XML 45 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated K-Series (Tables)
3 Months Ended
Mar. 31, 2019
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Line Items]  
Schedule of Geographic Concentration of Credit Risk
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of distressed and other residential mortgage loans at fair value as of March 31, 2019 and December 31, 2018, respectively, are as follows:
 
March 31, 2019
 
December 31, 2018
California
27.8
%
 
27.9
%
Florida
9.8
%
 
9.0
%
Texas
5.1
%
 
4.2
%
New York
5.0
%
 
5.1
%
The geographic concentrations of credit risk exceeding 5% of the total loan balances in our residential mortgage loans held in securitization trusts as of March 31, 2019 and December 31, 2018 are as follows:
 
March 31, 2019
 
December 31, 2018
New York
33.9
%
 
33.9
%
Massachusetts
18.3
%
 
20.0
%
New Jersey
14.9
%
 
14.5
%
Florida
10.5
%
 
9.9
%
Maryland
5.4
%
 
5.3
%
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of our distressed residential mortgage loans as of March 31, 2019 and December 31, 2018, respectively, are as follows:
 
March 31, 2019
 
December 31, 2018
Florida
10.6
%
 
10.4
%
North Carolina
9.7
%
 
9.0
%
Georgia
5.9
%
 
7.2
%
New York
5.7
%
 
5.4
%
Virginia
5.6
%
 
5.3
%
South Carolina
5.6
%
 
5.6
%
Ohio
5.3
%
 
5.0
%
Texas
5.2
%
 
4.9
%
California
5.1
%
 
4.8
%
Multi-family loans held in securitization trusts  
SEC Schedule, 12-29, Real Estate Companies, Investment in 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 multi-family loans held in securitization trusts as of March 31, 2019 and our CMBS investments included in investment securities available for sale, held in securitization trusts, and multi-family loans held in securitization trusts as of December 31, 2018 are as follows:

 
March 31, 2019
 
December 31, 2018
California
16.0
%
 
14.8
%
Texas
12.5
%
 
13.0
%
Maryland
6.0
%
 
5.0
%
New York
5.1
%
 
6.4
%
Consolidated K-Series  
SEC Schedule, 12-29, Real Estate Companies, Investment in 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 March 31, 2019 and December 31, 2018, respectively, are as follows (dollar amounts in thousands):

Balance Sheets
March 31, 2019
 
December 31, 2018
Assets
 
 
 
Multi-family loans held in securitization trusts
$
14,328,336

 
$
11,679,847

Receivables
47,186

 
41,850

Total Assets
$
14,375,522

 
$
11,721,697

Liabilities and Equity
 
 
 
Multi-family CDOs
$
13,547,195

 
$
11,022,248

Accrued expenses
46,154

 
41,102

Total Liabilities
13,593,349

 
11,063,350

Equity
782,173

 
658,347

Total Liabilities and Equity
$
14,375,522

 
$
11,721,697

Condensed Consolidated Statements of Operations of the Consolidated K-Series
The condensed consolidated statements of operations of the Consolidated K-Series for the three months ended March 31, 2019 and 2018, respectively, are as follows (dollar amounts in thousands):

 
Three Months Ended
March 31,
Statements of Operations
2019
 
2018
Interest income
$
111,768

 
$
85,092

Interest expense
96,797

 
74,478

Net interest income
14,971

 
10,614

Unrealized gain on multi-family loans and debt held in securitization trusts, net
9,410

 
7,545

Net income
$
24,381

 
$
18,159