XML 24 R30.htm IDEA: XBRL DOCUMENT

Residential Loans, at Fair Value (Tables)

3 Months Ended

Mar. 31, 2020

SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Abstract]

Schedule of Residential Mortgage Loans At Fair Value

The following table presents the Company’s residential loans, at fair value, which consist of residential loans held by NYMT, Consolidated SLST and other securitizations trusts, as of March 31, 2020 and December 31, 2019, respectively (dollar amounts in thousands):



	March 31, 2020									December 31, 2019
	Residential loans			Consolidated SLST ⁽¹⁾			Residential loans held in securitization trusts ⁽²⁾			Residential loans			Consolidated SLST ⁽¹⁾
Principal	$	1,634,920		$	1,300,630		$	45,388		$	1,464,984		$	1,322,131
(Discount)/premium	(85,691		)	5,469			292			(81,372		)	6,455
Unrealized (losses)/gains	(33,882		)	(87,800		)	(2,696		)	46,142			300
Carrying value	$	1,515,347		$	1,218,299		$	42,984		$	1,429,754		$	1,328,886

⁽¹⁾

In 2019, the Company invested in first loss subordinated securities and certain IOs and senior securities issued by a Freddie Mac-sponsored residential loan securitization. In accordance with GAAP, the Company has consolidated the underlying seasoned re-performing and non-performing residential loans held in the securitization and the SLST CDOs issued to permanently finance these residential loans, representing Consolidated SLST. SLST CDOs are included in residential collateralized debt obligations, at fair value on the Company's condensed consolidated balance sheets.

⁽²⁾

Residential loans held in securitization trusts are comprised of ARM loans transferred to Consolidated VIEs that have been securitized into sequentially rated classes of beneficial interests. These Residential CDOs are accounted for as financings and included in residential collateralized debt obligations on the Company's condensed consolidated balance sheets. Residential loans held in securitization trusts were included in residential loans, net on the Company's condensed consolidated balance sheets as of December 31, 2019 (see Note 5).

Schedule of Components of Net Gain on Residential Mortgage Loans at Fair Value

The following table presents the unrealized gains (losses), net attributable to residential loans, at fair value for the three months ended March 31, 2020 and 2019, respectively (dollar amounts in thousands):



	Three Months Ended
	March 31, 2020									March 31, 2019
	Residential loans			Consolidated SLST			Residential loans held in securitization trusts			Residential loans
Unrealized (losses) gains, net	$	(81,680	)	$	(88,100	)	$	(1,730	)	$	7,883

Schedule of Geographic Concentration of Credit Risk

The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of residential loans, at fair value as of March 31, 2020 and December 31, 2019, respectively, are as follows:



	March 31, 2020						December 31, 2019
	Residential loans		Consolidated SLST		Residential loans held in securitization trusts		Residential loans		Consolidated SLST
California	21.7	%	11.1	%	1.6	%	23.9	%	11.0	%
Florida	10.2	%	10.6	%	12.4	%	9.4	%	10.6	%
New York	7.5	%	9.1	%	35.8	%	8.0	%	9.1	%
Texas	5.5	%	4.0	%	—		5.4	%	4.0	%
New Jersey	4.9	%	6.9	%	13.1	%	5.1	%	6.9	%
Maryland	4.5	%	3.8	%	5.0	%	4.6	%	3.8	%
Illinois	2.7	%	6.6	%	—		2.8	%	6.6	%
Massachusetts	2.7	%	2.9	%	17.7	%	2.8	%	2.9	%

The geographic concentrations of credit risk exceeding 5% of the total loan balances in our residential loans held in securitization trusts, net as of December 31, 2019 was as follows:



	December 31, 2019
New York	36.1	%
Massachusetts	17.2	%
New Jersey	12.8	%
Florida	12.1	%
Maryland	5.5	%

The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of our distressed residential loans, net as of December 31, 2019 was as follows:



	December 31, 2019
North Carolina	10.5	%
Florida	10.1	%
Georgia	7.0	%
South Carolina	5.8	%
Texas	5.6	%
New York	5.5	%
Ohio	5.2	%
Virginia	5.2	%

The geographic concentrations of credit risk exceeding 5% of the total loan balances related to multi-family loans held in securitization trusts as of December 31, 2019 are as follows:



	December 31, 2019
California	15.9	%
Texas	12.4	%
Florida	6.2	%
Maryland	5.8	%

The geographic concentrations of credit risk exceeding 5% of the total preferred equity and mezzanine loan investment amounts as of March 31, 2020 and December 31, 2019, respectively, are as follows:



	March 31, 2020		December 31, 2019
Tennessee	12.3	%	12.3	%
Florida	12.0	%	12.0	%
Georgia	11.8	%	11.8	%
Texas	10.3	%	10.6	%
Alabama	10.0	%	10.0	%
South Carolina	6.3	%	6.3	%
New Jersey	5.0	%	5.0	%

Schedule of Residential Mortgage Loans, Fair Value Compared to Unpaid Principal

The following table presents the fair value and aggregate unpaid principal balance of the Company's residential loans and residential loans held in securitization trusts in non-accrual status as of March 31, 2020 and December 31, 2019, respectively (dollar amounts in thousands):



	Greater than 90 days past due				Less than 90 days past due
	Fair Value		Unpaid Principal Balance		Fair Value		Unpaid Principal Balance
March 31, 2020	$	138,120	$	167,957	$	13,269	$	15,111
December 31, 2019	106,199		122,918		9,291		10,705

Statement of Consolidated Balance Sheets and Operations of Consolidated SLST

The condensed consolidated balance sheets of Consolidated SLST at March 31, 2020 and December 31, 2019, respectively, are as follows (dollar amounts in thousands):



Balance Sheet	March 31, 2020		December 31, 2019
Assets
Residential loans, at fair value	$	1,218,299	$	1,328,886
Receivables ⁽¹⁾	3,772		5,244
Total Assets	$	1,222,071	$	1,334,130
Liabilities and Equity
Residential collateralized debt obligations, at fair value	$	1,034,992	$	1,052,829
Accrued expenses	2,646		2,643
Total Liabilities	1,037,638		1,055,472
Equity	184,433		278,658
Total Liabilities and Equity	$	1,222,071	$	1,334,130

⁽¹⁾

Included in receivables and other assets on the accompanying condensed consolidated balance sheets.

The condensed consolidated statement of operations of Consolidated SLST for the three months ended March 31, 2020 is as follows (dollar amounts in thousands):



Statement of Operations	Three Months Ended March 31, 2020
Interest income ⁽¹⁾	$	12,123
Interest expense ⁽²⁾	8,535
Net interest income	3,588
Unrealized losses, net ⁽³⁾	(66,134		)
Net loss	$	(62,546	)


⁽¹⁾	Included in the Company’s accompanying condensed consolidated statements of operations in interest income, residential loans.


⁽²⁾	Included in the Company’s accompanying condensed consolidated statements of operations in interest expense, residential collateralized debt obligations.

⁽³⁾

Includes $88.1 million of unrealized losses on residential loans held in Consolidated SLST and $22.0 million of unrealized gains on SLST CDOs presented in unrealized gains (losses), net on the Company’s condensed consolidated statements of operations.

Preferred equity and mezzanine loan investments consist of the following as of March 31, 2020 and December 31, 2019, respectively (dollar amounts in thousands):



	March 31, 2020			December 31, 2019 ⁽¹⁾
Investment amount	$	183,808		$	181,409
Deferred loan fees, net	(1,300		)	(1,364		)
Unrealized losses, net	(3,216		)	—
Total	$	179,292		$	180,045

⁽¹⁾

As of December 31, 2019, preferred equity and mezzanine loan investments were reported at amortized cost.

- Definition

Tabular disclosure of the significant judgments and assumptions made in determining whether a variable interest (as defined) held by the entity requires the variable interest entity (VIE) (as defined) to be consolidated and (or) disclose information about its involvement with the VIE, individually or in aggregate (as applicable); the nature of restrictions, if any, on the consolidated VIE's assets and on the settlement of its liabilities reported by an entity in its statement of financial position, including the carrying amounts of such assets and liabilities; the nature of, and changes in, the risks associated with involvement in the VIE; how involvement with the VIE affects the entity's financial position, financial performance, and cash flows; the lack of recourse if creditors (or beneficial interest holders) of the consolidated VIE have no recourse to the general credit of the primary beneficiary (if applicable); the terms of arrangements, giving consideration to both explicit arrangements and implicit variable interests, if any, that could require the entity to provide financial support to the VIE, including events or circumstances that could expose the entity to a loss; the methodology used by the entity for determining whether or not it is the primary beneficiary of the variable interest entity; the significant factors considered and judgments made in determining that the power to direct the activities of a VIE that most significantly impact the VIE's economic performance are shared (as defined); the carrying amounts and classification of assets and liabilities of the VIE included in the statement of financial position; the entity's maximum exposure to loss, if any, as a result of its involvement with the VIE, including how the maximum exposure is determined and significant sources of the entity's exposure to the VIE; a comparison of the carrying amounts of the assets and liabilities and the entity's maximum exposure to loss; information about any liquidity arrangements, guarantees, and (or) other commitments by third parties that may affect the fair value or risk of the entity's variable interest in the VIE; whether or not the entity has provided financial support or other support (explicitly or implicitly) to the VIE that it was not previously contractually required to provide or whether the entity intends to provide that support, including the type and amount of the support and the primary reasons for providing the support; and supplemental information the entity determines necessary to provide.

+ References + Details