XML 40 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Investments (Tables)
9 Months Ended
Sep. 30, 2018
Loans and Investments  
Schedule of composition of company's structured business loan and investment portfolio

Our Structured Business loan and investment portfolio consists of ($ in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

    

 

    

 

    

Wtd. Avg.

    

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

Remaining

 

Wtd. Avg.

 

Wtd. Avg.

 

 

 

 

 

Percent of

 

Loan

 

Wtd. Avg.

 

Months to

 

First Dollar

 

Last Dollar

 

 

 

September 30, 2018

 

Total

 

Count

 

Pay Rate (1)

 

Maturity

 

LTV Ratio (2)

 

LTV Ratio (3)

 

Bridge loans

 

$

2,919,582

 

92

%  

170

 

6.70

%  

19.6

 

 0

%  

74

%

Preferred equity investments

 

 

154,202

 

 5

%  

10

 

8.18

%  

70.5

 

62

%  

87

%

Mezzanine loans

 

 

96,333

 

 3

%  

11

 

10.49

%  

19.5

 

25

%  

71

%

 

 

 

3,170,117

 

100

%  

191

 

6.88

%  

22.0

 

 4

%  

74

%

Allowance for loan losses

 

 

(60,951)

 

 

 

 

 

 

 

 

 

 

 

 

 

Unearned revenue

 

 

(11,477)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

3,097,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Bridge loans

 

$

2,422,105

 

91

%  

150

 

6.10

%  

20.9

 

 0

%  

72

%

Preferred equity investments

 

 

142,892

 

 6

%  

12

 

6.47

%  

68.7

 

64

%  

90

%

Mezzanine loans

 

 

87,541

 

 3

%  

 8

 

10.78

%  

24.8

 

20

%  

63

%

 

 

 

2,652,538

 

100

%  

170

 

6.28

%  

23.6

 

 4

%  

73

%

Allowance for loan losses

 

 

(62,783)

 

 

 

 

 

 

 

 

 

 

 

 

 

Unearned revenue

 

 

(10,628)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and investments, net

 

$

2,579,127

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)

“Weighted Average Pay Rate” is a weighted average, based on the unpaid principal balance (“UPB”) of each loan in our portfolio, of the interest rate that is required to be paid monthly as stated in the individual loan agreements. Certain loans and investments that require an additional rate of interest “Accrual Rate” to be paid at maturity are not included in the weighted average pay rate as shown in the table.

(2)

The “First Dollar Loan-to-Value (“LTV”) Ratio” is calculated by comparing the total of our senior most dollar and all senior lien positions within the capital stack to the fair value of the underlying collateral to determine the point at which we will absorb a total loss of our position.

(3)

The “Last Dollar LTV Ratio” is calculated by comparing the total of the carrying value of our loan and all senior lien positions within the capital stack to the fair value of the underlying collateral to determine the point at which we will initially absorb a loss.

Summary of the loan portfolio's weighted average internal risk ratings and LTV ratios by asset class

A summary of the loan portfolio’s weighted average internal risk ratings and LTV ratios by asset class is as follows ($ in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

 

    

 

    

 

    

Wtd. Avg.

    

Wtd. Avg.

    

Wtd. Avg.

 

 

 

 

 

Percentage of

 

Internal Risk

 

First Dollar

 

Last Dollar

 

Asset Class

 

UPB

 

Portfolio

 

Rating

 

LTV Ratio

 

LTV Ratio

 

Multifamily

 

$

2,378,771

 

75

%  

pass/watch

 

 4

%  

74

%

Self Storage

 

 

301,830

 

10

%  

pass/watch

 

 0

%  

72

%

Land

 

 

151,628

 

 5

%  

substandard

 

 0

%  

84

%

Office

 

 

127,055

 

 4

%  

special mention

 

 0

%  

66

%

Healthcare

 

 

107,775

 

 3

%  

pass/watch

 

 0

%  

81

%

Hotel

 

 

55,975

 

 2

%  

pass/watch

 

23

%  

74

%

Retail

 

 

45,383

 

 1

%  

pass/watch

 

 7

%  

66

%

Commercial

 

 

1,700

 

<1

%  

doubtful

 

63

%  

63

%

Total

 

$

3,170,117

 

100

%  

pass/watch

 

 4

%  

74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2017

 

Multifamily

 

$

1,925,529

 

73

%  

pass/watch

 

 4

%  

72

%

Self Storage

 

 

301,830

 

11

%  

pass

 

 0

%  

71

%

Land

 

 

132,828

 

 5

%  

substandard

 

 0

%  

90

%

Office

 

 

107,853

 

 4

%  

pass/watch

 

 1

%  

64

%

Healthcare

 

 

55,615

 

 2

%

pass/watch

 

 0

%  

74

%

Hotel

 

 

90,725

 

 3

%  

special mention

 

37

%  

81

%

Retail

 

 

36,458

 

 1

%  

pass/watch

 

 8

%  

66

%

Commercial

 

 

1,700

 

<1

%  

doubtful

 

63

%  

63

%

Total

 

$

2,652,538

 

100

%  

pass/watch

 

 4

%  

73

%

 

Summary of the changes in the allowance for loan losses

A summary of the changes in the allowance for loan losses is as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

    

2018

    

2017

    

2018

    

2017

Allowance at beginning of period

 

$

58,733

 

$

81,256

 

$

62,783

 

$

83,712

Provision for loan losses

 

 

2,218

 

 

2,000

 

 

3,868

 

 

2,000

Recoveries of reserves

 

 

 —

 

 

 —

 

 

(2,527)

 

 

(2,456)

Charge-offs

 

 

 —

 

 

 —

 

 

(3,173)

 

 

 —

Allowance at end of period

 

$

60,951

 

$

83,256

 

$

60,951

 

$

83,256

 

Summary of the company's impaired loans by asset class

A summary of our impaired loans by asset class is as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

Three Months Ended September 30, 2018

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

Allowance for

 

Average Recorded

 

Interest Income

 

Average Recorded

 

Interest Income

Asset Class

  

UPB

  

Carrying Value (1)

  

Loan Losses

  

Investment (2)

  

Recognized

  

Investment (2)

  

Recognized

Land

 

$

134,215

 

$

127,886

 

$

57,751

 

$

133,387

 

$

26

 

$

132,651

 

$

75

Hotel

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

17,375

 

 

 —

Office

 

 

2,274

 

 

2,274

 

 

1,500

 

 

2,277

 

 

33

 

 

2,281

 

 

93

Commercial

 

 

1,700

 

 

1,700

 

 

1,700

 

 

1,700

 

 

 —

 

 

1,700

 

 

 —

Total

 

$

138,189

 

$

131,860

 

$

60,951

 

$

137,364

 

$

59

 

$

154,007

 

$

168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

December 31, 2017

   

Three Months Ended September 30, 2017

   

Nine Months Ended September 30, 2017

Land

 

$

131,086

   

$

124,812

   

$

53,883

 

$

131,086

   

$

 —

 

$

131,086

   

$

 —

Hotel

 

 

34,750

 

 

34,750

 

 

5,700

 

 

34,750

 

 

 —

 

 

34,750

 

 

371

Office

 

 

2,288

 

 

2,288

 

 

1,500

 

 

27,551

 

 

28

 

 

27,556

 

 

79

Commercial

 

 

1,700

 

 

1,700

 

 

1,700

 

 

1,700

 

 

 —

 

 

1,700

 

 

 —

Multifamily

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,271

 

 

22

Total

 

$

169,824

 

$

163,550

 

$

62,783

 

$

195,087

 

$

28

 

$

196,363

 

$

472


(1)

Represents the UPB of five and four impaired loans (less unearned revenue and other holdbacks and adjustments) by asset class at September 30, 2018 and December 31, 2017, respectively.

(2)

Represents an average of the beginning and ending UPB of each asset class.

 

Summary of the company's non-performing loans by asset class

A summary of our non-performing loans by asset class is as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

December 31, 2017

 

 

 

 

 

 

 

Greater Than 

 

 

 

 

 

 

 

Greater Than 

 

 

Carrying

 

Less Than 90 

 

90 Days Past

 

Carrying

 

Less Than 90

 

90 Days Past

Asset Class

     

Value

     

Days Past Due

     

Due

     

Value

     

 Days Past Due

     

Due

Commercial

 

$

1,700

 

$

 —

 

$

1,700

 

$

1,700

 

$

 —

 

$

1,700

Hotel

 

 

 —

 

 

 —

 

 

 —

 

 

34,750

 

 

 —

 

 

34,750

Office

 

 

831

 

 

 —

 

 

831

 

 

 —

 

 

 —

 

 

 —

Total

 

$

2,531

 

$

 —

 

$

2,531

 

$

36,450

 

$

 —

 

$

36,450