenants, occupancy rates, availability of financing, exit plan, loan sponsorship, actions of other lenders and other factors deemed necessary by management.  The table above includes all impaired loans, regardless of the period in which an impairment was recognized.

 

Quantitative information about Level 3 Fair Value Measurements on a recurring and non-recurring basis:

 

 

 

September 30, 2014

 

 

 

 

 

Valuation

 

Significant
Unobservable

 

Range

 

 

 

Fair Value

 

Technique(s)

 

Inputs

 

(Weighted Average)

 

Financial assets:

 

 

 

 

 

 

 

 

 

Impaired loans (1):

 

 

 

 

 

 

 

 

 

Multi-family

 

$

2,734,447 

 

Direct capitalization analysis and discounted cash flows

 

Discount rate

Capitalization rate

Revenue growth rate

 

8.00%

6.50% to 8.00% (7.07%)

2.00%

 

Office

 

13,747,931 

 

Discounted cash flows

 

Discount rate

Capitalization rate

Revenue growth rate

 

8.50% to 12.00% (9.71%)

7.00% to 10.00% (8.21%)

2.50% to 3.00% (2.97%)

 

Land

 

65,157,368 

 

Discounted cash flows

 

Discount rate

Capitalization rate

Revenue growth rate

 

15.00%

7.25%

3.00%

 

Hotel

 

30,549,959 

 

Discounted cash flows

 

Discount rate

Capitalization rate

Revenue growth rate

 

9.25%

7.25%

3.00%

 

CMBS

 

2,000,000 

 

Discounted cash flows

 

Discount rate

 

14.16%

 

 

 

(1)

Includes all impaired loans regardless of the period in which a loan loss provision was recorded.

 

The Company measures certain assets and liabilities for which fair value is only disclosed.  The fair value of these assets and liabilities was determined using the following inputs as of September 30, 2014:

 

 

 

 

 

 

 

Fair Value Measurements

 

 

 

Carrying

 

Fair

 

Using Fair Value Hierarchy

 

 

 

Value

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

1,526,641,987 

 

$

1,535,535,289 

 

$

 

$

 

$

1,535,535,289 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

Credit facilities

 

$

71,306,110 

 

$

71,124,471 

 

$

 

$

 

$

71,124,471 

 

Collateralized debt obligations

 

371,733,279 

 

271,701,329 

 

 

 

271,701,329 

 

Collateralized loan obligation

 

545,750,000 

 

547,220,625 

 

 

 

547,220,625 

 

Senior unsecured notes

 

97,860,025 

 

95,902,825 

 

95,902,825 

 

 

 

Junior subordinated notes

 

159,695,009 

 

102,264,289 

 

 

 

102,264,289 

 

Notes payable

 

1,300,000 

 

1,292,461 

 

 

 

1,292,461 

 

Mortgage note payable — real estate owned and held-for-sale

 

48,813,906 

 

46,554,314 

 

 

 

46,554,314