XML 49 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated K-Series (Tables)
9 Months Ended
Sep. 30, 2017
Mortgage Loans on Real Estate [Line Items]  
Schedule of Geographic Concentration of Credit Risk
The geographic concentrations of credit risk exceeding 5% of the total loan balances in our residential mortgage loans held in securitization trusts and real estate owned held in residential securitization trusts as of September 30, 2017 and December 31, 2016 are as follows:
 
September 30, 2017
 
December 31, 2016
New York
32.0
%
 
33.8
%
Massachusetts
19.9
%
 
19.9
%
New Jersey
11.1
%
 
10.8
%
Florida
10.0
%
 
8.9
%
Connecticut
8.1
%
 
7.4
%
Maryland
5.3
%
 
5.1
%
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of residential mortgage loans at fair value as of September 30, 2017 and December 31, 2016, respectively, are as follows:
 
September 30, 2017
 
December 31, 2016
California
34.98
%
 
63.32
%
Florida
8.48
%
 
5.63
%
New Jersey
8.28
%
 
2.46
%
Consolidated K-Series  
Mortgage Loans on Real Estate [Line Items]  
Condensed Consolidated Balance Sheet of the Consolidated K-Series
The condensed consolidated balance sheets of the Consolidated K-Series at September 30, 2017 and December 31, 2016, respectively, are as follows (dollar amounts in thousands):

Balance Sheets
September 30, 2017
 
December 31, 2016
Assets
 
 
 
Multi-family loans held in securitization trusts
$
8,399,334

 
$
6,939,844

Receivables
28,103

 
24,098

Total Assets
$
8,427,437

 
$
6,963,942

Liabilities and Equity
 
 
 
Multi-family CDOs
$
7,990,619

 
$
6,624,896

Accrued expenses
27,783

 
24,003

Total Liabilities
8,018,402

 
6,648,899

Equity
409,035

 
315,043

Total Liabilities and Equity
$
8,427,437

 
$
6,963,942

Condensed Consolidated Statements of Operations of the Consolidated K-Series
The condensed consolidated statements of operations of the Consolidated K-Series for the three and nine months ended September 30, 2017 and 2016, respectively, are as follows (dollar amounts in thousands):

 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
Statements of Operations
2017
 
2016
 
2017
 
2016
Interest income
$
76,186

 
$
62,126

 
$
213,242

 
$
187,427

Interest expense
67,030

 
55,359

 
187,835

 
167,783

Net interest income
9,156

 
6,767

 
25,407

 
19,644

Unrealized gain on multi-family loans and debt held in securitization trusts, net
2,353

 
738

 
5,184

 
2,340

Net income
$
11,509

 
$
7,505

 
$
30,591

 
$
21,984

Multi-family loans held in securitization trusts  
Mortgage Loans on Real Estate [Line Items]  
Schedule of Geographic Concentration of Credit Risk
The geographic concentrations of credit risk exceeding 5% of the total loan balances related to our CMBS investments included in investment securities available for sale and multi-family loans held in securitization trusts as of September 30, 2017 and December 31, 2016, respectively, are as follows:

 
September 30, 2017
 
December 31, 2016
California
11.8
%
 
13.8
%
Texas
10.5
%
 
12.4
%
New York
6.9
%
 
8.1
%
Maryland
4.5
%
 
5.3
%