XML 43 R33.htm IDEA: XBRL DOCUMENT v3.19.2
Consolidated K-Series (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2019 and December 31, 2018, respectively, are as follows:
 
June 30, 2019
 
December 31, 2018
California
23.7
%
 
27.9
%
Florida
9.8
%
 
9.0
%
Texas
5.7
%
 
4.2
%
New York
5.6
%
 
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 June 30, 2019 and December 31, 2018 are as follows:
 
June 30, 2019
 
December 31, 2018
New York
34.7
%
 
33.9
%
Massachusetts
17.6
%
 
20.0
%
New Jersey
15.1
%
 
14.5
%
Florida
11.2
%
 
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, net as of June 30, 2019 and December 31, 2018, respectively, are as follows:
 
June 30, 2019
 
December 31, 2018
North Carolina
10.1
%
 
9.0
%
Florida
9.9
%
 
10.4
%
Georgia
7.0
%
 
7.2
%
South Carolina
5.6
%
 
5.6
%
Virginia
5.6
%
 
5.3
%
Texas
5.5
%
 
4.9
%
New York
5.4
%
 
5.4
%
Ohio
5.2
%
 
5.0
%

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 June 30, 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:

 
June 30, 2019
 
December 31, 2018
California
16.1
%
 
14.8
%
Texas
12.4
%
 
13.0
%
Maryland
5.8
%
 
5.0
%
New York
5.1
%
 
6.4
%
Florida
5.0
%
 
4.5
%

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 June 30, 2019 and December 31, 2018, respectively, are as follows (dollar amounts in thousands):

Balance Sheets
June 30, 2019
 
December 31, 2018
Assets
 
 
 
Multi-family loans held in securitization trusts, at fair value
$
14,573,925

 
$
11,679,847

Receivables
48,958

 
41,850

Total Assets
$
14,622,883

 
$
11,721,697

Liabilities and Equity
 
 
 
Multi-family CDOs, at fair value
$
13,772,726

 
$
11,022,248

Accrued expenses
47,921

 
41,102

Total Liabilities
13,820,647

 
11,063,350

Equity
802,236

 
658,347

Total Liabilities and Equity
$
14,622,883

 
$
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 and six months ended June 30, 2019 and 2018, respectively, are as follows (dollar amounts in thousands):

 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
Statements of Operations
2019
 
2018
 
2019
 
2018
Interest income
$
133,157

 
$
85,629

 
$
244,925

 
$
170,721

Interest expense
114,914

 
74,686

 
211,711

 
149,165

Net interest income
18,243

 
10,943

 
33,214

 
21,556

Unrealized gain on multi-family loans and debt held in securitization trusts, net
5,207

 
12,019

 
14,617

 
19,564

Net income
$
23,450

 
$
22,962

 
$
47,831

 
$
41,120