XML 54 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated K-Series (Tables)
12 Months Ended
Dec. 31, 2017
Variable Interest Entity [Line Items]  
Schedule of Geographic Concentration Risk Exceeding 5%
The geographic concentrations of credit risk exceeding 5% of the total loan balances in our residential mortgage loans held in securitization trusts and REO held in residential securitization trusts at December 31, 2017 and December 31, 2016 are as follows:
 
December 31, 2017
 
December 31, 2016
New York
31.8
%
 
33.8
%
Massachusetts
20.7
%
 
19.9
%
New Jersey
11.9
%
 
10.8
%
Florida
8.8
%
 
8.9
%
Connecticut
7.3
%
 
7.4
%
Maryland
5.2
%
 
5.1
%


The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of residential mortgage loans at fair value as of December 31, 2017 and December 31, 2016, respectively, are as follows:
 
December 31, 2017
 
December 31, 2016
California
35.9
%
 
63.3
%
New Jersey
7.7
%
 
2.5
%
Florida
6.6
%
 
5.6
%
Multi-family loans held in securitization trusts  
Variable Interest Entity [Line Items]  
Schedule of Geographic Concentration Risk Exceeding 5%
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 December 31, 2017 and December 31, 2016, respectively, are as follows:
 
December 31, 2017
 
December 31, 2016
California
14.7
%
 
13.8
%
Texas
12.7
%
 
12.4
%
New York
6.5
%
 
8.1
%
Maryland
5.5
%
 
5.3
%
Consolidated K-Series  
Variable Interest Entity [Line Items]  
Condensed Balance Sheet
The condensed consolidated balance sheets of the Consolidated K-Series at December 31, 2017 and December 31, 2016, respectively, are as follows (dollar amounts in thousands):
Balance Sheets
December 31, 2017
 
December 31, 2016
Assets
 
 
 
Multi-family loans held in securitization trusts
$
9,657,421

 
$
6,939,844

Receivables
33,562

 
24,098

Total Assets
$
9,690,983

 
$
6,963,942

Liabilities and Equity
 
 
 
Multi-family CDOs
$
9,189,459

 
$
6,624,896

Accrued expenses
33,136

 
24,003

Total Liabilities
9,222,595

 
6,648,899

Equity
468,388

 
315,043

Total Liabilities and Equity
$
9,690,983

 
$
6,963,942

Condensed Income Statement
The condensed consolidated statements of operations of the Consolidated K-Series for the years ended December 31, 2017, 2016, and 2015, respectively, are as follows (dollar amounts in thousands):
 
Years Ended December 31,
Statements of Operations
2017
 
2016
 
2015
Interest income
$
297,124

 
$
249,191

 
$
257,417

Interest expense
261,665

 
222,553

 
232,971

Net interest income
35,459

 
26,638

 
24,446

Unrealized gain on multi-family loans and debt held in securitization trusts, net
18,872

 
3,032

 
12,368

Net income
$
54,331

 
$
29,670

 
$
36,814